Document:

Filed by Automated Filing Services Inc. (604) 609-0244 - Avalon Energy Corporation - Exhibit 10.10

ROYALTY AGREEMENT

THIS AGREEMENT made and entered into the 1st day of June, 2006,
by and between AVALON ENERGY CORPORATION, a Nevada corporation, whose address is
Suite 806 – 1288 Alberni St., Vancouver, B.C., V6E 4N5 (hereinafter referred to
as “Avalon”) and INTER-ORIENT INVESTMENTS LTD. whose address is Buckingham
Square, Penthouse, West Bay Road, SMB P.O. Box 1159,George Town, Cayman Islands.
(hereinafter called “Inter-Orient”).

RECITALS

          Avalon
represents without any warranty of title, except against the claims of any
person or persons whomsoever claiming or to claim the same, by, through or under
Avalon, that it is an owner of an undivided Eighty-Five Percent (85.0%) working
interest and an undivided Sixty-Eight Percent (68.0%) net revenue interest in
the oil and gas leasehold interests described in a certain Participation
Agreement dated January 18, 2005 between Pioneer Oil & Gas and Avalon and
attached as Exhibit “A’. These leasehold interests, comprising 13,189 acres in
Wasatch County, Utah will be hereafter referred to as the “Contract Acreage”.
Avalon has its interest in the Contract Acreage properly assigned with the
United States Bureau of Land Management, under Lease Serial No’s UTU 80169, UTU
80171 and UTU 79756 and attached as Exhibit “C”.

          Avalon
and Inter-Orient desire to enter into a royalty agreement with respect to the
sale of any hydrocarbons obtained from the Contract Acreage. Avalon acknowledges
the performance of Inter-Orient for its business consulting services and in
securing financing for the initial acquisition of the Contract Acreage as
witnessed by a certain Finders Fee Agreement dated January 2, 2005 and attached
as Exhibit “B”.

AGREEMENT

          NOW,
THEREFORE, for and in consideration of the mutual covenants and promises herein
contained, the parties hereto agree as follows:

I
CONTRACT ACREAGE ROYALTY 

Avalon agrees to reserve and pay Inter-Orient an amount equal
to 1.5% of the gross proceeds received form the sale of any hydrocarbons
obtained from the Contract Acreage for the prior month (the “Royalty Interest”).
The Royalty Interest shall continue until the later of either:

	 	i. 	
      Avalon’s rights in the Contract Acreage pursuant to the
      Agreement dated January 18, 2005 and attached as Exhibit “A” and all
      amendments thereto is terminated, or

	 	ii. 	
      Any subsequent interest in the Contract Acreage acquired
      by Avalon or any associate or affiliate thereof is
  terminated.

At such time, the Royalty Interest shall terminate and be of no
further force or effect.

II
ASSIGNMENT UNDER AGREEMENT

          At
such time as hydrocarbons are obtained from the Contract Acreage, Avalon agrees
to register the Royalty Interest with the appropriate regulatory authorities in
favour of Inter-Orient, without warranting title of lessor under the leases.
Hydrocarbons means compounds containing only carbon and hydrogen, such as oil,
overpressured gas, gas condensate and other petroleum products.

          Such
assignment along with any other assignments made pursuant to this Agreement
shall be subject to all the terms and conditions of this Agreement and any other
agreements relating to the Contract Acreage and existing as of the date of this
Agreement.

III
ENTIRE AGREEMENT

          This
Agreement constitutes the entire agreement between the parties and no waiver,
representation, modification or agreement, oral or otherwise, shall affect the
subject matter hereof unless and until such waiver, representation or agreement
is reduced in writing and executed by an authorized representative of the
parties.

IV
ASSIGNMENT OF AGREEMENT

          This
Agreement, and the rights and obligations created hereunder, may be freely
assigned by Participant in whole or in part subject to the written consent of
Avalon which consent shall not be unreasonably withheld.

V
RELATIONSHIP OF THE PARTIES

          Except
as otherwise provided, the liabilities of the Parties hereto shall be several
and not joint or collective, and both Parties shall be responsible only for its
share of the costs and liabilities incurred as provided hereunder. It is not the
purpose or intention of this Agreement to create any partnership, mining
partnership, or association, and neither this Agreement nor the operations
hereunder shall be construed or considered as creating any such
relationship.

VI 
TERM

          Subject
to the other provisions of this Agreement, the same shall remain in force for
the life of the oil and gas leases covering the jointly owned leased premises
and any 

extensions or renewals thereof and new leases covering any part
of Contract Acreage within six months of expiration of the lease, whether by
production or otherwise.

VII 
NOTICES

          All
notices that are required or authorized to be given hereunder, except as
otherwise specifically provided herein, shall be given in writing by the United
States mail or by facsimile, postage or charges prepaid, and addressed to the
party to whom such notice is given as follows:

AVALON ENERGY CORPORATION 
Suite
806 
1288 Alberni Street 
Vancouver, B.C.
V6E
4N5
Telephone:    (604) 664-0499

Facsimile:       (604) 664-0498

INTER-ORIENT INVESTMENTS
Ltd.
Buckingham Square 
Penthouse, West Bay Road 
SMB P.O. Box 1159

George Town, Cayman Islands

Telephone:    
(441) 295-4754 
Facsimile:        (441)
295-5491

          Each
party to this agreement may change its address or telephone number for any and
all purposes by notifying the other party of such change in writing. The return
receipt of the United States Postal Service (if notification is made by letter)
or any facsimile shall be proof of the date and time of the receipt of notice as
provided for herein.

VIII
TIME FOR EXECUTION

          It
is understood that time shall be of the essence to this Agreement and that no
provision hereof shall be modified or waived except in writing.

          The
terms, covenants and conditions of this Agreement shall be binding upon, and
shall inure to the benefit of, the parties hereto and their respective heirs,
successors and assigns; and said terms, covenants and conditions shall be
covenants running with the land covered hereby and the leasehold estate therein
and with each transfer or assignment of said land or leasehold estate.

IX 
GENERAL

A.      This
Agreement shall be construed under the laws of the State of Utah, where the
Contract Acreage exists. Further, the parties to this Agreement hereby submit
and consent to the exclusive jurisdiction of the Supreme Court of the State of
Utah, and of the Federal District Court for the District of Utah, in any action
brought to enforce (or otherwise relating to or arising out of) this Agreement.
In addition, the parties to this Agreement agree that the venue shall be proper
in each of these courts

B.      No waiver shall be deemed to
have been made by any party hereto of any rights hereunder unless such waiver is
in writing and signed by the party making the waiver, and then such waiver shall
be effective only with respect to the specific instance involved and shall in no
way impair or offset any rights of such party in any other respect or at any
other time.

C.      The clause headings
appearing in this Agreement have been inserted for the purpose of convenience
and ready reference. They do not purport to, and shall not be deemed to define,
limit, or extend the scope or intent of the clauses to which they appertain.

D.      If any provision of this
Agreement shall be found void, voidable, or unenforceable, nevertheless, the
remaining provisions shall remain in force.

E.      This Agreement constitutes
the entire understanding and contract among the parties hereto and supersedes
any and all prior or contemporaneous oral or written representations or
communications with respect to the subject matter hereof, all of which
communications are merged herein.

EXECUTED as of the day and year first
above written.

	ATTEST: 	 	AVALON ENERGY CORPORATION 
	 	 	 
	 	 	 
	  	 	By:
      _____________________________________________
	  	 	Title:
      ____________________________________________
	 	 	 
	 	 	 
	ATTEST: 	 	INTER-ORIENT INVESTMENTS LTD. 
	 	 	 
	 	 	 
	 	 	By:
      _____________________________________________
	  	 	Title:
      ____________________________________________WACHOVIA MORTGAGE LOAN TRUST, LLC
                                                               Depositor

                                                        WELLS FARGO BANK, N.A.
                                                               Servicer

                                                                  and

                                                    U.S. BANK NATIONAL ASSOCIATION
                                      Trustee, Supplemental Interest Trust Trustee and Custodian

                                                ______________________________________

                                                    POOLING AND SERVICING AGREEMENT
                                                       Dated as of June 29, 2006

                                                ______________________________________

                                                     WACHOVIA MORTGAGE LOAN TRUST
                                              ASSET-BACKED CERTIFICATES, SERIES 2006-AMN1

                                                        TABLE OF CONTENTS

                                                                                                              Page

PRELIMINARY STATEMENT............................................................................................1

ARTICLE I         DEFINITIONS....................................................................................6

ARTICLE II        CONVEYANCE OF MORTGAGE LOANS; REPRESENTATIONS AND WARRANTIES..................................59

         SECTION 2.01.              Conveyance of Mortgage Loans................................................59

         SECTION 2.02.              Acceptance by the Trustee of the Mortgage Loans.............................62

         SECTION 2.03.              Representations, Warranties and Covenants of the Depositor..................63

         SECTION 2.04.              Representations and Warranties of the Servicer and the Trustee..............68

         SECTION 2.05.              Substitutions and Repurchases of Mortgage Loans which are not
                                    "Qualified Mortgages".......................................................71

         SECTION 2.06.              Authentication and Delivery of Certificates.................................71

         SECTION 2.07.              REMIC Elections.............................................................71

         SECTION 2.08.              [Reserved]..................................................................74

         SECTION 2.09.              Covenants of the Servicer...................................................74

         SECTION 2.10.              [Reserved]..................................................................74

         SECTION 2.11.              Permitted Activities of the Trust...........................................74

         SECTION 2.12               Agreement Regarding Ability to Disclose.....................................74

ARTICLE III       ADMINISTRATION AND SERVICING OF MORTGAGE LOANS................................................75

         SECTION 3.01.              Servicer to Service Mortgage Loans..........................................75

         SECTION 3.02.              Servicing, Subservicing and Subcontracting; Enforcement of
                                    the Obligations of Servicer.................................................76

         SECTION 3.03.              Rights of the Depositor, the Custodian and the Trustee
                                    in Respect of the Servicer..................................................78

         SECTION 3.04.              Trustee to Act as Servicer..................................................78

         SECTION 3.05.              Collection of Mortgage Loan Payments; Collection Account;
                                    Certificate Account.........................................................78

         SECTION 3.06.              Collection of Taxes, Assessments and Similar Items; Escrow Accounts.........82

         SECTION 3.07.              Access to Certain Documentation and Information
                                    Regarding the Mortgage Loans................................................83

         SECTION 3.08.              Permitted Withdrawals from the Collection Account and Certificate Account...83

         SECTION 3.09.              [Reserved]..................................................................85

         SECTION 3.10.              Maintenance of Hazard Insurance.............................................85

         SECTION 3.11.              Enforcement of Due-On-Sale Clauses; Assumption Agreements...................86

         SECTION 3.12.              Realization Upon Defaulted Mortgage Loans;
                                    Determination of Excess Proceeds............................................87

         SECTION 3.13.              Custodian to Cooperate; Release of Mortgage Files...........................90

         SECTION 3.14.              Documents, Records and Funds in Possession of
                                    Servicer to be Held for the Trustee.........................................91

         SECTION 3.15.              Servicing Compensation......................................................91

         SECTION 3.16.              Access to Certain Documentation.............................................92

         SECTION 3.17.              [Reserved]..................................................................92

         SECTION 3.18.              [Reserved]..................................................................92

         SECTION 3.19.              [Reserved]..................................................................92

         SECTION 3.20.              [Reserved]..................................................................92

         SECTION 3.21.              [Reserved]..................................................................92

         SECTION 3.22.              [Reserved]..................................................................92

         SECTION 3.23.              Prepayment Charge Reporting Requirements....................................92

         SECTION 3.24.              Statements to the Trustee...................................................93

         SECTION 3.25.              Indemnification.............................................................93

         SECTION 3.26.              Nonsolicitation.............................................................93

ARTICLE IV        DISTRIBUTIONS.................................................................................94

         SECTION 4.01.              Advances....................................................................94

         SECTION 4.02.              Reduction of Servicing Compensation in Connection with
                                    Prepayment Interest Shortfalls..............................................95

         SECTION 4.03.              Distributions on the REMIC Interests........................................95

         SECTION 4.04.              Distributions...............................................................95

         SECTION 4.05.              Monthly Statements to Certificateholders...................................100

         SECTION 4.06.              Class P Reserve Account....................................................100

ARTICLE V         THE CERTIFICATES.............................................................................104

         SECTION 5.01.              The Certificates...........................................................104

         SECTION 5.02.              Certificate Register; Registration of Transfer and
                                    Exchange of Certificates...................................................105

         SECTION 5.03.              Mutilated, Destroyed, Lost or Stolen Certificates..........................108

         SECTION 5.04.              Persons Deemed Owners......................................................109

         SECTION 5.05.              Access to List of Certificateholders' Names and Addresses..................109

         SECTION 5.06.              Book-Entry Certificates....................................................109

         SECTION 5.07.              Notices to Depository......................................................110

         SECTION 5.08.              Definitive Certificates....................................................110

         SECTION 5.09.              Maintenance of Office or Agency............................................111

ARTICLE VI        THE DEPOSITOR, THE SERVICER AND THE CUSTODIAN................................................111

         SECTION 6.01.              Respective Liabilities of the Depositor, the Servicer and the Custodian....111

         SECTION 6.02.              Merger or Consolidation of the Depositor, the Servicer or the Custodian....111

         SECTION 6.03.              Limitation on Liability of the Depositor, the Servicer,
                                    the Custodian and Others...................................................111

         SECTION 6.04.              Limitation on Resignation of Servicer......................................112

         SECTION 6.05.              Errors and Omissions Insurance; Fidelity Bonds.............................112

ARTICLE VII       DEFAULT; TERMINATION OF SERVICER.............................................................113

         SECTION 7.01.              Events of Default..........................................................113

         SECTION 7.02.              Trustee to Act; Appointment of Successor...................................114

         SECTION 7.03.              Notification to Certificateholders.........................................115

ARTICLE VIII      CONCERNING THE TRUSTEE.......................................................................115

         SECTION 8.01.              Duties of the Trustee......................................................115

         SECTION 8.02.              Certain Matters Affecting the Trustee......................................117

         SECTION 8.03.              Trustee Not Liable for Certificates or Mortgage Loans......................118

         SECTION 8.04.              Trustee May Own Certificates...............................................119

         SECTION 8.05.              Trustee's Fees and Expenses................................................119

         SECTION 8.06.              Indemnification and Expenses of Trustee....................................119

         SECTION 8.07.              Eligibility Requirements for Trustee.......................................120

         SECTION 8.08.              Resignation and Removal of Trustee.........................................120

         SECTION 8.09.              Successor Trustee..........................................................121

         SECTION 8.10.              Merger or Consolidation of Trustee.........................................121

         SECTION 8.11.              Appointment of Co-Trustee or Separate Trustee..............................121

         SECTION 8.12.              Tax Matters................................................................123

ARTICLE IX        TERMINATION..................................................................................125

         SECTION 9.01.              Termination upon Liquidation or Repurchase of all Mortgage Loans...........125

         SECTION 9.02.              Final Distribution on the Certificates.....................................125

         SECTION 9.03.              Additional Termination Requirements........................................126

ARTICLE X         MISCELLANEOUS PROVISIONS.....................................................................127

         SECTION 10.01.             Amendment..................................................................127

         SECTION 10.02.             Counterparts...............................................................128

         SECTION 10.03.             Governing Law..............................................................129

         SECTION 10.04.             Intention of Parties.......................................................129

         SECTION 10.05.             Notices....................................................................129

         SECTION 10.06.             Severability of Provisions.................................................130

         SECTION 10.07.             Assignment.................................................................130

         SECTION 10.08.             Limitation on Rights of Certificateholders.................................130

         SECTION 10.09.             Inspection and Audit Rights................................................131

         SECTION 10.10.             Certificates Nonassessable and Fully Paid..................................131

ARTICLE XI        1934 ACT REPORTING...........................................................................131

         SECTION 11.01.             Commission Reporting.......................................................131

         SECTION 11.02.             Form 10-D Reporting........................................................132

         SECTION 11.03.             Form 10-K Reporting........................................................133

         SECTION 11.04.             Form 8-K Reporting.........................................................134

         SECTION 11.05.             Delisting; Amendment; Late Filing of Reports...............................135

         SECTION 11.06.             Annual Statements of Compliance............................................136

         SECTION 11.07.             Annual Assessments of Compliance...........................................136

         SECTION 11.08.             Accountant's Attestation...................................................137

         SECTION 11.09.             Sarbanes-Oxley Certification...............................................138

         SECTION 11.10.             Indemnification............................................................138

EXHIBIT A..................FORMS OF CERTIFICATES
EXHIBIT B..................MORTGAGE LOAN SCHEDULE
EXHIBIT C..................[RESERVED]
EXHIBIT D..................FORM OF CUSTODIAN CERTIFICATION
EXHIBIT E-1................FORM OF TRANSFEREE'S LETTER AND AFFIDAVIT
EXHIBIT E-2................FORM OF TRANSFEROR'S AFFIDAVIT
EXHIBIT F..................FORM OF TRANSFEROR CERTIFICATE
EXHIBIT G..................FORM OF INVESTMENT LETTER (ACCREDITED INVESTOR)
EXHIBIT H..................FORM OF RULE 144A LETTER (QUALIFIED INSTITUTIONAL BUYER)
EXHIBIT I..................FORM OF REQUEST FOR RELEASE
EXHIBIT J..................FORM OF REGULATION S LETTER
EXHIBIT K..................[RESERVED]
EXHIBIT L..................[RESERVED]
EXHIBIT M..................FORM OF SWAP AGREEMENT
EXHIBIT N..................FORM OF 10-K CERTIFICATION
EXHIBIT O..................RELEVANT SERVICING CRITERIA
EXHIBIT P..................ADDITIONAL FORM 10-D DISCLOSURE
EXHIBIT Q..................FORM OF MONTHLY STATEMENT
EXHIBIT R..................ADDITIONAL DISCLOSURE NOTIFICATION
EXHIBIT S..................ADDITIONAL FORM 10-K DISCLOSURE
EXHIBIT T..................ADDITIONAL FORM 8-K DISCLOSURE
EXHIBIT U..................X-AMB SWAP AGREEMENT

         POOLING AND SERVICING AGREEMENT (the "Agreement"), dated as of June 1, 2006, among WACHOVIA MORTGAGE LOAN TRUST, LLC, a
Delaware limited liability company, as depositor (the "Depositor"), U.S. BANK NATIONAL ASSOCIATION, a national banking association,
as trustee (the "Trustee"), supplemental interest trust trustee (the "Supplemental Interest Trust Trustee") and custodian (the
"Custodian"), and WELLS FARGO BANK, N.A., a national banking association, as servicer (the "Servicer").

                                                        PRELIMINARY STATEMENT:

         The  Depositor  intends to sell  asset-backed  certificates  (collectively,  the  "Certificates"),  to be issued  hereunder in
fourteen  Classes,  which in the aggregate  will evidence the entire  beneficial  ownership  interest in the Mortgage Loans (as defined
herein) and certain other related assets.

                                                                REMIC I

         As provided herein,  the REMIC  Administrator  will make an election to treat the segregated pool of assets  consisting of the
Mortgage Loans and certain other related assets  (exclusive of the  Supplemental  Interest Trust, the Swap Agreement and the X-AMB Swap
Agreement)  subject to this Agreement as a real estate  mortgage  investment  conduit (a "REMIC") for federal income tax purposes,  and
such  segregated  pool of  assets  will be  designated  as "REMIC  I." The Class R-I  Certificates  will  represent  the sole  Class of
"residual  interests" in REMIC I for purposes of the REMIC  Provisions (as defined  herein) under federal income tax law. The following
table  irrevocably  sets  forth  the  designation,  remittance  rate (the  "Uncertificated  REMIC I Pass  Through  Rate")  and  initial
Uncertificated  Principal  Balance  for each of the  "regular  interests"  in REMIC I (the  "REMIC I Regular  Interests").  The "latest
possible maturity date" (determined solely for purposes of satisfying Treasury  regulation Section 1.860G  1(a)(4)(iii)) for each REMIC
I Regular Interest shall be the Maturity Date.  None of the REMIC I Regular Interests will be certificated.

                        Uncertificated REMIC I        Initial Uncertificated REMIC I           Latest Possible
    Designation            Pass-Through Rate                Principal Balance                   Maturity Date
        I-1-A                Variable(1)                     $ 5,463,600.180                      August 2036
        I-2-A                Variable(1)                       6,668,589.705                      August 2036
        I-3-A                Variable(1)                       7,598,468.195                      August 2036
        I-4-A                Variable(1)                       8,168,076.090                      August 2036
        I-5-A                Variable(1)                       8,878,589.765                      August 2036
        I-6-A                Variable(1)                       9,474,496.970                      August 2036
        I-7-A                Variable(1)                      10,172,692.815                      August 2036
        I-8-A                Variable(1)                      10,873,961.660                      August 2036
        I-9-A                Variable(1)                      11,057,782.650                      August 2036
       I-10-A                Variable(1)                      10,777,803.755                      August 2036
       I-11-A                Variable(1)                      10,541,803.710                      August 2036
       I-12-A                Variable(1)                      10,025,258.855                      August 2036
       I-13-A                Variable(1)                       9,538,404.890                      August 2036
       I-14-A                Variable(1)                       9,080,343.625                      August 2036
       I-15-A                Variable(1)                       8,649,099.460                      August 2036
       I-16-A                Variable(1)                       8,242,852.430                      August 2036
       I-17-A                Variable(1)                       7,859,923.135                      August 2036
       I-18-A                Variable(1)                       7,498,808.380                      August 2036
       I-19-A                Variable(1)                       7,158,120.100                      August 2036
       I-20-A                Variable(1)                       6,842,087.600                      August 2036
       I-21-A                Variable(1)                       6,573,720.445                      August 2036
       I-22-A                Variable(1)                       6,345,576.270                      August 2036
       I-23-A                Variable(1)                       6,125,738.855                      August 2036
       I-24-A                Variable(1)                       5,930,028.360                      August 2036
       I-25-A                Variable(1)                       5,739,586.865                      August 2036
       I-26-A                Variable(1)                       5,554,133.355                      August 2036
       I-27-A                Variable(1)                       5,373,475.880                      August 2036
       I-28-A                Variable(1)                       5,197,446.620                      August 2036
       I-29-A                Variable(1)                       5,027,702.160                      August 2036
       I-30-A                Variable(1)                       4,862,863.885                      August 2036
       I-31-A                Variable(1)                       4,710,177.030                      August 2036
       I-32-A                Variable(1)                       4,576,279.865                      August 2036
       I-33-A                Variable(1)                       4,425,433.615                      August 2036
       I-34-A                Variable(1)                       4,260,492.745                      August 2036
       I-35-A                Variable(1)                       4,104,647.600                      August 2036
       I-36-A                Variable(1)                       3,956,411.340                      August 2036
       I-37-A                Variable(1)                       3,815,589.615                      August 2036
       I-38-A                Variable(1)                       3,677,048.470                      August 2036
       I-39-A                Variable(1)                       3,531,929.815                      August 2036
       I-40-A                Variable(1)                       3,382,008.105                      August 2036
       I-41-A                Variable(1)                       3,238,701.315                      August 2036
       I-42-A                Variable(1)                       3,096,072.160                      August 2036
       I-43-A                Variable(1)                       2,960,185.340                      August 2036
       I-44-A                Variable(1)                       2,830,722.610                      August 2036
       I-45-A                Variable(1)                       2,707,362.375                      August 2036
       I-46-A                Variable(1)                       2,589,803.365                      August 2036
       I-47-A                Variable(1)                       2,477,759.705                      August 2036
       I-48-A                Variable(1)                       2,370,961.390                      August 2036
       I-49-A                Variable(1)                       2,269,152.085                      August 2036
       I-50-A                Variable(1)                       2,172,090.175                      August 2036
       I-51-A                Variable(1)                       2,079,547.870                      August 2036
       I-52-A                Variable(1)                       1,991,302.230                      August 2036
       I-53-A                Variable(1)                       1,907,136.485                      August 2036
       I-54-A                Variable(1)                       1,826,838.670                      August 2036
       I-55-A                Variable(1)                       1,750,175.830                      August 2036
       I-56-A                Variable(1)                       1,676,894.530                      August 2036
       I-57-A                Variable(1)                       1,606,725.440                      August 2036
       I-58-A                Variable(1)                       1,539,910.690                      August 2036
       I-59-A                Variable(1)                      40,483,333.250                      August 2036
        I-1-B                Variable(1)                       5,463,600.180                      August 2036
        I-2-B                Variable(1)                       6,668,589.705                      August 2036
        I-3-B                Variable(1)                       7,598,468.195                      August 2036
        I-4-B                Variable(1)                       8,168,076.090                      August 2036
        I-5-B                Variable(1)                       8,878,589.765                      August 2036
        I-6-B                Variable(1)                       9,474,496.970                      August 2036
        I-7-B                Variable(1)                      10,172,692.815                      August 2036
        I-8-B                Variable(1)                      10,873,961.660                      August 2036
        I-9-B                Variable(1)                      11,057,782.650                      August 2036
       I-10-B                Variable(1)                      10,777,803.755                      August 2036
       I-11-B                Variable(1)                      10,541,803.710                      August 2036
       I-12-B                Variable(1)                      10,025,258.855                      August 2036
       I-13-B                Variable(1)                       9,538,404.890                      August 2036
       I-14-B                Variable(1)                       9,080,343.625                      August 2036
       I-15-B                Variable(1)                       8,649,099.460                      August 2036
       I-16-B                Variable(1)                       8,242,852.430                      August 2036
       I-17-B                Variable(1)                       7,859,923.135                      August 2036
       I-18-B                Variable(1)                       7,498,808.380                      August 2036
       I-19-B                Variable(1)                       7,158,120.100                      August 2036
       I-20-B                Variable(1)                       6,842,087.600                      August 2036
       I-21-B                Variable(1)                       6,573,720.445                      August 2036
       I-22-B                Variable(1)                       6,345,576.270                      August 2036
       I-23-B                Variable(1)                       6,125,738.855                      August 2036
       I-24-B                Variable(1)                       5,930,028.360                      August 2036
       I-25-B                Variable(1)                       5,739,586.865                      August 2036
       I-26-B                Variable(1)                       5,554,133.355                      August 2036
       I-27-B                Variable(1)                       5,373,475.880                      August 2036
       I-28-B                Variable(1)                       5,197,446.620                      August 2036
       I-29-B                Variable(1)                       5,027,702.160                      August 2036
       I-30-B                Variable(1)                       4,862,863.885                      August 2036
       I-31-B                Variable(1)                       4,710,177.030                      August 2036
       I-32-B                Variable(1)                       4,576,279.865                      August 2036
       I-33-B                Variable(1)                       4,425,433.615                      August 2036
       I-34-B                Variable(1)                       4,260,492.745                      August 2036
       I-35-B                Variable(1)                       4,104,647.600                      August 2036
       I-36-B                Variable(1)                       3,956,411.340                      August 2036
       I-37-B                Variable(1)                       3,815,589.615                      August 2036
       I-38-B                Variable(1)                       3,677,048.470                      August 2036
       I-39-B                Variable(1)                       3,531,929.815                      August 2036
       I-40-B                Variable(1)                       3,382,008.105                      August 2036
       I-41-B                Variable(1)                       3,238,701.315                      August 2036
       I-42-B                Variable(1)                       3,096,072.160                      August 2036
       I-43-B                Variable(1)                       2,960,185.340                      August 2036
       I-44-B                Variable(1)                       2,830,722.610                      August 2036
       I-45-B                Variable(1)                       2,707,362.375                      August 2036
       I-46-B                Variable(1)                       2,589,803.365                      August 2036
       I-47-B                Variable(1)                       2,477,759.705                      August 2036
       I-48-B                Variable(1)                       2,370,961.390                      August 2036
       I-49-B                Variable(1)                       2,269,152.085                      August 2036
       I-50-B                Variable(1)                       2,172,090.175                      August 2036
       I-51-B                Variable(1)                       2,079,547.870                      August 2036
       I-52-B                Variable(1)                       1,991,302.230                      August 2036
       I-53-B                Variable(1)                       1,907,136.485                      August 2036
       I-54-B                Variable(1)                       1,826,838.670                      August 2036
       I-55-B                Variable(1)                       1,750,175.830                      August 2036
       I-56-B                Variable(1)                       1,676,894.530                      August 2036
       I-57-B                Variable(1)                       1,606,725.440                      August 2036
       I-58-B                Variable(1)                       1,539,910.690                      August 2036
       I-59-B                Variable(1)                      40,483,333.250                      August 2036
         A-I                 Variable(1)                       7,751,035.520                      August 2036
_______________
(1)  Calculated as provided in the definition of Uncertificated REMIC I Pass-Through Rate.

                                                               REMIC II

         As provided herein,  the REMIC  Administrator  will make an election to treat the segregated pool of assets  consisting of the
REMIC I Regular  Interests as a REMIC for federal income tax purposes,  and such segregated pool of assets will be designated as "REMIC
II." The Class  R-II  Certificates  will  represent  the sole  Class of  "residual  interests"  in REMIC II for  purposes  of the REMIC
Provisions (as defined herein) under federal income tax law. The following table  irrevocably  sets forth the  designation,  remittance
rate (the  "Uncertificated  REMIC II  Pass-Through  Rate")  and  initial  Uncertificated  Principal  Balance  for each of the  "regular
interests" in REMIC II (the "REMIC II Regular  Interests").  The "latest  possible  maturity date"  (determined  solely for purposes of
satisfying  Treasury  regulation  Section 1.860G  1(a)(4)(iii))  for each REMIC II Regular Interest shall be the Maturity Date. None of
the REMIC II Regular Interests will be certificated.

                          Uncertificated REMIC II       Initial Uncertificated REMIC II        Latest Possible
    Designation              Pass-Through Rate                 Principal Balance                Maturity Date
         LT1                    Variable(1)                    $ 714,265,294.64                   August 2036
         LT2                    Variable(1)                      $ 25,674.86                      August 2036
         LT3                    Variable(1)                      $ 45,763.39                      August 2036
         LT4                    Variable(1)                      $ 45,763.39                      August 2036
        LT-IO                   Variable(1)                          (2)                          August 2036
_______________
(1)  Calculated as provided in the definition of Uncertificated REMIC II Pass-Through Rate.
(2)  REMIC II Regular Interest LT-IO will not have an Uncertificated  Principal Balance but will accrue interest on its  uncertificated
     notional amount calculated in accordance with the definition of "Uncertificated Notional Amount" herein.

                                                               REMIC III

         As provided  herein,  the REMIC  Administrator  will elect to treat the segregated  pool of assets  consisting of the REMIC II
Regular  Interests as a REMIC for federal  income tax  purposes,  and such  segregated  pool of assets will be designated as REMIC III.
The Class R-III  Certificates  will represent the sole Class of "residual  interests" in REMIC III for purposes of the REMIC Provisions
under federal  income tax law. The following  table  irrevocably  sets forth the  designation,  Pass Through  Rate,  aggregate  Initial
Certificate  Principal  Balance,  certain  features,  month of Final Scheduled  Distribution Date and initial ratings for each Class of
Certificates  comprising the interests  representing  "regular interests" in REMIC III. The "latest possible maturity date" (determined
solely for purposes of satisfying  Treasury  Regulation  Section 1.860G  1(a)(4)(iii))  for each of REMIC III Regular Interest shall be
the Maturity Date.

                                                                                        Month of
                                               Aggregate                                  Final
                                                Initial                                 Scheduled
                            Pass-Through      Certificate                              Distribution
 Designation      Type          Rate       Principal Balance         Features             Date           Initial Ratings
                                                                                                     S&amp;P    Moody's    Fitch
  Class A-1    Regular(1)  Adjustable(2)(3)   $373,000,000.00 Senior/Adjustable Rate   August 2036   AAA      Aaa       AAA
  Class A-2    Regular(1)  Adjustable(2)(3)   $154,400,000.00 Senior/Adjustable Rate   August 2036   AAA      Aaa       AAA
  Class A-3    Regular(1)  Adjustable(2)(3)   $132,689,000.00 Senior/Adjustable Rate   August 2036   AAA      Aaa       AAA
  Class M-1    Regular(1)  Adjustable(2)(3)   $ 9,644,000.00   Mezzanine/Adjustable    August 2036   AA+      Aa1       AA+
                                                                       Rate
  Class M-2    Regular(1)  Adjustable(2)(3)   $ 8,572,000.00   Mezzanine/Adjustable    August 2036   AA+      Aa2       AA+
                                                                       Rate
  Class M-3    Regular(1)  Adjustable(2)(3)   $ 5,357,000.00   Mezzanine/Adjustable    August 2036   AA+      Aa3       AA
                                                                       Rate
  Class M-4    Regular(1)  Adjustable(2)(3)   $ 5,000,000.00   Mezzanine/Adjustable    August 2036    AA       A1       AA-
                                                                       Rate
  Class M-5    Regular(1)  Adjustable(2)(3)   $ 4,286,000.00   Mezzanine/Adjustable    August 2036   AA-       A2       A+
                                                                       Rate
  Class M-6    Regular(1)  Adjustable(2)(3)   $ 3,929,000.00   Mezzanine/Adjustable    August 2036    A+       A3        A
                                                                       Rate
  Class B-1    Regular(1)  Adjustable(2)(3)   $ 2,500,000.00  Subordinate/Adjustable   August 2036    A       Baa1      A-
                                                                       Rate
  Class B-2    Regular(1)  Adjustable(2)(3)   $ 2,500,000.00  Subordinate/Adjustable   August 2036    A-      Baa2     BBB+
                                                                       Rate
  Class B-3    Regular(1)  Adjustable(2)(3)   $ 3,569,000.00  Subordinate/Adjustable   August 2036   BBB-     Baa3      BBB
                                                                       Rate
   Class X     Regular(4)       (4)           $       N/A        Economic Residual                   N/R      N/R       N/R
   Class P        (6)           N/A              $100           Prepayment Charges                   N/R      N/R       N/R
     IO        Regular(5)       (7)               (8)              Interest Only                     N/R      N/R       N/R

___________________
(1)  This Class of Certificates  represents  ownership of a REMIC III  Regular Interest together with (i) certain rights to payments to
     be made from amounts  received  under the Swap  Agreement  which will be deemed made for federal  income tax  purposes  outside of
     REMIC III and (ii) the obligation to pay the Class IO Distribution  Amount.  Any amount  distributed on this Class of Certificates
     on any Distribution  Date in excess of the amount  distributable on the related  REMIC III  Regular Interest on such  Distribution
     Date shall be treated for federal  income tax  purposes as having been paid from the  Supplemental  Interest  Trust and any amount
     distributable on such REMIC III Regular Interest on such Distribution Date in excess of the amount  distributable on such Class of
     Certificates on such Distribution Date shall be treated as having been paid to the Supplemental Interest Trust.
(2)  The REMIC III Regular Interests  ownership of which is represented by the Class A,  Class M and Class B Certificates,  will accrue
     interest at a per annum rate equal to LIBOR plus the applicable  Margin,  each subject to a payment cap at the Available Funds Cap
     and the provisions for the payment of Available Funds Cap Carryover herein,  which payments will not be part of the entitlement of
     the REMIC III Regular Interests related to such Certificates.
(3)  The Class A,  Class M and Class B Certificates  will also entitle their holders to certain payments from the Holder of the Class X
     Certificates  from amounts to which the related  REMIC III  Regular  Interest is entitled and from amounts received under the Swap
     Agreement, which will not be a part of their ownership of the REMIC III Regular Interests.
(4)  The  Class X  Certificates  will  accrue  interest  as  described  in the  definition  of Class X  Current  Interest  The  Class X
     Certificates will not accrue interest on their Certificate  Principal Balance.  The Class X  Certificates will be comprised of two
     REMIC III regular interests,  a principal only regular interest  designated X-PO and an interest only regular interest  designated
     X-IO,  which will be entitled to  distributions  as set forth  herein.  The rights of the Holder of the  Class X  Certificates  to
     payments from the Swap Agreement shall be outside and apart from its rights under the REMIC III Regular Interests X-IO and X-PO.
(5)  REMIC III  Regular  Interest  IO will be held as an asset of the  Supplemental  Interest  Trust  established  by the  Supplemental
     Interest Trust Trustee and will be treated for federal income tax purposes as owned by the holder of the Class X Certificate.
(6)  The Class P Certificates  will have an initial  Certificate  Principal  Balance of $100 and will be entitled to  distributions  of
     Prepayment Charges.
(7)  For federal income tax purposes,  REMIC III Regular Interest IO will not have a Pass-Through Rate, but will be entitled to 100% of
     the amounts distributed on REMIC II Regular Interest LT-IO.
(8)  For federal income tax purposes,  REMIC III Regular Interest IO will not have an Uncertificated Principal Balance, but will have a
     notional amount equal to the Uncertificated Notional Amount of REMIC II Regular Interest LT-IO.

         In consideration of the mutual agreements herein contained, the Depositor, the Servicer, the Custodian and the Trustee
hereby agree as follows:

                                                               ARTICLE I

                                                              DEFINITIONS

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

         Accepted Servicing Practices:  The Servicer's normal servicing practices, which will conform to the mortgage servicing
practices of prudent mortgage lending institutions that service for their own account mortgage loans of the same type as the
Mortgages Loans in the jurisdictions in which the related Mortgaged Properties (or Underlying Mortgaged Properties in the case of
Co-op Loans) are located.

         Accountant's Attestation: The attestation required from an accountant pursuant to Section 11.08.

         Accrual Period:  With respect to each Class of Certificates and any Distribution Date, the period commencing on the
immediately preceding Distribution Date (or, in the case of the first Distribution Date, the Closing Date) and ending on the day
immediately preceding such Distribution Date.  All calculations of interest on each Class of Certificates will be made on the basis
of the actual number of days elapsed in the related Accrual Period and a 360 day year.

         Additional Disclosure Notification:  As defined in Section 11.02.

         Additional Form 10-D Disclosure:  As defined in Section 11.02.

         Additional Form 10-K Disclosure:  As defined in Section 11.03.

         Additional Mortgage Loans:  The Mortgage Loans listed on Schedule B to the Mortgage Loan Schedule.

         Additional Servicer:  Each Affiliate of the Servicer that Services any of the Mortgage Loans and each Person who is not an
Affiliate of any Servicer who Services 10% or more of the Mortgage Loans (measured by aggregate Stated Principal Balance of the
Mortgage Loans, annually at the commencement of the calendar year prior to the year in which an Item 1123 Certificate is required to
be delivered).  For clarification purposes, the Trustee is an Additional Servicer.

         Adjustable Rate Mortgage Loan:  A Mortgage Loan identified in the Mortgage Loan Schedule as having a Mortgage Rate which is
adjustable.

         Adjustment Date:  As to each Adjustable Rate Mortgage Loan, each date on which the related Mortgage Rate is subject to
adjustment, as provided in the related Mortgage Note.

         Advance:  The aggregate of the advances required to be made by the Servicer with respect to any Distribution Date pursuant
to Section 4.01, the amount of any such advances being equal to the sum of the aggregate amount of all scheduled payments of
principal and interest (net of the Servicing Fee) on the Mortgage Loans that were due during the applicable Due Period and not
received as of the close of business on the related Determination Date (other than the principal portion of any Balloon Amount), less
the aggregate amount of any such Delinquent payments that the Servicer has determined would constitute a Non-Recoverable Advance were
an advance to be made with respect thereto; provided, however, that with respect to any Mortgage Loan that has been converted to an
REO Property, the obligation to make advances shall be limited to payments of interest.

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

         Aggregate Certificate Principal Balance:  For any date of determination, the sum of the Class A-1 Certificate Principal
Balance, the Class A-2 Certificate Principal Balance, the Class A-3 Certificate Principal Balance, the Class M-1 Certificate
Principal Balance, the Class M-2 Certificate Principal Balance, the Class M-3 Certificate Principal Balance, the Class M-4
Certificate Principal Balance, the Class M-5 Certificate Principal Balance, the Class M-6 Certificate Principal Balance, the Class
B-1 Certificate Principal Balance, the Class B-2 Certificate Principal Balance and the Class B-3 Certificate Principal Balance, in
each case as of such date of determination.

         Agreement:  This Pooling and Servicing Agreement and any and all amendments or supplements hereto made in accordance with
the terms herein.

         Applied Realized Loss Amount:  With respect to any Distribution Date, the amount, if any, by which, the sum of (i) the
Aggregate Certificate Principal Balance and (ii) the Class X Certificate Principal Balance after distributions of principal on such
Distribution Date exceeds the aggregate Stated Principal Balance of the Mortgage Loans as of such Distribution Date.

         Appraised Value:  With respect to a Mortgage Loan the proceeds of which were used to purchase the related Mortgaged Property
(or the related residential dwelling unit in the Underlying Mortgaged Property in the case of a Co-op Loan), the "Appraised Value" of
a Mortgaged Property (or the related residential dwelling unit in the Underlying Mortgaged Property in the case of a Co-op Loan) is
the lesser of (1) the appraised value based on an appraisal made for the Seller by an independent fee appraiser at the time of the
origination of the related Mortgage Loan, and (2) the sales price of such Mortgaged Property (or the related residential dwelling
unit in the Underlying Mortgaged Property in the case of a Co-op Loan) at such time of origination.  With respect to a Mortgage Loan
the proceeds of which were used to refinance an existing mortgage loan, the "Appraised Value" is the appraised value of the Mortgaged
Property (or the related residential dwelling unit in the Underlying Mortgaged Property in the case of a Co-op Loan) based upon the
appraisal obtained at the time of refinancing.

         Assessment of Compliance:  As defined in Section 11.07.

         Assignment of Mortgage: An assignment of the Mortgage, notice of transfer (or UCC-3 assignment (or equivalent instrument)
with respect to each Co-op Loan) or equivalent instrument, in recordable form (except in the case of a Co-op Loan) (except for the
name of the assignee if such Mortgage Loan is endorsed in blank), sufficient under the laws of the jurisdiction where the related
Mortgaged Property (or Underlying Mortgaged Property, in the case of a Co-op Loan) is located to reflect of record the sale and
assignment of the Mortgage Loan to the Trustee, which assignment, notice of transfer or equivalent instrument may, if permitted by
law, be in the form of one or more blanket assignments covering Mortgages secured by Mortgaged Properties located in the same county.

         Available Funds Cap:  With respect to a Distribution Date, the percentage equivalent of a fraction, the numerator of which
is equal to the excess of (a) interest due on the Mortgage Loans, over (b) the sum of (i) the Servicing Fee, (ii) the Trustee Fee,
(iii) Net Swap Payments owed by the Supplemental Interest Trust to the Swap Provider, if any, and (iv) any Swap Termination Payment
(other than Defaulted Swap Termination Payments), in each case with respect to such Distribution Date, and the denominator of which
is equal to the product of (1) the actual number of days in the related Accrual Period divided by 360 and (2) the Aggregate
Certificate Principal Balance.

         Available Funds Cap Carryover:  With respect to a Distribution Date, in the event that the Pass-Through Rate for a class of
Offered Certificates is based upon the Available Funds Cap, the excess of (1) the amount of interest that such class would have been
entitled to receive on such Distribution Date had the Pass-Through Rate for that class not been calculated based on the Available
Funds Cap over (2) the amount of interest such class was entitled to receive on such Distribution Date based on the Available Funds
Cap together with (A) the unpaid portion of any such excess from prior Distribution Dates (and interest accrued thereon at the then
applicable Pass-Through Rate for such class, without giving effect to the Available Funds Cap) and (B) any amount previously
distributed with respect to Available Funds Cap Carryover for such class that is recovered as a voidable preference by a trustee in
bankruptcy.

         Balloon Loan:  A Mortgage Loan having an original term to stated maturity of approximately 15 years which provides for level
monthly payments of principal and interest based on a 30-year amortization schedule, with a balloon payment of the remaining
outstanding principal balance due on such Mortgage Loan at its stated maturity.

         Book-Entry Certificates:  Any of the Certificates that shall be registered in the name of the Depository or its nominee, the
ownership of which is reflected on the books of the Depository or on the books of a Person maintaining an account with the Depository
(directly, as a "Depository Participant", or indirectly, as an indirect participant in accordance with the rules of the Depository
and as described in Section 5.06).  As of the Closing Date, each Class of the Class A Certificates, Class M Certificates and Class B
Certificates constitutes a Class of Book-Entry Certificates.

         Business Day:  Any day other than (i) a Saturday or Sunday or (ii) a day on which banking institutions in the State of
StateMinnesota, State of North Carolina or the City of New York, New York are authorized or obligated by law or executive
order to be closed.

         Certificate:  Any one of the certificates of any Class executed by the Trustee and authenticated by the Trustee in
substantially the forms attached hereto as Exhibit A.

         Certificate Account:  The separate Eligible Account created and maintained by the Trustee pursuant to Section 3.05(e) in the
name of the Trustee for the benefit of the Certificateholders and designated "U.S. Bank National Association, in trust for registered
holders of Wachovia Mortgage Loan Trust, Asset-Backed Certificates, Series 2006-AMN1."  Funds in the Certificate Account shall be
held in trust for the Certificateholders for the uses and purposes set forth in this Agreement.

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

         Certificate Principal Balance:  As to any class of Offered Certificate and the Class X Certificates and as of any
Distribution Date, the Initial Certificate Principal Balance of such Certificate less the sum of (1) all amounts distributed with
respect to such Certificate in reduction of the Certificate Principal Balance thereof on previous Distribution Dates pursuant to
Section 4.04, and (2) any Applied Realized Loss Amounts allocated to such Certificate on previous Distribution Dates pursuant to
Section 4.04(i).  On each Distribution Date, after all distributions of principal on such Distribution Date, a portion of the Class X
Interest Carry Forward Amount in an amount equal to the excess of the Overcollateralization Amount on such Distribution Date over the
Overcollateralization Amount as of the preceding Distribution Date (or, in the case of the first Distribution Date, the initial
Overcollateralization Amount (based on the Stated Principal Balance of the Mortgage Loans as of the Cut-Off Date)) will be added to
the aggregate Certificate Principal Balance of the Class X Certificates (on a pro rata basis). Notwithstanding the foregoing on any
Distribution Date relating to a Due Period in which a Subsequent Recovery has been received by the Servicer, the Certificate
Principal Balance of any Class of Certificates then outstanding for which any Applied Realized Loss Amount has been allocated will be
increased, in order of seniority, by an amount equal to the lesser of (i) the Unpaid Realized Loss Amount for such Class of
Certificates and (ii) the total of any Subsequent Recovery distributed on such date to the Certificateholders (reduced by the amount
of the increase in the Certificate Principal Balance of any more senior Class of Certificates pursuant to this sentence on such
Distribution Date).

         Certificate Register:  The register maintained pursuant to Section 5.02 hereof.

         Certificateholder or Holder:  The Person in whose name a Certificate is registered in the Certificate Register, initially,
Cede &amp; Co., as nominee for the Depository, in the case of any Class of Regular Certificates, or Wachovia Bank, National Association,
in the case of the Class R Certificate, 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 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
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; provided that the Trustee shall not be responsible for knowing that any Certificate is registered in
the name of such an affiliate unless one of its Responsible Officers has actual knowledge.

         Certification Parties:  As defined in Section 11.09.

         Certifying Person:  As defined in Section 11.09.

         Class:  All Certificates bearing the same Class designation as set forth in Section 5.01 hereof.

         Class A Certificate Principal Balance:  For any date of determination, the sum of the Class A-1 Certificate Principal
Balance, the Class A-2 Certificate Principal Balance and the Class A-3 Certificate Principal Balance.

         Class A Certificates:  Any of the Class A-1 Certificates, the Class A-2 Certificates and the Class A-3 Certificates.

         Class A Principal Distribution Amount:  With respect to any Distribution Date (1) prior to the Stepdown Date or any
Distribution Date on which a Stepdown Trigger Event exists, 100% of the Principal Distribution Amount for such Distribution Date and
(2) on or after the Stepdown Date where a Stepdown Trigger Event does not exist, the excess of (A) the Class A Certificate Principal
Balance immediately prior to such Distribution Date over (B) the lesser of (i) 84.80% of the Stated Principal Balance of the Mortgage
Loans as of the end of the immediately preceding Due Period and (ii) the excess of the Stated Principal Balance of the Mortgage Loans
as of the end of the immediately preceding Due Period over the Overcollateralization Floor; provided, however, that in no event will
the Class A Principal Distribution Amount with respect to any Distribution Date exceed the aggregate Certificate Principal Balance of
the Class A Certificates.

         Class A-1 Certificate:  Any Certificate designated as a "Class A-1 Certificate" on the face thereof, in the form of Exhibit
A hereto, representing the right to distributions as set forth herein.

         Class A-1 Certificate Principal Balance:  As of any date of determination, the aggregate Certificate Principal Balance of
the Class A-1 Certificates.

         Class A-1 Current Interest:  As of any Distribution Date, the interest accrued during the related Accrual Period at the
Class A-1 Pass-Through Rate on the Class A-1 Certificate Principal Balance as of such Distribution Date plus the portion of any
previous distributions on such Class in respect of Current Interest or a Class A-1 Interest Carry Forward Amount that is recovered as
a voidable preference by a trustee in bankruptcy, less any Non-Supported Interest Shortfall allocated on such Distribution Date to
the Class A-1 Certificates.  For purposes of calculating interest, principal distributions on a Distribution Date will be deemed to
have been made on the first day of the Accrual Period in which such Distribution Date occurs.

         Class A-1 Interest Carry Forward Amount:  As of any Distribution Date, the sum of (1) the excess of (A) the Class A-1
Current Interest with respect to prior Distribution Dates over (B) the amount actually distributed to the Class A-1 Certificates with
respect to interest on such prior Distribution Dates and (2) interest on such excess (to the extent permitted by applicable law) at
the Class A-1 Pass-Through Rate for the related Accrual Period.

         Class A-1 Margin:  As of any Distribution Date up to and including the Optional Termination Date for the Certificates,
0.0500% per annum, and, as of any Distribution Date after the Optional Termination Date, 0.1000% per annum.

         Class A-1 Pass-Through Rate:  For the first Distribution Date, 5.400% per annum.  As of any Distribution Date thereafter,
the lesser of (1) One-Month LIBOR plus the Class A-1 Margin and (2) the Available Funds Cap for such Distribution Date.

         Class A-2 Certificate:  Any Certificate designated as a "Class A-2 Certificate" on the face thereof, in the form of Exhibit
A hereto, representing the right to distributions as set forth herein.

         Class A-2 Certificate Principal Balance:  As of any date of determination, the aggregate Certificate Principal Balance of
the Class A-2 Certificates.

         Class A-2 Current Interest:  As of any Distribution Date, the interest accrued during the related Accrual Period at the
Class A-2 Pass-Through Rate on the Class A-2 Certificate Principal Balance as of such Distribution Date plus the portion of any
previous distributions on such Class in respect of Current Interest or a Class A-2 Interest Carry Forward Amount that is recovered as
a voidable preference by a trustee in bankruptcy, less any Non-Supported Interest Shortfall allocated on such Distribution Date to
the Class A-2 Certificates.  For purposes of calculating interest, principal distributions on a Distribution Date will be deemed to
have been made on the first day of the Accrual Period in which such Distribution Date occurs.

         Class A-2 Interest Carry Forward Amount:  As of any Distribution Date, the sum of (1) the excess of (A) the Class A-2
Current Interest with respect to prior Distribution Dates over (B) the amount actually distributed to the Class A-2 Certificates with
respect to interest on such prior Distribution Dates and (2) interest on such excess (to the extent permitted by applicable law) at
the Class A-2 Pass-Through Rate for the related Accrual Period.

         Class A-2 Margin:  As of any Distribution Date up to and including the Optional Termination Date for the Certificates,
0.1500% per annum, and, as of any Distribution Date after the Optional Termination Date, 0.3000% per annum.

         Class A-2 Pass-Through Rate:  For the first Distribution Date, 5.500% per annum.  As of any Distribution Date thereafter,
the lesser of (1) One-Month LIBOR plus the Class A-2 Margin and (2) the Available Funds Cap for such Distribution Date.

         Class A-3 Certificate:  Any Certificate designated as a "Class A-3 Certificate" on the face thereof, in the form of Exhibit
A hereto, representing the right to distributions as set forth herein.

         Class A-3 Certificate Principal Balance:  As of any date of determination, the aggregate Certificate Principal Balance of
the Class A-3 Certificates.

         Class A-3 Current Interest:  As of any Distribution Date, the interest accrued during the related Accrual Period at the
Class A-3 Pass-Through Rate on the Class A-3 Certificate Principal Balance as of such Distribution Date plus the portion of any
previous distributions on such Class in respect of Current Interest or a Class A-3 Interest Carry Forward Amount that is recovered as
a voidable preference by a trustee in bankruptcy, less any Non-Supported Interest Shortfall allocated on such Distribution Date to
the Class A-3 Certificates.  For purposes of calculating interest, principal distributions on a Distribution Date will be deemed to
have been made on the first day of the Accrual Period in which such Distribution Date occurs.

         Class A-3 Interest Carry Forward Amount:  As of any Distribution Date, the sum of (1) the excess of (A) the Class A-3
Current Interest with respect to prior Distribution Dates over (B) the amount actually distributed to the Class A-3 Certificates with
respect to interest on such prior Distribution Dates and (2) interest on such excess (to the extent permitted by applicable law) at
the Class A-3 Pass-Through Rate for the related Accrual Period.

         Class A-3 Margin:  As of any Distribution Date up to and including the Optional Termination Date for the Certificates,
0.2400% per annum, and, as of any Distribution Date after the Optional Termination Date, 0.4800% per annum.

         Class A-3 Pass-Through Rate:  For the first Distribution Date, 5.590% per annum.  As of any Distribution Date thereafter,
the lesser of (1) One-Month LIBOR plus the Class A-3 Margin and (2) the Available Funds Cap for such Distribution Date.

         Class B-1 Applied Realized Loss Amount:  As of any Distribution Date, the sum of all Applied Realized Loss Amounts with
respect to the Mortgage Loans which have been applied to the reduction of the Certificate Principal Balance of the Class B-1
Certificates.

         Class B-1 Certificate:  Any Certificate designated as a "Class B-1 Certificate" on the face thereof, in the form of Exhibit
A hereto, representing the right to distributions as set forth herein.

         Class B-1 Certificate Principal Balance:  As of any date of determination, the aggregate Certificate Principal Balance of
the Class B-1 Certificates.

         Class B-1 Current Interest:  As of any Distribution Date, the interest accrued during the related Accrual Period at the
Class B-1 Pass-Through Rate on the Class B-1 Certificate Principal Balance as of such Distribution Date reduced by any Non-Supported
Interest Shortfalls allocated to the Class B-1 Certificates on such Distribution Date. For purposes of calculating interest,
principal distributions on a Distribution Date will be deemed to have been made on the first day of the Accrual Period in which such
Distribution Date occurs.

         Class B-1 Interest Carry Forward Amount:  As of any Distribution Date, the sum of (1) the excess of (A) the Class B-1
Current Interest with respect to prior Distribution Dates over (B) the amount actually distributed to the Class B-1 Certificates with
respect to interest on such prior Distribution Dates and (2) interest on such excess (to the extent permitted by applicable law) at
the Class B-1 Pass-Through Rate for the related Accrual Period.

         Class B-1 Margin:  As of any Distribution Date up to and including the Optional Termination Date for the Certificates,
0.9000% per annum and, as of any Distribution Date after the Optional Termination Date, 1.3500% per annum.

         Class B-1 Pass-Through Rate:  For the first Distribution Date, 6.250% per annum.  As of any Distribution Date thereafter,
the lesser of (1) One-Month LIBOR plus the Class B-1 Margin and (2) the Available Funds Cap for such Distribution Date.

         Class B-1 Principal Distribution Amount: With respect to any Distribution Date on or after the Stepdown Date, 100% of the
Principal Distribution Amount for such Distribution Date if the Class A Certificate Principal Balance, Class M-1 Certificate
Principal Balance, Class M-2 Certificate Principal Balance, Class M-3 Certificate Principal Balance, Class M-4 Certificate Principal
Balance, Class M-5 Certificate Principal Balance and Class M-6 Certificate Principal Balance have been reduced to zero and a Stepdown
Trigger Event exists, or as long as a Stepdown Trigger Event does not exist, the excess of (1) the sum of (A) the Class A Certificate
Principal Balance (after taking into account distributions of the Class A Principal Distribution Amount on such Distribution Date),
(B) the Class M-1 Certificate Principal Balance (after taking into account distributions of the Class M-1 Principal Distribution
Amount on such Distribution Date), (C) the Class M-2 Certificate Principal Balance (after taking into account distributions of the
Class M-2 Principal Distribution Amount on such Distribution Date), (D) the Class M-3 Certificate Principal Balance (after taking
into account distributions of the Class M-3 Principal Distribution Amount on such Distribution Date), (E) the Class  M-4 Certificate
Principal Balance (after taking into account distributions of the Class M-4 Principal Distribution Amount on such Distribution Date),
(F) the Class  M-5 Certificate Principal Balance (after taking into account distributions of the Class M-5 Principal Distribution
Amount on such Distribution Date), (G) the Class  M-6 Certificate Principal Balance (after taking into account distributions of the
Class M-6 Principal Distribution Amount on such Distribution Date) and (H) the Class  B-1 Certificate Principal Balance immediately
prior to such Distribution Date over (2) the lesser of (A) 95.80% of the Stated Principal Balances of the Mortgage Loans as of the
end of the immediately preceding Due Period and (B) the excess of the Stated Principal Balances for the Mortgage Loans as of the end
of the immediately preceding Due Period over the Overcollateralization Floor.  Notwithstanding the foregoing, in no event will the
Class B-1 Principal Distribution Amount with respect to any Distribution Date exceed the Class B-1 Certificate Principal Balance.

         Class B-1 Unpaid Realized Loss Amount:  As of any Distribution Date, the excess of (1) the Class B-1 Applied Realized Loss
Amount over (2) the sum of (x) all distributions in reduction of the Class B-1 Unpaid Realized Loss Amounts on all previous
Distribution Dates and (y) all increases in the Certificate Principal Balance of such Class B-1 Certificates pursuant to the last
sentence of the definition of "Certificate Principal Balance."

         Class B-2 Applied Realized Loss Amount:  As of any Distribution Date, the sum of all Applied Realized Loss Amounts with
respect to the Mortgage Loans which have been applied to the reduction of the Certificate Principal Balance of the Class B-2
Certificates.

         Class B-2 Certificate:  Any Certificate designated as a "Class B-2 Certificate" on the face thereof, in the form of Exhibit
A hereto, representing the right to distributions as set forth herein.

         Class B-2 Certificate Principal Balance:  As of any date of determination, the aggregate Certificate Principal Balance of
the Class B-2 Certificates.

         Class B-2 Current Interest:  As of any Distribution Date, the interest accrued during the related Accrual Period at the
Class B-2 Pass-Through Rate on the Class B-2 Certificate Principal Balance as of such Distribution Date reduced by any Non-Supported
Interest Shortfalls allocated to the Class B-2 Certificates on such Distribution Date.  For purposes of calculating interest,
principal distributions on a Distribution Date will be deemed to have been made on the first day of the Accrual Period in which such
Distribution Date occurs.

         Class B-2 Interest Carry Forward Amount:  As of any Distribution Date, the sum of (1) the excess of (A) the Class B-2
Current Interest with respect to prior Distribution Dates over (B) the amount actually distributed to the Class B-2 Certificates with
respect to interest on such prior Distribution Dates and (2) interest on such excess (to the extent permitted by applicable law) at
the Class B-2 Pass-Through Rate for the related Accrual Period.

         Class B-2 Margin:  As of any Distribution Date up to and including the Optional Termination Date for the Certificates,
1.0500% per annum and, as of any Distribution Date after the Optional Termination Date, 1.5750% per annum.

         Class B-2 Pass-Through Rate:  For the first Distribution Date, 6.400% per annum.  As of any Distribution Date thereafter,
the lesser of (1) One-Month LIBOR plus the Class B-2 Margin and (2) the Available Funds Cap for such Distribution Date.

         Class B-2 Principal Distribution Amount: With respect to any Distribution Date on or after the Stepdown Date, 100% of the
Principal Distribution Amount for such Distribution Date if the Class A Certificate Principal Balance, Class M-1 Certificate
Principal Balance, Class M-2 Certificate Principal Balance, Class M-3 Certificate Principal Balance, Class M-4 Certificate Principal
Balance, Class M-5 Certificate Principal Balance, Class M-6 Certificate Principal Balance and Class B-1 Certificate Principal Balance
have been reduced to zero and a Stepdown Trigger Event exists, or as long as a Stepdown Trigger Event does not exist, the excess of
(1) the sum of (A) the Class A Certificate Principal Balance (after taking into account distributions of the Class A Principal
Distribution Amount on such Distribution Date), (B) the Class M-1 Certificate Principal Balance (after taking into account
distributions of the Class M-1 Principal Distribution Amount on such Distribution Date), (C) the Class M-2 Certificate Principal
Balance (after taking into account distributions of the Class M-2 Principal Distribution Amount on such Distribution Date), (D) the
Class M-3 Certificate Principal Balance (after taking into account distributions of the Class M-3 Principal Distribution Amount on
such Distribution Date), (E) the Class  M-4 Certificate Principal Balance (after taking into account distributions of the Class M-4
Principal Distribution Amount on such Distribution Date), (F) the Class  M-5 Certificate Principal Balance (after taking into account
distributions of the Class M-5 Principal Distribution Amount on such Distribution Date), (G) the Class  M-6 Certificate Principal
Balance (after taking into account distributions of the Class M-6 Principal Distribution Amount on such Distribution Date), (H) the
Class B-1 Certificate Principal Balance (after taking into account distributions of the Class B-1 Principal Distribution Amount on
such Distribution Date) and (I) the Class B-2 Certificate Principal Balance immediately prior to such Distribution Date over (2) the
lesser of (A) 96.50% of the Stated Principal Balances of the Mortgage Loans as of the end of the immediately preceding Due Period and
(B) the excess of the Stated Principal Balances for the Mortgage Loans as of the end of the immediately preceding Due Period over the
Overcollateralization Floor.  Notwithstanding the foregoing, in no event will the Class B-2 Principal Distribution Amount with
respect to any Distribution Date exceed the Class B-2 Certificate Principal Balance.

         Class B-2 Unpaid Realized Loss Amount:  As of any Distribution Date, the excess of (1) the Class B-2 Applied Realized Loss
Amount over (2) the sum of (x) all distributions in reduction of the Class B-2 Unpaid Realized Loss Amounts on all previous
Distribution Dates and (y) all increases in the Certificate Principal Balance of such Class B-2 Certificates pursuant to the last
sentence of the definition of "Certificate Principal Balance."

         Class B-3 Applied Realized Loss Amount:  As of any Distribution Date, the sum of all Applied Realized Loss Amounts with
respect to the Mortgage Loans which have been applied to the reduction of the Certificate Principal Balance of the Class B-3
Certificates.

         Class B-3 Certificate:  Any Certificate designated as a "Class B-3 Certificate" on the face thereof, in the form of Exhibit
A hereto, representing the right to distributions as set forth herein.

         Class B-3 Certificate Principal Balance:  As of any date of determination, the aggregate Certificate Principal Balance of
the Class B-3 Certificates.

         Class B-3 Current Interest:  As of any Distribution Date, the interest accrued during the related Accrual Period at the
Class B-3 Pass-Through Rate on the Class B-3 Certificate Principal Balance as of such Distribution Date reduced by any Non-Supported
Interest Shortfalls allocated to the Class B-3 Certificates on such Distribution Date. For purposes of calculating interest,
principal distributions on a Distribution Date will be deemed to have been made on the first day of the Accrual Period in which such
Distribution Date occurs.

         Class B-3 Interest Carry Forward Amount:  As of any Distribution Date, the sum of (1) the excess of (A) the Class B-3
Current Interest with respect to prior Distribution Dates over (B) the amount actually distributed to the Class B-3 Certificates with
respect to interest on such prior Distribution Dates and (2) interest on such excess (to the extent permitted by applicable law) at
the Class B-3 Pass-Through Rate for the related Accrual Period.

         Class B-3 Margin:  As of any Distribution Date up to and including the Optional Termination Date for the Certificates,
1.1500% per annum and, as of any Distribution Date after the Optional Termination Date, 1.7250% per annum.

         Class B-3 Pass-Through Rate:  For the first Distribution Date, 6.500% per annum.  As of any Distribution Date thereafter,
the lesser of (1) One-Month LIBOR plus the Class B-3 Margin and (2) the Available Funds Cap for such Distribution Date.

         Class B-3 Principal Distribution Amount: With respect to any Distribution Date on or after the Stepdown Date, 100% of the
Principal Distribution Amount for such Distribution Date if the Class A Certificate Principal Balance, Class M-1 Certificate
Principal Balance, Class M-2 Certificate Principal Balance, Class M-3 Certificate Principal Balance, Class M-4 Certificate Principal
Balance, Class M-5 Certificate Principal Balance, Class M-6 Certificate Principal Balance, Class B-1 Certificate Principal Balance
and Class B-2 Certificate Principal Balance have been reduced to zero and a Stepdown Trigger Event exists, or as long as a Stepdown
Trigger Event does not exist, the excess of (1) the sum of (A) the Class A Certificate Principal Balance (after taking into account
distributions of the Class A Principal Distribution Amount on such Distribution Date), (B) the Class M-1 Certificate Principal
Balance (after taking into account distributions of the Class M-1 Principal Distribution Amount on such Distribution Date), (C) the
Class M-2 Certificate Principal Balance (after taking into account distributions of the Class M-2 Principal Distribution Amount on
such Distribution Date), (D) the Class M-3 Certificate Principal Balance (after taking into account distributions of the Class M-3
Principal Distribution Amount on such Distribution Date), (E) the Class  M-4 Certificate Principal Balance (after taking into account
distributions of the Class M-4 Principal Distribution Amount on such Distribution Date), (F) the Class  M-5 Certificate Principal
Balance (after taking into account distributions of the Class M-5 Principal Distribution Amount on such Distribution Date), (G) the
Class  M-6 Certificate Principal Balance (after taking into account distributions of the Class M-6 Principal Distribution Amount on
such Distribution Date), (H) the Class B-1 Certificate Principal Balance (after taking into account distributions of the Class B-1
Principal Distribution Amount on such Distribution Date), (I) the Class B-2 Certificate Principal Balance (after taking into account
distributions of the Class B-2 Principal Distribution Amount on such Distribution Date) and (J) the Class B-3 Certificate Principal
Balance immediately prior to such Distribution Date over (2) the lesser of (A) 97.50% of the Stated Principal Balances of the
Mortgage Loans as of the end of the immediately preceding Due Period and (B) the excess of the Stated Principal Balances for the
Mortgage Loans as of the end of the immediately preceding Due Period over the Overcollateralization Floor.  Notwithstanding the
foregoing, in no event will the Class B-3 Principal Distribution Amount with respect to any Distribution Date exceed the Class B-3
Certificate Principal Balance.

         Class B-3 Unpaid Realized Loss Amount:  As of any Distribution Date, the excess of (1) the Class B-3 Applied Realized Loss
Amount over (2) the sum of (x) all distributions in reduction of the Class B-3 Unpaid Realized Loss Amounts on all previous
Distribution Dates and (y) all increases in the Certificate Principal Balance of such Class B-3 Certificates pursuant to the last
sentence of the definition of "Certificate Principal Balance."

         Class M Certificates:  Any of the Class M-1, Class M-2, Class M-3, Class M-4, Class M-5 and Class M-6 Certificates.

         Class M-1 Applied Realized Loss Amount:  As of any Distribution Date, the sum of all Applied Realized Loss Amounts with
respect to the Mortgage Loans which have been applied to the reduction of the Certificate Principal Balance of the Class M-1
Certificates.

         Class M-1 Certificate:  Any Certificate designated as a "Class M-1 Certificate" on the face thereof, in the form of Exhibit
A hereto, representing the right to distributions as set forth herein.

         Class M-1 Certificate Principal Balance:  As of any date of determination, the aggregate Certificate Principal Balance of
the Class M-1 Certificates.

         Class M-1 Current Interest:  As of any Distribution Date, the interest accrued during the related Accrual Period at the
Class M-1 Pass-Through Rate on the Class M-1 Certificate Principal Balance as of such Distribution Date reduced by any Non-Supported
Interest Shortfalls allocated to the Class M-1 Certificates on such Distribution Date. For purposes of calculating interest,
principal distributions on a Distribution Date will be deemed to have been made on the first day of the Accrual Period in which such
Distribution Date occurs.

         Class M-1 Interest Carry Forward Amount:  As of any Distribution Date, the sum of (1) the excess of (A) the Class M-1
Current Interest with respect to prior Distribution Dates over (B) the amount actually distributed to the Class M-1 Certificates with
respect to interest on such prior Distribution Dates and (2) interest on such excess (to the extent permitted by applicable law) at
the Class M-1 Pass-Through Rate for the related Accrual Period.

         Class M-1 Margin:  As of any Distribution Date up to and including the Optional Termination Date for the Certificates,
0.2900% per annum, and, as of any Distribution Date after the Optional Termination Date, 0.4350% per annum.

         Class M-1 Pass-Through Rate:  For the first Distribution Date, 5.640% per annum.  As of any Distribution Date thereafter,
the lesser of (1) One-Month LIBOR plus the Class M-1 Margin and (2)  the Available Funds Cap for such Distribution Date.

         Class M-1 Principal Distribution Amount: With respect to any Distribution Date on or after the Stepdown Date, 100% of the
Principal Distribution Amount for such Distribution Date if the Class A Certificate Principal Balance has been reduced to zero and a
Stepdown Trigger Event exists, or as long as a Stepdown Trigger Event does not exist, the excess of (1) the sum of (A) the Class A
Certificate Principal Balance (after taking into account distributions of the Class A Principal Distribution Amount on such
Distribution Date) and (B) the Class M-1 Certificate Principal Balance immediately prior to such Distribution Date over (2) the
lesser of (A) 87.50% of the Stated Principal Balances of the Mortgage Loans as of the end of the immediately preceding Due Period and
(B) the excess of the Stated Principal Balances for the Mortgage Loans as of the end of the immediately preceding Due Period over the
Overcollateralization Floor.  Notwithstanding the foregoing, in no event will the Class M-1 Principal Distribution Amount with
respect to any Distribution Date exceed the Class M-1 Certificate Principal Balance.

         Class M-1 Unpaid Realized Loss Amount:  As of any Distribution Date, the excess of (1) the Class M-1 Applied Realized Loss
Amount over (2) the sum of (x) all distributions in reduction of the Class M-1 Unpaid Realized Loss Amounts on all previous
Distribution Dates and (y) all increases in the Certificate Principal Balance of such Class M-1 Certificates pursuant to the last
sentence of the definition of "Certificate Principal Balance."

         Class M-2 Applied Realized Loss Amount:  As of any Distribution Date, the sum of all Applied Realized Loss Amounts with
respect to the Mortgage Loans which have been applied to the reduction of the Certificate Principal Balance of the Class M-2
Certificates.

         Class M-2 Certificate:  Any Certificate designated as a "Class M-2 Certificate" on the face thereof, in the form of Exhibit
A hereto, representing the right to distributions as set forth herein.

         Class M-2 Certificate Principal Balance:  As of any date of determination, the aggregate Certificate Principal Balance of
the Class M-2 Certificates.

         Class M-2 Current Interest:  As of any Distribution Date, the interest accrued during the related Accrual Period at the
Class M-2 Pass-Through Rate on the Class M-2 Certificate Principal Balance as of such Distribution Date reduced by any Non-Supported
Interest Shortfalls allocated to the Class M-2 Certificates on such Distribution Date. For purposes of calculating interest,
principal distributions on a Distribution Date will be deemed to have been made on the first day of the Accrual Period in which such
Distribution Date occurs.

         Class M-2 Interest Carry Forward Amount:  As of any Distribution Date, the sum of (1) the excess of (A) the Class M-2
Current Interest with respect to prior Distribution Dates  over (B) the amount actually distributed to the Class M-2 Certificates
with respect to interest on such prior Distribution Dates and (2) interest on such excess (to the extent permitted by applicable law)
at the Class M-2 Pass-Through Rate for the related Accrual Period.

         Class M-2 Margin:  As of any Distribution Date up to and including the Optional Termination Date for the Certificates,
0.3000% per annum and, as of any Distribution Date after the Optional Termination Date, 0.4500% per annum.

         Class M-2 Pass-Through Rate:  For the first Distribution Date, 5.650% per annum.  As of any Distribution Date thereafter,
the lesser of (1) One-Month LIBOR plus the Class M-2 Margin and (2) the Available Funds Cap for such Distribution Date.

         Class M-2 Principal Distribution Amount: With respect to any Distribution Date on or after the Stepdown Date, 100% of the
Principal Distribution Amount for such Distribution Date if the Class A Certificate Principal Balance and the Class M-1 Certificate
Principal Balance have been reduced to zero and a Stepdown Trigger Event exists, or as long as a Stepdown Trigger Event does not
exist, the excess of (1) the sum of (A) the Class A Certificate Principal Balance (after taking into account distributions of the
Class A Principal Distribution Amount on such Distribution Date), (B) the Class M-1 Certificate Principal Balance (after taking into
account distributions of the Class M-1 Principal Distribution Amount on such Distribution Date) and (C) the Class M-2 Certificate
Principal Balance immediately prior to such Distribution Date over (2) the lesser of (A) 89.90% of the Stated Principal Balances of
the Mortgage Loans as of the end of the immediately preceding Due Period and (B) the excess of the Stated Principal Balances of the
Mortgage Loans as of the end of the immediately preceding Due Period over the Overcollateralization Floor.  Notwithstanding the
foregoing, in no event will the Class M-2 Principal Distribution Amount with respect to any Distribution Date exceed the Class M-2
Certificate Principal Balance.

         Class M-2 Unpaid Realized Loss Amount:  As of any Distribution Date, the excess of (1) the Class M-2 Applied Realized Loss
Amount over (2) the sum of (x) all distributions in reduction of the Class M-2 Unpaid Realized Loss Amounts on all previous
Distribution Dates and (y) all increases in the Certificate Principal Balance of such Class M-2 Certificates pursuant to the last
sentence of the definition of "Certificate Principal Balance."

         Class M-3 Applied Realized Loss Amount:  As of any Distribution Date, the sum of all Applied Realized Loss Amounts with
respect to the Mortgage Loans which have been applied to the reduction of the Certificate Principal Balance of the Class M-3
Certificates.

         Class M-3 Certificate:  Any Certificate designated as a "Class M-3 Certificate" on the face thereof, in the form of Exhibit
A hereto, representing the right to distributions as set forth herein.

         Class M-3 Certificate Principal Balance:  As of any date of determination, the aggregate Certificate Principal Balance of
the Class M-3 Certificates.

         Class M-3 Current Interest:  As of any Distribution Date, the interest accrued during the related Accrual Period at the
Class M-3 Pass-Through Rate on the Class M-3 Certificate Principal Balance as of such Distribution Date reduced by any Non-Supported
Interest Shortfalls allocated to the Class M-3 Certificates on such Distribution Date. For purposes of calculating interest,
principal distributions on a Distribution Date will be deemed to have been made on the first day of the Accrual Period in which such
Distribution Date occurs.

         Class M-3 Interest Carry Forward Amount:  As of any Distribution Date, the sum of (1) the excess of (A) the Class M-3
Current Interest with respect to prior Distribution Dates over (B) the amount actually distributed to the Class M-3 Certificates with
respect to interest on such prior Distribution Dates and (2) interest on such excess (to the extent permitted by applicable law) at
the Class M-3 Pass-Through Rate for the related Accrual Period.

         Class M-3 Margin:  As of any Distribution Date up to and including the Optional Termination Date for the Certificates,
0.3100% per annum and, as of any Distribution Date after the Optional Termination Date, 0.4650% per annum.

         Class M-3 Pass-Through Rate:  For the first Distribution Date, 5.660% per annum.  As of any Distribution Date thereafter,
the lesser of (1) One-Month LIBOR plus the Class M-3 Margin and (2) the Available Funds Cap for such Distribution Date.

         Class M-3 Principal Distribution Amount: With respect to any Distribution Date on or after the Stepdown Date, 100% of the
Principal Distribution Amount for such Distribution Date if the Class A Certificate Principal Balance, Class M-1 Certificate
Principal Balance and Class M-2 Certificate Principal Balance have been reduced to zero and a Stepdown Trigger Event exists, or as
long as a Stepdown Trigger Event does not exist, the excess of (1) the sum of (A) the Class A Certificate Principal Balance (after
taking into account distributions of the Class A Principal Distribution Amount on such Distribution Date), (B) the Class M-1
Certificate Principal Balance (after taking into account distributions of the Class M-1 Principal Distribution Amount on such
Distribution Date), (C) the Class M-2 Certificate Principal Balance (after taking into account distributions of the Class M-2
Principal Distribution Amount on such Distribution Date) and (D) the Class M-3 Certificate Principal Balance immediately prior to
such Distribution Date over (2) the lesser of (A) 91.40% of the Stated Principal Balances of the Mortgage Loans as of the end of the
immediately preceding Due Period and (B) the excess of the Stated Principal Balances for the Mortgage Loans as of the end of the
immediately preceding Due Period over the Overcollateralization Floor.  Notwithstanding the foregoing, in no event will the Class M-3
Principal Distribution Amount with respect to any Distribution Date exceed the Class M-3 Certificate Principal Balance.

         Class M-3 Unpaid Realized Loss Amount:  As of any Distribution Date, the excess of (1) the Class M-3 Applied Realized Loss
Amount over (2) the sum of (x) all distributions in reduction of the Class M-3 Unpaid Realized Loss Amounts on all previous
Distribution Dates and (y) all increases in the Certificate Principal Balance of such Class M-3 Certificates pursuant to the last
sentence of the definition of "Certificate Principal Balance."

         Class M-4 Applied Realized Loss Amount:  As of any Distribution Date, the sum of all Applied Realized Loss Amounts with
respect to the Mortgage Loans which have been applied to the reduction of the Certificate Principal Balance of the Class M-4
Certificates.

         Class M-4 Certificate:  Any Certificate designated as a "Class M-4 Certificate" on the face thereof, in the form of Exhibit
A hereto, representing the right to distributions as set forth herein.

         Class M-4 Certificate Principal Balance:  As of any date of determination, the aggregate Certificate Principal Balance of
the Class M-4 Certificates.

         Class M-4 Current Interest:  As of any Distribution Date, the interest accrued during the related Accrual Period at the
Class M-4 Pass-Through Rate on the Class M-4 Certificate Principal Balance as of such Distribution Date reduced by any Non-Supported
Interest Shortfalls allocated to the Class M-4 Certificates on such Distribution Date. For purposes of calculating interest,
principal distributions on a Distribution Date will be deemed to have been made on the first day of the Accrual Period in which such
Distribution Date occurs.

         Class M-4 Interest Carry Forward Amount:  As of any Distribution Date, the sum of (1) the excess of (A) the Class M-4
Current Interest with respect to prior Distribution Dates over (B) the amount actually distributed to the Class M-4 Certificates with
respect to interest on such prior Distribution Dates and (2) interest on such excess (to the extent permitted by applicable law) at
the Class M-4 Pass-Through Rate for the related Accrual Period.

         Class M-4 Margin:  As of any Distribution Date up to and including the Optional Termination Date for the Certificates,
0.3800% per annum and, as of any Distribution Date after the Optional Termination Date, 0.5700% per annum.

         Class M-4 Pass-Through Rate:  For the first Distribution Date, 5.730% per annum.  As of any Distribution Date thereafter,
the lesser of (1) One-Month LIBOR plus the Class M-4 Margin and (2) the Available Funds Cap for such Distribution Date.

         Class M-4 Principal Distribution Amount: With respect to any Distribution Date on or after the Stepdown Date, 100% of the
Principal Distribution Amount for such Distribution Date if the Class A Certificate Principal Balance, Class M-1 Certificate
Principal Balance, Class M-2 Certificate Principal Balance and Class M-3 Certificate Principal Balance have been reduced to zero and
a Stepdown Trigger Event exists, or as long as a Stepdown Trigger Event does not exist, the excess of (1) the sum of (A) the Class A
Certificate Principal Balance (after taking into account distributions of the Class A Principal Distribution Amount on such
Distribution Date), (B) the Class M-1 Certificate Principal Balance (after taking into account distributions of the Class M-1
Principal Distribution Amount on such Distribution Date), (C) the Class M-2 Certificate Principal Balance (after taking into account
distributions of the Class M-2 Principal Distribution Amount on such Distribution Date), (D) the Class M-3 Certificate Principal
Balance (after taking into account distributions of the Class M-3 Principal Distribution Amount on such Distribution Date) and (E)
the Class  M-4 Certificate Principal Balance immediately prior to such Distribution Date over (2) the lesser of (A) 92.80% of the
Stated Principal Balances of the Mortgage Loans as of the end of the immediately preceding Due Period and (B) the excess of the
Stated Principal Balances for the Mortgage Loans as of the end of the immediately preceding Due Period over the Overcollateralization
Floor.  Notwithstanding the foregoing, in no event will the Class M-4 Principal Distribution Amount with respect to any Distribution
Date exceed the Class M-4 Certificate Principal Balance.

         Class M-4 Unpaid Realized Loss Amount:  As of any Distribution Date, the excess of (1) the Class M-4 Applied Realized Loss
Amount over (2) the sum of (x) all distributions in reduction of the Class M-4 Unpaid Realized Loss Amounts on all previous
Distribution Dates and (y) all increases in the Certificate Principal Balance of such Class M-4 Certificates pursuant to the last
sentence of the definition of "Certificate Principal Balance."

         Class M-5 Applied Realized Loss Amount:  As of any Distribution Date, the sum of all Applied Realized Loss Amounts with
respect to the Mortgage Loans which have been applied to the reduction of the Certificate Principal Balance of the Class M-5
Certificates.

         Class M-5 Certificate:  Any Certificate designated as a "Class M-5 Certificate" on the face thereof, in the form of Exhibit
A hereto, representing the right to distributions as set forth herein.

         Class M-5 Certificate Principal Balance:  As of any date of determination, the aggregate Certificate Principal Balance of
the Class M-5 Certificates.

         Class M-5 Current Interest:  As of any Distribution Date, the interest accrued during the related Accrual Period at the
Class M-5 Pass-Through Rate on the Class M-5 Certificate Principal Balance as of such Distribution Date reduced by any Non-Supported
Interest Shortfalls allocated to the Class M-5 Certificates on such Distribution Date. For purposes of calculating interest,
principal distributions on a Distribution Date will be deemed to have been made on the first day of the Accrual Period in which such
Distribution Date occurs.

         Class M-5 Interest Carry Forward Amount:  As of any Distribution Date, the sum of (1) the excess of (A) the Class M-5
Current Interest with respect to prior Distribution Dates over (B) the amount actually distributed to the Class M-5 Certificates with
respect to interest on such prior Distribution Dates and (2) interest on such excess (to the extent permitted by applicable law) at
the Class M-5 Pass-Through Rate for the related Accrual Period.

         Class M-5 Margin:  As of any Distribution Date up to and including the Optional Termination Date for the Certificates,
0.4000% per annum and, as of any Distribution Date after the Optional Termination Date, 0.6000% per annum.

         Class M-5 Pass-Through Rate:  For the first Distribution Date, 5.750% per annum.  As of any Distribution Date thereafter,
the lesser of (1) One-Month LIBOR plus the Class M-5 Margin and (2) the Available Funds Cap for such Distribution Date.

         Class M-5 Principal Distribution Amount: With respect to any Distribution Date on or after the Stepdown Date, 100% of the
Principal Distribution Amount for such Distribution Date if the Class A Certificate Principal Balance, Class M-1 Certificate
Principal Balance, Class M-2 Certificate Principal Balance, Class M-3 Certificate Principal Balance and Class M-4 Certificate
Principal Balance have been reduced to zero and a Stepdown Trigger Event exists, or as long as a Stepdown Trigger Event does not
exist, the excess of (1) the sum of (A) the Class A Certificate Principal Balance (after taking into account distributions of the
Class A Principal Distribution Amount on such Distribution Date), (B) the Class M-1 Certificate Principal Balance (after taking into
account distributions of the Class M-1 Principal Distribution Amount on such Distribution Date), (C) the Class M-2 Certificate
Principal Balance (after taking into account distributions of the Class M-2 Principal Distribution Amount on such Distribution Date),
(D) the Class M-3 Certificate Principal Balance (after taking into account distributions of the Class M-3 Principal Distribution
Amount on such Distribution Date), (E) the Class  M-4 Certificate Principal Balance (after taking into account distributions of the
Class M-4 Principal Distribution Amount on such Distribution Date) and (F) the Class  M-5 Certificate Principal Balance immediately
prior to such Distribution Date over (2) the lesser of (A) 94.00% of the Stated Principal Balances of the Mortgage Loans as of the
end of the immediately preceding Due Period and (B) the excess of the Stated Principal Balances for the Mortgage Loans as of the end
of the immediately preceding Due Period over the Overcollateralization Floor.  Notwithstanding the foregoing, in no event will the
Class M-5 Principal Distribution Amount with respect to any Distribution Date exceed the Class M-5 Certificate Principal Balance.

         Class M-5 Unpaid Realized Loss Amount:  As of any Distribution Date, the excess of (1) the Class M-5 Applied Realized Loss
Amount over (2) the sum of (x) all distributions in reduction of the Class M-5 Unpaid Realized Loss Amounts on all previous
Distribution Dates and (y) all increases in the Certificate Principal Balance of such Class M-5 Certificates pursuant to the last
sentence of the definition of "Certificate Principal Balance."

         Class M-6 Applied Realized Loss Amount:  As of any Distribution Date, the sum of all Applied Realized Loss Amounts with
respect to the Mortgage Loans which have been applied to the reduction of the Certificate Principal Balance of the Class M-6
Certificates.

         Class M-6 Certificate:  Any Certificate designated as a "Class M-6 Certificate" on the face thereof, in the form of Exhibit
A hereto, representing the right to distributions as set forth herein.

         Class M-6 Certificate Principal Balance:  As of any date of determination, the aggregate Certificate Principal Balance of
the Class M-6 Certificates.

         Class M-6 Current Interest:  As of any Distribution Date, the interest accrued during the related Accrual Period at the
Class M-6 Pass-Through Rate on the Class M-6 Certificate Principal Balance as of such Distribution Date reduced by any Non-Supported
Interest Shortfalls allocated to the Class M-6 Certificates on such Distribution Date.  For purposes of calculating interest,
principal distributions on a Distribution Date will be deemed to have been made on the first day of the Accrual Period in which such
Distribution Date occurs.

         Class M-6 Interest Carry Forward Amount:  As of any Distribution Date, the sum of (1) the excess of (A) the Class M-6
Current Interest with respect to prior Distribution Dates over (B) the amount actually distributed to the Class M-6 Certificates with
respect to interest on such prior Distribution Dates and (2) interest on such excess (to the extent permitted by applicable law) at
the Class M-6 Pass-Through Rate for the related Accrual Period.

         Class M-6 Margin:  As of any Distribution Date up to and including the Optional Termination Date for the Certificates,
0.4700% per annum and, as of any Distribution Date after the Optional Termination Date, 0.7050% per annum.

         Class M-6 Pass-Through Rate:  For the first Distribution Date, 5.820% per annum.  As of any Distribution Date thereafter,
the least of (1) One-Month LIBOR plus the Class M-6 Margin and (2) the Available Funds Cap for such Distribution Date.

         Class M-6 Principal Distribution Amount: With respect to any Distribution Date on or after the Stepdown Date, 100% of the
Principal Distribution Amount for such Distribution Date if the Class A Certificate Principal Balance, Class M-1 Certificate
Principal Balance, Class M-2 Certificate Principal Balance, Class M-3 Certificate Principal Balance, Class M-4 Certificate Principal
Balance and Class M-5 Certificate Principal Balance have been reduced to zero and a Stepdown Trigger Event exists, or as long as a
Stepdown Trigger Event does not exist, the excess of (1) the sum of (A) the Class A Certificate Principal Balance (after taking into
account distributions of the Class A Principal Distribution Amount on such Distribution Date), (B) the Class M-1 Certificate
Principal Balance (after taking into account distributions of the Class M-1 Principal Distribution Amount on such Distribution Date),
(C) the Class M-2 Certificate Principal Balance (after taking into account distributions of the Class M-2 Principal Distribution
Amount on such Distribution Date), (D) the Class M-3 Certificate Principal Balance (after taking into account distributions of the
Class M-3 Principal Distribution Amount on such Distribution Date), (E) the Class  M-4 Certificate Principal Balance (after taking
into account distributions of the Class M-4 Principal Distribution Amount on such Distribution Date), (F) the Class  M-5 Certificate
Principal Balance (after taking into account distributions of the Class M-5 Principal Distribution Amount on such Distribution Date)
and (G) the Class  M-6 Certificate Principal Balance immediately prior to such Distribution Date over (2) the lesser of (A) 95.10% of
the Stated Principal Balances of the Mortgage Loans as of the end of the immediately preceding Due Period and (B) the excess of the
Stated Principal Balances for the Mortgage Loans as of the end of the immediately preceding Due Period over the Overcollateralization
Floor.  Notwithstanding the foregoing, in no event will the Class M-6 Principal Distribution Amount with respect to any Distribution
Date exceed the Class M-6 Certificate Principal Balance.

         Class M-6 Unpaid Realized Loss Amount:  As of any Distribution Date, the excess of (1) the Class M-6 Applied Realized Loss
Amount over (2) the sum of (x) all distributions in reduction of the Class M-6 Unpaid Realized Loss Amounts on all previous
Distribution Dates and (y) all increases in the Certificate Principal Balance of such Class M-6 Certificates pursuant to the last
sentence of the definition of "Certificate Principal Balance."

         Class P Certificate: Any Certificate designated as a Class P Certificate on the face thereof, executed by the Trustee and
authenticated by the Trustee in substantially the form set forth in Exhibit A, representing the right to distributions as set forth
herein.

         Class P Reserve Account:  The account established and maintained by the Trustee pursuant to Section 4.09 hereof.

         Class P Reserve Amount: $100

         Class R Certificate:  Any one of the Class R Certificates executed by the Trustee and authenticated by the Trustee
substantially in the form annexed hereto as Exhibit A and evidencing an interest designated as a "residual interest" in the REMICs
for purposes of the REMIC Provisions.  The Class R-I Certificates is designated as the sole class of "residual interest" in REMIC I,
the Class R-II Certificates is designated as the sole class of "residual interest" in REMIC II and the Class R-III Certificates is
designated as the sole class of "residual interest" in REMIC III.

         Class R Certificate Principal Balance:  Not applicable.

         Class R Current Interest:  Not applicable.

         Class R Interest Carry Forward Amount:  Not applicable.

         Class R Margin:  Not applicable.

         Class R Pass-Through Rate:  Not applicable.

         Class X Applied Realized Loss Amount:  As of any Distribution Date, the sum of all Applied Realized Loss Amounts with
respect to the Mortgage Loans which have been applied to the reduction of the Certificate Principal Balance of the Class X
Certificates.

         Class X Certificate: Any one of the Class X Certificates executed and authenticated by the Trustee substantially in the form
annexed hereto as Exhibit A, subordinate to the Class A Certificates, the Class M Certificates and the Class B Certificates with
respect to distributions and the allocation of Realized Losses as set forth in Section 4.06, and evidencing an interest comprised of
"regular interests" in REMIC III together with certain rights to payments under the Swap Agreement for purposes of the REMIC
Provisions.

         Class X Certificate Principal Balance:  With respect to any Class X Certificate, on any date of determination, an amount
equal to the Percentage Interest evidenced by such Certificate, multiplied by an amount equal to (i) the excess, if any, of (A) the
then aggregate Stated Principal Balance of the Mortgage Loans over (B) the then aggregate Certificate Principal Balance of the
Class A Certificates, Class M Certificates and Class B Certificates then outstanding, which represents the sum of (i) the Initial
Principal Balance of the REMIC II Regular Interest X-PO, as reduced by Realized Losses allocated thereto and payments deemed made
thereon, and (ii) accrued and unpaid interest on the REMIC II Regular Interest X-IO, as reduced by Realized Losses allocated thereto..

         Class X Current Interest:  As of any Distribution Date, the interest accrued during the related Accrual Period at the Class
X Distributable Interest Rate on the Uncertificated Notional Amount, plus the interest portion of any previous distributions on such
Class that is recovered as a voidable preference by a trustee in bankruptcy, less any Non-Supported Interest Shortfall allocated on
such Distribution Date to the Class X Certificates and less the sum of (A) the amount of any Excess Interest Entitlement of the
Offered Certificates for such Distribution Date and (B) amounts due to the Swap Provider under the Swap Agreement for such
Distribution Date.

         Class X Distributable Interest Rate:  With respect to the Class X Certificates or REMIC III Regular Interest X-IO and any
Distribution Date, a per annum rate equal to the percentage equivalent of a fraction, the numerator of which is the sum of the
amounts calculated pursuant to clauses (i) through (iii) below, and the denominator of which is the aggregate principal balance of
the REMIC II Regular Interests.  For purposes of calculating the Class X Distributable Interest Rate for the Class X Certificates or
REMIC III Regular Interest X-IO, the numerator is equal to the sum of the following components:

                  (i)      the Uncertificated Pass-Through Rate for REMIC II Regular Interest LT1 minus the Marker Rate, applied to a
notional amount equal to the Uncertificated Principal Balance of REMIC II Regular Interest LT1;

                  (ii)     the Uncertificated Pass-Through Rate for REMIC II Regular Interest LT2 minus the Marker Rate, applied to a
notional amount equal to the Uncertificated Principal Balance of REMIC II Regular Interest LT2; and

                  (iii)    the Uncertificated Pass-Through Rate for REMIC II Regular Interest LT4 minus twice the Marker Rate, applied
to a notional amount equal to the Uncertificated Principal Balance of REMIC II Regular Interest LT4.

          Class X Interest Carry Forward Amount:  As of any Distribution Date, the excess of (A) the Class X Current Interest with
respect to prior Distribution Dates over (B) the amount actually distributed to the Class X Certificates with respect to interest on
such prior Distribution Dates or added to the aggregate Certificate Principal Balance of the Class X Certificates.

         Class X Unpaid Realized Loss Amount:  As of any Distribution Date, the excess of (1) the Class X Applied Realized Loss
Amount over (2) the sum of (x) all distributions in reduction of the Class X Unpaid Realized Loss Amounts on all previous
Distribution Dates and (y) all increases in the Certificate Principal Balance of such Class X Certificates pursuant to the last
sentence of the definition of "Certificate Principal Balance."

         Closing Date:  June 29, 2006.

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

         Collection Account:  The separate Eligible Account created and initially maintained by the Servicer pursuant to Section
3.05(d).  Funds in the Collection Account shall be held in trust for the uses and purposes set forth in this Agreement.

         Commission:  The United States Securities and Exchange Commission.

         Compensating Interest:  For any Distribution Date and any Principal Prepayment in full in respect of a Mortgage Loan that is
received during the period from the first day of the related Prepayment Period through the last day of the calendar month preceding
such Distribution Date, a payment made by the Servicer to the extent funds are available from the total Servicing Fee payable for
such Distribution Date, equal to the amount of interest at the Net Mortgage Rate payable for that Mortgage Loan from the date on
which the Servicer applied such Principal Prepayment in full to reduce the Stated Principal Balance of such Mortgage Loan through the
last day of such preceding calendar month.  There shall be no Compensating Interest paid with respect to Principal Prepayments in
full that occur during the period from the applicable Cut-off Date through June 15, 2006.

         Condemnation Proceeds:  All awards or settlements in respect of a Mortgaged Property (or Underlying Mortgaged Property, in
the case of a Co-op Loan), whether permanent or temporary, partial or entire, by exercise of the power of eminent domain or
condemnation, to the extent not required to be released either to a Mortgagor in accordance with the terms of the related mortgage
loan documents or to the holder of a senior lien on the Mortgaged Property (or Underlying Mortgaged Property, in the case of a Co-op
Loan).

         Co-op Lease:  With respect to a Co-op Loan, the lease with respect to a dwelling unit occupied by the Mortgagor and relating
to the stock allocated to the related dwelling unit.

         Co-op Loan:  A Mortgage Loan secured by the pledge of stock allocated to a dwelling unit in a residential cooperative
housing corporation and a collateral assignment of the related Co-op Lease.

         Corporate Trust Office:  With respect to the Trustee, the principal office of the Trustee at which at any particular time
its certificate transfer services are conducted, which office at the date of the execution of this instrument is located at 60
Livingston Avenue, EP-MN-WS3D, St. Paul, Minnesota 55107, Attention: Structured Finance/WMLT 2006-AMN1.

         Current Interest:  Any of the Class A-1 Current Interest, the Class A-2 Current Interest, the Class A-3 Current Interest,
the Class M-1 Current Interest, the Class M-2 Current Interest, the Class M-3 Current Interest, the Class M-4 Current Interest, the
Class M-5 Current Interest, the Class M-6 Current Interest, the Class B-1 Current Interest, the Class B-2 Current Interest and the
Class B-3 Current Interest.

         Custodial Agreement:  The Custodial Agreement, dated as of June 29, 2006, among the Depositor, the Custodian, the Servicer
and the Trustee, as the same may be amended or modified from time to time in accordance with the terms thereof.

         Custodian:  U.S. Bank National Association, a national banking association, or any successor in interest.

         Cut-off Date:  June 1, 2006, with respect to the Initial Mortgage Loans, and July 1, 2006, with respect to the Additional
Mortgage Loans.

         Cut-off Date Principal Balance:  As to any Mortgage Loan, the unpaid principal balance thereof as of the close of business
on the calendar day immediately preceding the applicable Cut-off Date after application of all payments of principal due on or prior
to the applicable Cut-off Date, whether or not received, and all Principal Prepayments received prior to the applicable Cut-off Date,
but without giving effect to any installments of principal received in respect of Due Dates after the applicable Cut-off Date.

         Defaulted Swap Termination Payment:  Any payment required to be made by the Trust to the Swap Counterparty pursuant to the
Swap Agreement as a result of an event of default under the Swap Agreement with respect to which the Swap Counterparty is the
defaulting party or a termination event under that agreement (other than illegality or a tax event) with respect to which the Swap
Counterparty is the sole Affected Party (as defined in the Swap Agreement) or with respect to a termination resulting from a
Substitution Event.

         Definitive Certificates:  As defined in Section 5.06.

         Deleted Mortgage Loan:  A Mortgage Loan replaced or to be replaced by a Replacement Mortgage Loan.

         Delinquent:  A Mortgage Loan is "delinquent" if any payment due thereon is not made pursuant to the terms of such Mortgage
Loan by the close of business on the day such payment is scheduled to be due.  A Mortgage Loan is "30 days delinquent" if such
payment has not been received by the close of business on the corresponding day of the month immediately succeeding the month in
which such payment was due, or, if there is no such corresponding day (e.g., as when a 30-day month follows a 31-day month in which a
payment was due on the 31st day of such month), then on the last day of such immediately succeeding month.  Similarly for "60 days
delinquent," "90 days delinquent" and so on.

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

         Depositor:  Wachovia Mortgage Loan Trust, LLC, a Delaware limited liability company, or any successor in interest.

         Depository:  The initial Depository shall be The Depository Trust Company ("DTC"), the nominee of which is Cede &amp; Co., or
any other organization registered as a "clearing agency" pursuant to Section 17A of the Securities Exchange Act of 1934, as amended.
The Depository shall initially be the registered Holder of the Book-Entry Certificates.  The Depository shall at all times be a
"clearing corporation" as defined in Section 8-102(3) of the Uniform Commercial Code of the State of New York.

         Depository Agreement:  With respect to Classes of Book-Entry Certificates, the agreement between the Trustee and the initial
Depository.

         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.

         Designated Transaction:  A transaction in which the assets underlying the Certificates consist of single-family residential,
multi-family residential, home equity, manufactured housing and/or commercial mortgage obligations that are secured by single-family
residential, multi-family residential, commercial real property or leasehold interests therein.

         Determination Date:  With respect to any Distribution Date, the 15th day of the month of such Distribution Date or, if such
15th day is not a Business Day, the immediately preceding Business Day.

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

         Due Date:  With respect to any Distribution Date and any Mortgage Loan, the day during the related Due Period on which a
Scheduled Payment is due.

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

         Eligible Account:  An account that is (i) maintained with a depository institution the long-term unsecured debt obligations
of which are rated by each Rating Agency in one of its two highest rating categories, or (ii) maintained with the corporate trust
department of a bank which (A) has a rating of at least Baa3 or P-3 by Moody's and (B) is either the Depositor or the corporate trust
department of a national bank or banking corporation which has a rating of at least A-1 by S&amp;P or F1 by Fitch, or (iii) an account or
accounts the deposits in which are fully insured by the FDIC, or (iv) an account or accounts, acceptable to each Rating Agency
without reduction or withdrawal of the rating of any Class of Certificates, as evidenced in writing, by a depository institution in
which such accounts are insured by the FDIC (to the limit established by the FDIC), the uninsured deposits in which accounts are
otherwise secured such that, as evidenced by an Opinion of Counsel delivered to and acceptable to the Trustee and each Rating Agency,
the Certificateholders have a claim with respect to the funds in such account and a perfected first security interest against any
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, or (v) maintained at an eligible institution whose
commercial paper, short-term debt or other short-term deposits are rated at least A-1+ by S&amp;P and F-1+ by Fitch, or (vi) maintained
with a federal or state chartered depository institution the deposits in which are insured by the FDIC to the applicable limits and
the short-term unsecured debt obligations of which (or, in the case of a depository institution that is a subsidiary of a holding
company, the short-term unsecured debt obligations of such holding company) are rated A-1 by S&amp;P or Prime-1 by Moody's at the time
any deposits are held on deposit therein, or (vii) otherwise acceptable to each Rating Agency, as evidenced by a letter from each
Rating Agency to the Trustee.

         ERISA:  The Employee Retirement Income Security Act of 1974, including any successor or amendatory provisions.

         ERISA-Qualifying Underwriting:  A best efforts or firm commitment underwriting or private placement that would satisfy the
requirements of Prohibited Transaction Exemption 90-29, Exemption Application No. D-8012, 55 Fed. Reg. 21459 (1990), as amended,
granted to the Underwriter by the United States Department of Labor (or any other applicable underwriter's exemption granted by the
United States Department of Labor), except, in relevant part, for the requirement that the certificates have received a rating at the
time of acquisition that is in one of the three (or four, in the case of a "designated transaction") highest generic rating
categories by at least one of the Rating Agencies.

         ERISA Restricted Certificates:  The Class X, Class P Certificates and Class R Certificate and any other Certificate, unless
the acquisition and holding of such other Certificate is covered by and exempt under the Underwriter's exemption.

         Event of Default:  As defined in Section 7.01 hereof.

         Excess Interest Entitlement:  On any Distribution Date, for each Class of the Offered Certificates, the excess, if any, of
(1) the amount of interest such Class of Certificates is entitled to receive on such Distribution Date at its Pass-Through Rate over
(2) the amount of interest such Class of Certificates would have been entitled to receive on such Distribution Date had the
Pass-Through Rate for such Class been the REMIC Pass-Through Rate.

         Excess Interest Obligation:  On any Distribution Date, for each Class of the Offered Certificates, the excess, if any, of
(1) the amount of interest such Class of Certificates would have been entitled to receive on such Distribution Date had the
Pass-Through Rate for such Class been the REMIC Pass-Through Rate over (2) the amount of interest such Class of Certificates is
entitled to receive on such Distribution Date at its Pass-Through Rate.

         Excess Proceeds:  With respect to any Liquidated Loan, any Liquidation Proceeds that are in excess of the sum of (1) the
unpaid principal balance of such Liquidated Loan as of the date of such liquidation plus (2) interest at the Mortgage Rate from the
Due Date as to which interest was last paid or advanced to Certificateholders (and not reimbursed to the Servicer) up to the Due Date
in the month in which such Liquidation Proceeds are required to be distributed on the unpaid principal balance of such Liquidated
Loan outstanding during each Due Period as to which such interest was not paid or advanced.

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

         Extra Principal Distribution Amount:  With respect to any Distribution Date, the lesser of (A) the amount distributed
pursuant to 4.04(b)(vii) and (B) an amount necessary to maintain the Overcollateralization Target Amount.

         Fannie Mae:  A federally chartered and privately owned corporation organized and existing under the Federal National
Mortgage Association Charter Act, or any successor thereto.

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

         Fitch:  Fitch Ratings, or any successor in interest.

         Fixed Swap Payment:  For any Distribution Date, the product of (i) 5.363% per annum and (ii) the notional balance for the
related Distribution Date as set forth in the schedule of notional balances contained in the Swap Agreement, determined on the basis
of a 360-day year consisting of twelve 30-day months.

         Floating Swap Payment:  For any Distribution Date, the product of (i) One-Month LIBOR, as determined pursuant to the Swap
Agreement, for the related Distribution Date and (ii) the notional balance for the related Distribution Date as set forth in the
schedule of notional balances contained in the Swap Agreement, determined based on a 360-day year and the actual number of days in
the related Accrual Period.

         Form 8-K Disclosure Information:  As defined in Section 11.04.

         Freddie Mac: 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.

         Grantor Trusts:  The grantor trusts described in Section 2.07 hereof.

         Gross Margin:  The percentage set forth in the related Mortgage Note for each of the Adjustable Rate Mortgage Loans which is
to be added to the applicable index for use in determining the Mortgage Rate on each Adjustment Date, and which is set forth in the
Mortgage Loan Schedule for each Adjustable Rate Mortgage Loan.

         Initial Adjustment Date:  As to any Adjustable Rate Mortgage Loan, the first Adjustment Date following the origination of
such Mortgage Loan.

         Initial Certificate Principal Balance:  With respect to any Certificate, the Certificate Principal Balance of such
Certificate or any predecessor Certificate on the Closing Date as set forth in Section 5.01 hereof.

         Initial Mortgage Loans:  The Mortgage Loans listed on Schedule A to the Mortgage Loan Schedule.

         Initial Mortgage Rate:  As to each Mortgage Loan, the Mortgage Rate in effect prior to the Initial Adjustment Date.

         Insurance Policy:  With respect to any Mortgage Loan or the related Mortgaged Property (or the related Underlying Mortgaged
Property, in the case of a Co-op Loan) included in the Trust Fund, any insurance policy, including all riders and endorsements
thereto in effect with respect to such Mortgage Loan or Mortgaged Property (or related Underlying Mortgage Property, in the case of a
Co-op Loan), including any replacement policy or policies for any insurance policies.

         Insurance Proceeds:  Proceeds paid in respect of a Mortgage Loan or the related Mortgaged Property (or the related
Underlying Mortgaged Property, in the case of a Co-op Loan) pursuant to any Insurance Policy or any other insurance policy covering
such Mortgage Loan or Mortgaged Property (or Underlying Mortgaged Property, in the case of a Co-op Loan), to the extent such proceeds
are payable to the mortgagee under the Mortgage, the Servicer or the trustee under the deed of trust and are not applied to the
restoration of the related Mortgaged Property (or the related Underlying Mortgaged Property, in the case of a Co-op Loan) or released
either to the Mortgagor or to the holder of a senior lien on the related Mortgaged Property (or the related Underlying Mortgaged
Property in the case of a Co-op Loan) in accordance with the procedures that the Servicer would follow in servicing mortgage loans
held for its own account, in each case other than any amount included in such Insurance Proceeds in respect of Insured Expenses.

         Insured Expenses:  Expenses covered by an Insurance Policy or any other insurance policy with respect to a Mortgage Loan or
the related Mortgaged Property (or the related Underlying Mortgaged Property, in the case of a Co-op Loan).

         Interest Carry Forward Amount: Any of the Class A-1 Interest Carry Forward Amount, the Class A-2 Interest Carry Forward
Amount, the Class A-3 Interest Carry Forward Amount, the Class M-1 Interest Carry Forward Amount, the Class M-2 Interest Carry
Forward Amount, the Class M-3 Interest Carry Forward Amount, the Class M-4 Interest Carry Forward Amount, the Class M-5 Interest
Carry Forward Amount, the Class M-6 Interest Carry Forward Amount, the Class B-1 Interest Carry Forward Amount, the Class B-2
Interest Carry Forward Amount, the Class B-3 Interest Carry Forward Amount or the Class X Interest Carry Forward Amount, as the case
may be.

         Interest Determination Date:  With respect to the Certificates, (i) for any Accrual Period other than the first Accrual
Period, the second LIBOR Business Day preceding the commencement of such Accrual Period and (ii) for the first Accrual Period, June
27, 2006.

         Interest Funds:  With respect to any Distribution Date, the sum, without duplication, of (1) all scheduled interest due
during the related Due Period and received before the related Servicer Remittance Date or advanced on or before the related Servicer
Remittance Date less the Servicing Fee, (2) all Advances relating to interest with respect to the Mortgage Loans and such
Distribution Date, (3) all Compensating Interest with respect to the Mortgage Loans and such Distribution Date, (4) Liquidation
Proceeds with respect to the Mortgage Loans (to the extent such Liquidation Proceeds relate to interest) collected during the related
Prepayment Period and (5) all proceeds of any purchase pursuant to Section 2.02 or 2.03 during the related Prepayment Period or
pursuant to Section 9.01 not later than the related Determination Date (to the extent that such proceeds relate to interest) less the
Servicing Fee, less (A) all Non-Recoverable Advances relating to interest and (B) other amounts reimbursable to the Servicer and the
Trustee pursuant to this Agreement.

         Latest Possible Maturity Date:  The latest maturity date for any Mortgage Loan in the Trust Fund plus one year.

         LIBOR Business Day:  Any day on which banks in the City of London, England and New York City, U.S.A. are open and conducting
transactions in foreign currency and exchange.

         Liquidated Loan:  With respect to any Distribution Date, a defaulted Mortgage Loan that either (a) pursuant to Section 3.12
has been realized upon or liquidated through deed-in-lieu of foreclosure, foreclosure sale, trustee's sale or other realization as
provided by applicable law governing the real property subject to the related Mortgage and any security agreements and as to which
the Servicer has certified (in accordance with Section 3.12) in the related Prepayment Period that it has received all amounts it
expects to receive in connection with such liquidation or (b) as to which is not a first lien Mortgage Loan and  is delinquent 180
days or longer, the Servicer has certified in a certificate of an officer of the Servicer delivered to the Depositor and the Trustee
that it does not believe that there is a reasonable likelihood that any further net proceeds will be received or recovered with
respect to such Mortgage Loan.

         Liquidation Proceeds:  Amounts, including Condemnation Proceeds  and Insurance Proceeds received in connection with the
partial or complete liquidation of a Mortgage Loan, whether through trustee's sale, foreclosure sale, sale by the Servicer pursuant
to this Agreement or otherwise or amounts received in connection with any condemnation or partial release of a Mortgaged Property and
any other proceeds received in connection with the final sale of a related REO Property, less the sum of related unreimbursed
Advances, Servicing Fees, Servicing Advances and any other expenses related to such Mortgage Loan.

         Loan-to-Value Ratio:  With respect to any Mortgage Loan, the fraction, expressed as a percentage, the numerator of which is
the original principal balance of the related Mortgage Loan and the denominator of which is the lesser of (X) the Appraised Value of
the related Mortgaged Property (or applicable dwelling unit, in the case of a Co-op Loan) and (Y) the sales price of the related
Mortgaged Property (or applicable dwelling unit, in the case of a Co-op Loan) at the time of origination.

         Losses:  Any losses, claims, damages, liabilities or expenses collectively.

         Marker Rate:  With respect to the Class X  Certificates  or REMIC III  Regular  Interest  X-IO and any  Distribution  Date, in
relation to the REMIC II  Regular  Interests  LT1, LT2,  LT3, and LT4, a per annum rate equal to two (2) times the weighted  average of
the Uncertificated REMIC II Pass-Through Rates for REMIC II Regular Interest LT2 and REMIC II Regular Interest LT3.

         Maturity Date:  With respect to each Class of Certificates representing ownership of regular interests or Uncertificated
Regular Interest issued by each of REMIC I, REMIC II and REMIC III the latest possible maturity date, solely for purposes of
Section 1.860G-1(a)(4)(iii) of the Treasury Regulations, by which the Certificate Principal Balance of each such Class of Certificates
representing a regular interest in the Trust Fund would be reduced to zero, which is, for each such regular interest, July 25, 2036,
which is the Distribution Date occurring in the month following the last scheduled monthly payment of the Mortgage Loans.

         Maximum Mortgage Rate:  With respect to each Adjustable Rate Mortgage Loan, the maximum rate of interest set forth as such
in the related Mortgage Note and with respect to each Fixed Rate Mortgage Loan, the rate of interest set forth in the related
Mortgage Note.

         MERS:  Mortgage Electronic Registration Systems, Inc., a corporation organized and existing under the laws of the State of
Delaware, or any successor thereto.

         MERS Loan:  Any Mortgage Loan registered with MERS on the MERS System.

         MERS System:  The system of recording transfers of mortgage electronically maintained by MERS.

         MIN:  The loan number for any MERS Loan.

         Minimum Mortgage Rate:  With respect to each Adjustable Rate Mortgage Loan, the minimum rate of interest set forth as such
in the related Mortgage Note.

         MOM Loan:  Any Mortgage Loan as to which MERS is acting as mortgagee, solely as nominee for the originator of such Mortgage
Loan and its successors and assigns.

         Monthly Statement:  The statement, substantially in the form of Exhibit Q hereto, delivered to the Certificateholders
pursuant to Section 4.05.

         Moody's:  Moody's Investors Service, Inc. or any successor in interest.

         Mortgage:  With respect to a Mortgage Loan that is not a Co-op Loan, the mortgage, deed of trust or other instrument with
all riders attached thereto creating a first lien or a first priority ownership interest in an estate in fee simple in real property
securing a Mortgage Note.  With respect to a Co-op Loan, the security agreement with all riders attached thereto creating a security
interest in the stock allocated to a dwelling unit in a residential cooperative housing corporation and pledged to secure such Co-op
Loan and the related Co-op Lease.

         Mortgage File:  The mortgage documents listed in Section 2.01 hereof pertaining to a particular Mortgage Loan and any
additional documents delivered to the Custodian to be added to the Mortgage File pursuant to this Agreement.

         Mortgage Loans:  Such of the mortgage loans transferred and assigned to the Trustee pursuant to the provisions hereof as
from time to time are held as a part of the Trust Fund (including any REO Properties), the mortgage loans so held being identified in
the Mortgage Loan Schedule, notwithstanding foreclosure or other acquisition of title of the related Mortgaged Property.  Any
mortgage loan that was intended by the parties hereto to be transferred to the Trust Fund as indicated by such Mortgage Loan Schedule
which is in fact not so transferred for any reason shall continue to be a Mortgage Loan hereunder until the Purchase Price with
respect thereto has been paid to the Trust Fund.

         Mortgage Loan Schedule:  The list of Mortgage Loans (as from time to time amended by the Servicer to reflect the deletion of
Deleted Mortgage Loans and the addition of Replacement Mortgage Loans pursuant to the provisions of this Agreement based on
information provided to the Servicer) transferred to the Custodian as part of the Trust Fund and from time to time subject to this
Agreement, attached hereto as Exhibit B, setting forth the following information with respect to each Mortgage Loan:

(i)      the loan number;

(ii)     borrower name and address;

(iii)    the unpaid principal balance of the Mortgage Loans;

(iv)     the Initial Mortgage Rate;

(v)      the original maturity date and the months remaining before maturity date;

(vi)     the original principal balance;

(vii)    the applicable Cut-off Date Principal Balance;

(viii)   the first payment due date of the Mortgage Loan;

(ix)     the Loan-to-Value Ratio at origination with respect to a Mortgage Loan;

(x)      a code indicating whether the residential dwelling at the time of origination was represented to be owner-occupied;

(xi)     a code indicating the property type;

(xii)    with respect to each Adjustable Rate Mortgage Loan;

        (A)      the frequency of each Adjustment Date;

        (B)      the next Adjustment Date;

        (C)      the Maximum Mortgage Rate;

        (D)      the Minimum Mortgage Rate;

        (E)      the Mortgage Rate as of the applicable Cut-off Date;

        (F)      the related Periodic Rate Cap;

        (G)      the Gross Margin;

        (H)      the lifetime rate cap;

(xiii)   location of the related Mortgaged Property (or Underlying Mortgaged Property, in the case of a Co-op Loan);

(xiv)    a code indicating whether a Prepayment Charge is applicable and, if so the term of such Prepayment Charge;

(xv)     the Credit Score and date obtained; and

(xvi)    the MIN.

         Mortgage Note:  The original executed note or other evidence of indebtedness evidencing the indebtedness of a Mortgagor
under a Mortgage Loan and all amendments, modifications and attachments thereto with all riders attached thereto.

         Mortgage Pool:  The aggregate of the Mortgage Loans identified in the Mortgage Loan Schedule.

         Mortgaged Property:  The underlying property securing a Mortgage Loan.

         Mortgage Rate:  The annual rate of interest borne by a Mortgage Note from time to time.

         Mortgagor:  The obligor on a Mortgage Note.

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

         Net Rate:  With respect to any Distribution Date, the product of (x) the weighted average Net Mortgage Rate for the Mortgage
Loans calculated based on the respective Net Mortgage Rates and the Stated Principal Balances of such Mortgage Loans as of the
preceding Distribution Date (or, in the case of the first Distribution Date, as of the applicable Cut-off Date) and (y) a fraction,
the numerator of which is 30 and the denominator of which is the actual number of days in the related Accrual Period.

         Net Swap Payment:  With respect to any Distribution Date, the net amount of the Fixed Swap Payment that the Supplemental
Interest Trust is obligated to pay to the Swap Counterparty and the Floating Swap Payment that the Swap Counterparty is obligated to
pay to the Supplemental Interest Trust  on the Payment Date (as defined in the Swap Agreement).

         Non-Recoverable Advance:  Any portion of an Advance previously made or proposed to be made by the Servicer that, in the good
faith judgment of the Servicer, will not or, in the case of a current delinquency, would not, be ultimately recoverable by the
Servicer from the related Mortgagor, related Liquidation Proceeds or otherwise with respect to the related Mortgage Loan.

         Non-Recoverable Servicing Advance: Any portion of a Servicing Advance previously made or proposed to be made by the Servicer
that, in the good faith judgment of the Servicer, will not or, in the case of a current Servicing Advance, would not, be ultimately
recoverable by the Servicer from the related Mortgagor, related Liquidation Proceeds or otherwise with respect to the related
Mortgage Loan.

         Non-Supported Interest Shortfall:  As defined in Section 4.02.

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

         Officer's Certificate:  A certificate (1) signed by the Chairman of the Board, the Vice Chairman of the Board, the
President, a vice president (however denominated), an Assistant Vice President, the Treasurer, the Secretary, or one of the assistant
treasurers or assistant secretaries of the Depositor, the Servicer or the Trustee (or any other officer customarily performing
functions similar to those performed by any of the above designated officers and also to whom, with respect to a particular matter,
such matter is referred because of such officer's knowledge of and familiarity with a particular subject) or (2), if provided for in
this Agreement, signed by a Servicing Officer, as the case may be, and delivered to the Depositor, the Servicer or the Trustee, as
the case may be, as required by this Agreement.

         One-Month LIBOR:  With respect to any Accrual Period, the rate determined by the Trustee on the related Interest
Determination Date on the basis of (a) the offered rates for one-month United States dollar deposits, as such rates appear on
Telerate page 3750, as of 11:00 a.m. (London time) on such Interest Determination Date or (b) if such rate does not appear on
Telerate Page 3750 as of 11:00 a.m. (London time), the offered rates of the Reference Banks for one-month United States dollar
deposits, as such rates appear on the Reuters Screen LIBO Page, as of 11:00 a.m. (London time) on such Interest Determination Date.
If One-Month LIBOR is determined pursuant to clause (b) above, on each Interest Determination Date, One-Month LIBOR for the related
Accrual Period will be established by the Trustee as follows:
(i)      If on such Interest Determination Date two or more Reference Banks provide such offered quotations, One-Month LIBOR for the
                           related Accrual Period shall be the arithmetic mean of such offered quotations (rounded upwards if
                           necessary to the nearest whole multiple of 0.03125%).

(ii)     If on such Interest Determination Date fewer than two Reference Banks provide such offered quotations, One-Month LIBOR for
                           the related Accrual Period shall be the higher of (i) One-Month LIBOR as determined on the previous
                           Interest Determination Date and (ii) the Reserve Interest Rate.

         Opinion of Counsel:  A written opinion of counsel, who may be counsel for the Depositor, the Servicer or the Trustee,
reasonably acceptable to each addressee of such opinion; provided, however, that with respect to Section 6.04 or 10.01, or the
interpretation or application of the REMIC Provisions (unless otherwise stated in such Opinion of Counsel), such counsel must (1) in
fact be independent of the Depositor, the Servicer or the Trustee, (2) not have any direct financial interest in the Depositor, the
Servicer or the Trustee or in any affiliate of any such party and (3) not be connected with the Depositor, the Servicer or the
Trustee as an officer, employee, promoter, underwriter, trustee, partner, director or person performing similar functions.

         Optional Termination:  The termination of the Trust Fund hereunder pursuant to clause (b) of Section 9.01 hereof.

         Optional Termination Amount:  The amount received by the Trustee in connection with any purchase of all of the Mortgage
Loans and REO Properties pursuant to Section 9.01(b).

         Optional Termination Date:  The first Distribution Date on which the aggregate Stated Principal Balance of the Mortgage
Loans is equal to or less than 10% of the aggregate Stated Principal Balance of the Mortgage Loans as of the applicable Cut-off Date.

         Optional Termination Price:  On any date after the Optional Termination Date, an amount equal to the sum of (A) the
aggregate Stated Principal Balance of the Mortgage Loans (or if such Mortgage Loan is an REO Property, the fair market value of such
REO Property), plus accrued interest thereon through the Due Date preceding distribution of the proceeds, (B) any unreimbursed
out-of-pocket costs and expenses owed to the Trustee or the Servicer and all unreimbursed Advances and Servicing Advances, (C) any
unreimbursed costs, penalties and/or damages incurred by the Trust Fund in connection with any violation relating to any of the
Mortgage Loans of any predatory or abusive lending law and (D) any Swap Termination Payment owed to the Swap Counterparty.

         OTS:  The Office of Thrift Supervision.

         Outstanding:  With respect to the Certificates as of any date of determination, all Certificates theretofore executed and
authenticated under this Agreement except: (1) Certificates theretofore canceled by the Trustee or delivered to the Trustee for
cancellation; and (2) Certificates in exchange for which or in lieu of which other Certificates have been executed by the Trustee and
delivered by the Trustee pursuant to this Agreement.

         Outstanding Mortgage Loan:  As of any Distribution Date, a Mortgage Loan with a Stated Principal Balance greater than zero
that was not the subject of a Principal Prepayment in full, and that did not become a Liquidated Loan, prior to the end of the
related Due Period.

         Overcollateralization Amount:  As of any date of determination, the excess of (1) the Stated Principal Balance of the
Mortgage Loans over (2) the aggregate Certificate Principal Balance of the Offered Certificates.

         Overcollateralization Floor:  0.50% of the aggregate principal balance of the Mortgage Loans as of the applicable Cut-off
Date.

         Overcollateralization Reduction Amount:  For any Distribution Date on which the Overcollateralization Amount is, or would
be, assuming that 100% of Principal Funds are applied to reduce the Certificate Principal Balance of the Certificates on that
Distribution Date, greater than the Overcollateralization Target Amount for that Distribution Date, the lesser of (i) such excess,
and (ii) Principal Funds for that Distribution Date.

         Overcollateralization Target Amount:  (i) For any Distribution Date prior to the Stepdown Date, 1.25% of the aggregate
Stated Principal Balance of the Mortgage Loans as of the applicable Cut-off Date, and (ii) for any Distribution Date on or after the
Stepdown Date, the greater of (1) the lesser of (a) 1.25% of the aggregate principal balance of the Mortgage Loans as of the
applicable Cut-off Date, and (b) 2.50% of the Stated Principal Balance of the Mortgage Loans and (2) the Overcollateralization Floor;
provided, however, in either case, for any Distribution Date on which a Stepdown Trigger Event is in effect, an amount equal to the
Overcollateralization Target Amount for the immediately preceding Distribution Date.

         Ownership Interest:  As to any 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.

         Pass-Through Rate:  With respect to any Class of Certificates, the corresponding Pass-Through Rate for such Class of
Certificates.

         PCAOB:  The Public Company Accounting Oversight Board.

         Percentage Interest:  With respect to:

(i)      any Class, the percentage interest in the undivided beneficial ownership interest evidenced by such Class which shall be
                           equal to the Certificate Principal Balance of such Class divided by the aggregate Certificate Principal
                           Balance of all Classes; and

(ii)     any Certificate, the Percentage Interest evidenced thereby of the related Class shall equal the percentage obtained by
                           dividing the Denomination of such Certificate by the aggregate of the Denominations of all Certificates of
                           such Class; except that in the case of any Class P Certificates, the Percentage Interest with respect to
                           such Certificate shown on the face of such Certificate.

         Periodic Rate Cap:  As to each Adjustable Rate Mortgage Loan and the related Mortgage Note, the provision therein that
limits permissible increases and decreases in the Mortgage Rate on any Adjustment Date.

         Permitted Activities:  The primary activities of the Trust Fund created pursuant to this Agreement which shall be:

(i)      holding Mortgage Loans transferred from the Depositor and other assets of the Trust Fund, including any credit enhancement
                           and passive derivative financial instruments that pertain to beneficial interests issued or sold to parties
                           other than the Depositor, its Affiliates, or its agents;

(ii)     issuing Certificates and other interests in the assets of the Trust Fund;

(iii)    receiving collections on the Mortgage Loans and making payments on such Certificates and interests in accordance with the
                           terms of this Agreement; and

(iv)     engaging in other activities that are necessary or incidental to accomplish these limited purposes, which activities cannot
                           be contrary to the status of the Trust Fund as a qualified special purpose entity under existing accounting
                           literature.

         The primary activities of the Supplement Interest Trust created pursuant to this Agreement which shall be:

                  (i)      holding the Swap Agreement;

                  (ii)     receiving collections or making payments with respect to the Swap Agreement; and

                  (iii)    engaging in other activities that are necessary or incidental to accomplish these limited purposes, which
                  activities cannot be contrary to the status of the Supplement Interest Trust as a qualified special purpose entity
                  under existing accounting literature.

         Permitted Investments:  At any time, any one or more of the following obligations and securities:

(i)      obligations of the country-regionUnited States or any agency thereof, provided such obligations are backed by the full faith
                           and credit of the United States;

(ii)     general obligations of or obligations guaranteed by any state of the United States or the District of Columbia receiving the
                           highest long-term debt rating of each Rating Agency rating the Certificates;

(iii)    commercial or finance company paper, other than commercial or finance company paper issued by the Depositor, the Trustee or
                           any of its Affiliates, which is then receiving the highest commercial or finance company paper rating of
                           each such Rating Agency;

(iv)     certificates of deposit, demand or time deposits, or bankers' acceptances (other than banker's acceptances issued by the
                           Trustee or any of its Affiliates) issued by any depository institution or trust company incorporated under
                           the laws of the United States or of any state thereof and subject to supervision and examination by federal
                           and/or state banking authorities, provided that the commercial paper and/or long term unsecured debt
                           obligations of such depository institution or trust company are then rated one of the two highest long-term
                           and the highest short-term ratings of each such Rating Agency for such securities;

(v)      demand or time deposits or certificates of deposit issued by any bank or trust company or savings institution to the extent
                           that such deposits are fully insured by the FDIC;

(vi)     guaranteed reinvestment agreements issued by any bank, insurance company or other corporation rated in the two highest
                           long-term or the highest short-term ratings of each Rating Agency containing, at the time of the issuance
                           of such agreements, such terms and conditions as will not result in the downgrading or withdrawal of the
                           rating then assigned to the Certificates by any such Rating Agency as evidenced by a letter from each
                           Rating Agency;

(vii)    repurchase obligations with respect to any security described in clauses (i) and (ii) above, in either case entered into
                           with a depository institution or trust company (acting as principal) described in clause (v) above;

(viii)   securities (other than stripped bonds, stripped coupons or instruments sold at a purchase price in excess of 115% of the
                           face amount thereof) bearing interest or sold at a discount issued by any corporation, other than the
                           Trustee or any of its Affiliates, incorporated under the laws of the United States or any state thereof
                           which, at the time of such investment, have one of the two highest long term ratings of each Rating Agency;

(ix)     interests in any money market fund (including those managed or advised by the Trustee or its affiliates) which at the date
                           of acquisition of the interests in such fund and throughout the time such interests are held in such fund
                           has the highest applicable long term rating by each Rating Agency rating such fund; and

(x)      short term investment funds sponsored by any trust company or national banking association incorporated under the laws of
                           the United States or any state thereof, including those sponsored by the Trustee or any of its Affiliates,
                           which on the date of acquisition has been rated by each such Rating Agency in their respective highest
                           applicable rating category;

provided, that no such instrument shall be a Permitted Investment if such instrument (i) evidences the right to receive interest only
payments with respect to the obligations underlying such instrument, (ii) is purchased at a premium or above par or (iii) is
purchased at a deep discount; provided, further, that no such instrument shall be a Permitted Investment (A) if such instrument
evidences principal and interest payments derived from obligations underlying such instrument and the interest payments with respect
to such instrument provide a yield to maturity of greater than 120% of the yield to maturity at par of such underlying obligations,
or (B) if it may be redeemed at a price below the purchase price (the foregoing clause (B) not to apply to investments in units of
money market funds pursuant to clause (ix) above); and provided, further, (I) that no amount beneficially owned by any REMIC
(including, without limitation, any amounts collected by the Servicer but not yet deposited in the Collection Account) may be
invested in investments (other than money market funds) treated as equity interests for Federal income tax purposes, unless the
Servicer shall receive an Opinion of Counsel, at the expense of the party requesting that such investment be made, to the effect that
such investment will not adversely affect the status of the any REMIC provided for herein as a REMIC under the Code or result in
imposition of a tax on the Trust Fund or any REMIC provided for herein and (II) each such investment must be a "permitted investment"
within the meaning of Section 860G(a)(5) of the Code.  Permitted Investments that are subject to prepayment or call may not be
purchased at a price in excess of par.

         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) that 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 the Class R
Certificate, (iv) rural electric and telephone cooperatives described in Section 1381(a)(2)(C) of the Code, (v) any organization
delivered as a "disqualified organization" under Section 860E(e)(5) of the Code and (vi) a Person that is not a citizen or resident
of the United States, a corporation or partnership (or other entity treated as a corporation or partnership for United States federal
income tax purposes) created or organized in or under the laws of the United States or any State thereof or the District of Columbia
or an estate 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, or 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 United States persons
have authority to control all substantial decisions of the trust, unless, in the case of this clause (v), such Person has furnished
the transferor and the Trustee with a duly completed Internal Revenue Service Form W-8ECI or applicable successor form.  The terms
"United States," "State" and "International Organization" shall have the meanings set forth in Section 7701 of the
Code.  A corporation will not be treated as an instrumentality of the United States or of any State thereof for
these purposes if all of its activities are subject to tax and, with the exception of the Freddie Mac, a majority of its board of
directors is not selected by such government unit.

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

         Pool Stated Principal Balance:  As to any Distribution Date, the aggregate of the Stated Principal Balances, as of such
Distribution Date, of the Mortgage Loans that were Outstanding Mortgage Loans as of such date.

         Preference Claim:  The meaning set forth in Section 4.04(j) hereof.

         Prepayment Assumption:  A rate or rates of prepayment, as described in the Prospectus Supplement in the definition of
"Modeling Assumptions," relating to the Offered Certificates.

         Prepayment Charges:  Any prepayment fees, premiums or charges to be paid by the Mortgagor on a Mortgage Loan pursuant to the
terms of the related Mortgage Note or Mortgage, as applicable, as identified on the Mortgage Loan Schedule.

         Prepayment Interest Excesses:  With respect to any Servicer Remittance Date, for each Mortgage Loan that was the subject of
a Principal Prepayment in full during the portion of the related Prepayment Period occurring between the first day of the calendar
month in which such Servicer Remittance Date occurs and the last day of the related Prepayment Period, an amount equal to interest
(to the extent received) at the applicable Net Mortgage Rate on the amount of such Principal Prepayment for the number of days
commencing on the first day of the calendar month in which such Servicer Remittance Date occurs and ending on the date on which such
Principal Prepayment is so applied.

         Prepayment Interest Shortfall:  With respect to any Distribution Date, the sum of, for each Mortgage Loan that was, during
the portion of the related Prepayment Period from the first day of such Prepayment Period through the last day of the month preceding
the month in which such Distribution Date occurs, the subject of a Principal Prepayment that was not accompanied by an amount equal
to one month of interest that would have been due on such Mortgage Loan on the related Due Date and that was applied by the Servicer
to reduce the outstanding principal balance of such Mortgage Loan on a date preceding such Due Date, an amount equal to the product
of (a) the Net Mortgage Rate for such Mortgage Loan, (b) the amount of the Principal Prepayment for such Mortgage Loan, (c) 1/360 and
(d) the number of days commencing on the date on which such Principal Prepayment was applied and ending on the last day of the
calendar month in which the related Prepayment Period began.

         Prepayment Period:  With respect to any Distribution Date, (i) with respect to Principal Prepayments in full and involuntary
Principal Prepayments, the period from and including the 14th day of the calendar month immediately preceding the month in which such
Distribution Date occurs to and including the 13th day of the calendar month in which such Distribution Date occurs; provided,
however, that the initial Prepayment Period shall be the period from and including the applicable Cut-off Date to and including July
13, 2006, and (ii) with respect to voluntary Principal Prepayments in part, the calendar month preceding the month in which such
Distribution Date occurs.

         Principal Distribution Amount:  With respect to each Distribution Date, the sum of (i) the Principal Funds for such
Distribution Date and (ii) any Extra Principal Distribution Amount for such Distribution Date minus any Overcollateralization
Reduction Amount for that Distribution Date.

         Principal Funds:  With respect to the Mortgage Loans and any Distribution Date, the sum, without duplication, of (1) all
scheduled principal due during the related Due Period and received before the related Servicer Remittance Date or advanced on or
before the related Servicer Remittance Date, (2) Principal Prepayments collected in the related Prepayment Period, (3) the Stated
Principal Balance of each Mortgage Loan that was purchased by the Depositor or the Servicer during the related Prepayment Period or,
in the case of a purchase pursuant to Section 9.01, on any Business Day prior to such Distribution Date, (4) the amount, if any, by
which the aggregate unpaid principal balance of any Replacement Mortgage Loan is less than the aggregate unpaid principal of the
related Deleted Mortgage Loans delivered by the Seller in connection with a substitution of a Mortgage Loan pursuant to the Sale
Agreement, (5) all Liquidation Proceeds collected during the related Prepayment Period (to the extent such Liquidation Proceeds
relate to principal), (6) all Subsequent Recoveries received during the related Due Period and (7) all other collections and
recoveries in respect of principal during the related Prepayment Period less (A) all Non-Recoverable Advances relating to principal
with respect to the Mortgage Loans and (B) other amounts reimbursable to the Servicer and the Trustee pursuant to this Agreement and
allocable to principal.

         Principal Prepayment:  Any Mortgagor payment or other recovery of (or proceeds with respect to) principal on a Mortgage Loan
(including Mortgage Loans purchased or repurchased under Sections 2.02, 2.03, 3.12 and 9.01 hereof) that is received or recovered in
advance of its scheduled Due Date and is not accompanied by an amount as to interest representing scheduled interest due on any date
or dates in any month or months subsequent to the month of prepayment.  Partial Principal Prepayments shall be applied by the
Servicer in accordance with the terms of the related Mortgage Note.

         Prospectus Supplement:  The Prospectus Supplement dated June 26, 2006 relating to the public offering of the Offered
Certificates.

         PUD:  A Planned Unit Development.

         Purchase Price:  With respect to any Mortgage Loan repurchased by the Seller pursuant to the Sale Agreement, the Repurchase
Price as defined in the Sale Agreement.  With respect to any Mortgage Loan required to be purchased by the Servicer pursuant to
Section 3.12(c) hereof, an amount equal to the sum of (i) 100% of the unpaid principal balance of the Mortgage Loan as of the date of
such purchase together with any unreimbursed Servicing Advances, (ii) accrued interest on such unpaid principal balance at the
applicable Mortgage Rate from (a) the date through which interest was last paid by the Mortgagor to (b) the Due Date in the month in
which the Purchase Price is to be distributed to Certificateholders and (iii) any unreimbursed costs, penalties and/or damages
incurred by the Trust Fund (or the Trustee on behalf of the Trust Fund) in connection with any violation relating to such Mortgage
Loan of any predatory or abusive lending law.  With respect to any REO Property purchased by the Servicer pursuant to Section 3.12(c)
hereof, an amount equal to the fair market value of such REO Property, as determined in good faith by the Servicer

         Rating Agency:  Any of S&amp;P, Fitch or Moody's.  If any such organization or its successor is no longer in existence, "Rating
Agency" shall be a nationally recognized statistical rating organization, or other comparable Person, designated by the Depositor,
notice of which designation shall be given to the Trustee.  References herein to a given rating category of a Rating Agency shall
mean such rating category without giving effect to any modifiers.

         Rating Agency Condition:  With respect to any action to which a Rating Agency Condition applies, that each Rating Agency
shall have been given ten days (or such shorter period as is acceptable to each rating agency) prior notice of that action and that
each of the Rating Agencies shall have notified the Trustee, the Servicer, the Depositor and the Trust in writing that such action
will not result in a reduction, qualification or withdrawal of the then current rating of the certificates that it maintains.

         Realized Loss:  With respect to (1) a Liquidated Loan, the amount, if any, by which the Stated Principal Balance and accrued
interest thereon at the Net Mortgage Rate exceeds the amount actually recovered by the Servicer with respect thereto (net of
reimbursement of Advances and Servicing Advances) at the time such Mortgage Loan became a Liquidated Loan or (2) a Mortgage Loan
which is not a Liquidated Loan, any amount of principal that the Mortgagor is no longer legally required to pay (except for the
extinguishment of debt that results from the exercise of remedies due to default by the Mortgagor).

         Record Date:  With respect to any Distribution Date, the close of business on the Business Day immediately preceding the
Distribution Date.

         Reference Banks:  Barclays Bank PLC, JPMorgan Chase Bank, N.A., Citibank, N.A., Wells Fargo Bank, N.A. and NatWest, N.A.;
provided that if any of the foregoing banks are not suitable to serve as a Reference Bank, then any leading banks selected by the
Trustee which are engaged in transactions in Eurodollar deposits in the international Eurocurrency market (i) with an established
place of business in London, England, (ii) whose quotations appear on the Reuters Screen LIBO Page on the relevant Interest
Determination Date and (iii) which have been designated as such by the Trustee.

         Regular Certificate:  Any one of the Offered Certificates.

         Regular Interest:  Any one of the regular interests in the REMICs.

         Regulation AB:  Means Subpart 229.1100 – Asset Backed Securities (Regulation AB), 17 C.F.R. §§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 Red. 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.

         Relevant Servicing Criteria:  The Servicing Criteria applicable to the various parties, as set forth on Exhibit O attached
hereto.  For clarification purposes, multiple parties can have responsibility for the same Relevant Servicing Criteria.  With respect
to a Servicing Function Participant engaged by the Servicer or the Trustee, the term "Relevant Servicing Criteria" may refer to a
part of the Relevant Servicing Criteria applicable to such parties.

         Relief Act:  The Servicemembers Civil Relief Act or any similar state or local law.

         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 calendar month as a result of the application of the
Relief Act.

         REMIC:  A "real estate mortgage investment conduit" within the meaning of section 860D of the Code.  As used herein, the
term "REMIC" shall mean REMIC I, REMIC II or REMIC III.

         REMIC Administrator: U.S. Bank National Association.  If U.S. Bank National Association is found by a court of competent
jurisdiction to no longer be able to fulfill its obligations as REMIC Administrator under this Agreement, the Trustee shall appoint a
successor REMIC Administrator, subject to assumption of the REMIC Administrator obligations under this Agreement.

         REMIC I: The segregated pool of assets subject hereto (exclusive of the Supplemental Interest Trust, the Swap Agreement and
the X-AMB Swap Agreement), constituting a portion of the primary trust created hereby and to be administered hereunder, with respect
to which a separate REMIC election is to be made, consisting of:

                  (i)      the Mortgage Loans and the related Mortgage Files;

                  (ii)     all payments on and collections in respect of the Mortgage Loans due after the applicable Cut-off Date
(other than monthly payments due in the month of the applicable Cut-off Date) as shall be on deposit in the Collection Account or in
the Certificate Account and identified as belonging to the Trust Fund;

                  (iii)    property which secured a Mortgage Loan and which has been acquired for the benefit of the
Certificateholders by foreclosure or deed in lieu of foreclosure;

                  (iv)     the hazard insurance policies and primary insurance policies pertaining to the Mortgage Loans, if any; and

                  (v)      all proceeds of clauses (i) through (iv) above.

         REMIC I Available Distribution Amount:  For any Distribution Date, the amount of funds then available in the Certificate
Account increased by the amount of any Net Swap Payment.

         REMIC I Distribution Amount:  For any Distribution Date, the REMIC I Available Distribution Amount shall be distributed to
REMIC II in respect of the REMIC I Regular Interests and the Class R-I Certificates in the following amounts and priority:

                  (a)      to REMIC I Regular Interest A-I and REMIC I Regular Interest I-1-A through I-59-B, pro rata, in an amount
equal to (A) Uncertificated Accrued Interest for such REMIC I Regular Interests for such Distribution Date, plus (B) any amounts
payable in respect thereof remaining unpaid from previous Distribution Dates; and

                  (b)      to the extent of amounts remaining after the distributions made pursuant to clause (a) above, payments of
principal shall be allocated as follows: first, to REMIC I Regular Interest A-I until the Uncertificated Principal Balance of such
REMIC I Regular Interest is reduced to zero and second, to the extent of any remaining amount, to REMIC I Regular Interests I-1-A
through I-59-B starting with the lowest numerical denomination until the Uncertificated Principal Balance of each such REMIC I
Regular Interest is reduced to zero, provided that, for REMIC I Regular Interests with the same numerical denomination, such payments
of principal shall be allocated pro rata between such REMIC I Regular Interests.

         REMIC I Interests:  The REMIC I Regular Interests and the Class R-I Certificates.

         REMIC I Realized Losses:  All Realized Losses on the Mortgage Loans shall be allocated first, on each Distribution Date, to
REMIC I Regular Interest A-I until such REMIC I Regular Interest has been reduced to zero.  Second, Realized Losses shall be
allocated to REMIC I Regular Interest I-1-A through REMIC I Regular Interest I-59-B, starting with the lowest numerical denomination
until such REMIC I Regular Interest has been reduced to zero, provided that, for REMIC I Regular Interests with the same numerical
denomination, such Realized Losses shall be allocated pro rata between such REMIC I Regular Interests.

         REMIC I Regular Interest.  Any of the separate non-certificated beneficial ownership interests in REMIC I issued hereunder
and designated as a "regular interest" in REMIC I. Each REMIC I Regular Interest shall accrue interest at the related Uncertificated
REMIC I Pass-Through Rate in effect from time to time, and shall be entitled to distributions of principal, subject to the terms and
conditions hereof, in an aggregate amount equal to its initial Uncertificated Principal Balance as set forth in the Preliminary
Statement hereto. The designations for the respective REMIC I Regular Interests are set forth in the Preliminary Statement hereto.

         REMIC I Regular Interest A-I:  A regular interest in REMIC I that is held as an asset of REMIC II, that has an initial
principal balance equal to the related Uncertificated Principal Balance, that bears interest at the related Uncertificated REMIC I
Pass-Through Rate, and that has such other terms as are described herein.

         REMIC II:  The segregated pool of assets subject hereto, constituting a portion of the primary trust created hereby and to
be administered hereunder, with respect to which a separate REMIC election is to be made, consisting of the REMIC I Regular Interests.

         REMIC II Available Distribution Amount:  For any Distribution Date, the amount distributed from REMIC I to REMIC II on such
Distribution Date in respect of the REMIC I Regular Interests.

         REMIC II Distribution Amount:  For any Distribution Date, the REMIC II Available Distribution Amount shall be distributed to
REMIC III in respect of the REMIC II Regular Interests and the Class R-II Certificates in the following amounts and priority:

                  (a)      to REMIC II Regular Interest LT-IO, in an amount equal to (i) Uncertificated Accrued Interest for such
REMIC II Regular Interest for such Distribution Date, plus (ii) any amounts in respect thereof remaining unpaid from previous
Distribution Dates;

                  (b)      to the extent of amounts remaining after the distributions made pursuant to clause (a) above, to REMIC II
Regular Interests LT1, LT2, LT3 and LT4, pro rata, in an amount equal to (i) their Uncertificated Accrued Interest for such
Distribution Date, plus (ii) any amounts in respect thereof remaining unpaid from previous Distribution Dates; and

                  (c)      to the extent of amounts remaining after the distributions made pursuant to clauses (a) and (b) above:

                                            (i)      to REMIC I Regular Interests LT2, LT3 and LT4, their respective Principal
                           Distribution Amounts;

                                            (ii)     to REMIC I Regular Interest LT1 any remainder until the Uncertificated Principal
                           Balance thereof is reduced to zero;

                                            (iii)    any remainder to REMIC II Regular Interests LT2, LT3 and LT4, pro rata according
                           to their respective Uncertificated Principal Balances as reduced by the distributions deemed made pursuant
                           to (i) above, until their respective Uncertificated Principal Balances are reduced to zero; and

                  (d)      to the extent of amounts remaining after the distributions made pursuant to clauses (a) through (c) above:

                                            (i)      first, to each of the REMIC II Regular Interests, pro rata according to the
                           amount of unreimbursed Realized Losses allocable to principal previously allocated to each such REMIC II
                           Regular Interest, the aggregate amount of any distributions to the Certificates as reimbursement of such
                           Realized Losses on such Distribution Date pursuant to clause (ix) in Section 4.02(c); provided, however,
                           that any amounts distributed pursuant to this paragraph (d)(i) of this definition of "REMIC II Distribution
                           Amount" shall not cause a reduction in the Uncertificated Principal Balances of any of the REMIC II Regular
                           Interests; and

                                            (ii)     second, to the Class R-II Certificates, any remaining amount.

         REMIC II Net WAC Rate:  With respect to any Distribution Date, a per annum rate equal to the weighted average of (x) with
respect to REMIC I Regular Interests ending with the designation "B," the weighted average of the Uncertificated REMIC I Pass-Through
Rates for such REMIC I Regular Interests, weighted on the basis of the Uncertificated Principal Balance of such REMIC I Regular
Interests for each such Distribution Date, (y) with respect to REMIC I Regular Interest A-I, the Uncertificated REMIC I Pass-Through
Rate for such REMIC I Regular Interest, and (z) with respect to REMIC I Regular Interests ending with the designation "A," for each
Distribution Date listed below, the weighted average of the rates listed below for each such REMIC I Regular Interest listed below,
weighted on the basis of the Uncertificated Principal Balance of each such REMIC I Regular Interest for each such Distribution Date:

Distribution Date     REMIC I Regular Interest                                   Rate
_________________________________________________________________________________________________________________
        1          I-1-A through I-59-A             2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
        2          I-1-A through I-59-A             2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
        3          I-2-A through I-59-A             2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A                            Uncertificated REMIC I Pass-Through Rate
        4          I-3-A through I-59-A             2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A and I-2-A                  Uncertificated REMIC I Pass-Through Rate
        5          I-4-A through I-59-A             2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-3-A              Uncertificated REMIC I Pass-Through Rate
        6          I-5-A through I-59-A             2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-4-A              Uncertificated REMIC I Pass-Through Rate
        7          I-6-A through I-59-A             2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-5-A              Uncertificated REMIC I Pass-Through Rate
        8          I-7-A through I-59-A             2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-6-A              Uncertificated REMIC I Pass-Through Rate
        9          I-8-A through I-59-A             2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-7-A              Uncertificated REMIC I Pass-Through Rate
       10          I-9-A through I-59-A             2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-8-A              Uncertificated REMIC I Pass-Through Rate
       11          I-10-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-9-A              Uncertificated REMIC I Pass-Through Rate
       12          I-11-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-10-A             Uncertificated REMIC I Pass-Through Rate
       13          I-12-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-11-A             Uncertificated REMIC I Pass-Through Rate
       14          I-13-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-12-A             Uncertificated REMIC I Pass-Through Rate
       15          I-14-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-13-A             Uncertificated REMIC I Pass-Through Rate
       16          I-15-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-14-A             Uncertificated REMIC I Pass-Through Rate
       17          I-16-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-15-A             Uncertificated REMIC I Pass-Through Rate
       18          I-17-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-16-A             Uncertificated REMIC I Pass-Through Rate
       19          I-18-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-17-A             Uncertificated REMIC I Pass-Through Rate
       20          I-19-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-18-A             Uncertificated REMIC I Pass-Through Rate
       21          I-20-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-19-A             Uncertificated REMIC I Pass-Through Rate
       22          I-21-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-20-A             Uncertificated REMIC I Pass-Through Rate
       23          I-22-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-21-A             Uncertificated REMIC I Pass-Through Rate
       24          I-23-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-22-A             Uncertificated REMIC I Pass-Through Rate
       25          I-24-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-23-A             Uncertificated REMIC I Pass-Through Rate
       26          I-25-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-24-A             Uncertificated REMIC I Pass-Through Rate
       27          I-26-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-25-A             Uncertificated REMIC I Pass-Through Rate
       28          I-27-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-26-A             Uncertificated REMIC I Pass-Through Rate
       29          I-28-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-27-A             Uncertificated REMIC I Pass-Through Rate
       30          I-29-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-28-A             Uncertificated REMIC I Pass-Through Rate
       31          I-30-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-29-A             Uncertificated REMIC I Pass-Through Rate
       32          I-31-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-30-A             Uncertificated REMIC I Pass-Through Rate
       33          I-32-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-31-A             Uncertificated REMIC I Pass-Through Rate
       34          I-33-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-32-A             Uncertificated REMIC I Pass-Through Rate
       35          I-34-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-33-A             Uncertificated REMIC I Pass-Through Rate
       36          I-35-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-34-A             Uncertificated REMIC I Pass-Through Rate
       37          I-36-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-35-A             Uncertificated REMIC I Pass-Through Rate
       38          I-37-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-36-A             Uncertificated REMIC I Pass-Through Rate
       39          I-38-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-37-A             Uncertificated REMIC I Pass-Through Rate
       40          I-39-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-38-A             Uncertificated REMIC I Pass-Through Rate
       41          I-40-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-39-A             Uncertificated REMIC I Pass-Through Rate
       42          I-41-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-40-A             Uncertificated REMIC I Pass-Through Rate
       43          I-42-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-41-A             Uncertificated REMIC I Pass-Through Rate
       44          I-43-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-42-A             Uncertificated REMIC I Pass-Through Rate
       45          I-44-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-43-A             Uncertificated REMIC I Pass-Through Rate
       46          I-45-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-44-A             Uncertificated REMIC I Pass-Through Rate
       47          I-46-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-45-A             Uncertificated REMIC I Pass-Through Rate
       48          I-47-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-46-A             Uncertificated REMIC I Pass-Through Rate
       49          I-48-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-47-A             Uncertificated REMIC I Pass-Through Rate
       50          I-49-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-48-A             Uncertificated REMIC I Pass-Through Rate
       51          I-50-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-49-A             Uncertificated REMIC I Pass-Through Rate
       52          I-51-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-50-A             Uncertificated REMIC I Pass-Through Rate
       53          I-52-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-51-A             Uncertificated REMIC I Pass-Through Rate
       54          I-53-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-54-A             Uncertificated REMIC I Pass-Through Rate
       55          I-54-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-53-A             Uncertificated REMIC I Pass-Through Rate
       56          I-55-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-54-A             Uncertificated REMIC I Pass-Through Rate
       57          I-56-A through I-59-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-55-A             Uncertificated REMIC I Pass-Through Rate
       58          I-57-A through I-56-A            2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-56-A             Uncertificated REMIC I Pass-Through Rate
       59          I-58-A                           2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-57-A             Uncertificated REMIC I Pass-Through Rate
       60          I-59-A                           2 multiplied by Swap LIBOR, subject to a maximum rate of
                                                    Uncertificated REMIC I Pass-Through Rate
                   I-1-A through I-58-A             Uncertificated REMIC I Pass-Through Rate
   Thereafter      I-1-A through I-59-A             Uncertificated REMIC I Pass-Through Rate

         REMIC II Principal Reduction Amounts:  For any Distribution Date, the amounts by which the principal balances of the
REMIC II Regular Interests LT1, LT2, LT3 and LT4, respectively will be reduced on such Distribution Date by the allocation of Realized
Losses and the distribution of principal, determined as follows:

         For purposes of the succeeding formulas the following symbols shall have the meanings set forth below:

         Y1 =     the principal balance of the REMIC II Regular Interest LT1 after distributions on the prior Distribution Date.

         Y2 =     the principal balance of the REMIC II Regular Interest LT2 after distributions on the prior Distribution Date.

         Y3 =     the principal balance of the REMIC II Regular Interest LT3 after distributions on the prior Distribution Date.

         Y4 =     the principal balance of the REMIC II Regular Interest LT4 after distributions on the prior Distribution Date
                  (note:  Y3 = Y4).

         ΔY1 =       the REMIC II Regular Interest LT1 Principal Reduction Amount.

         ΔY2 =       the REMIC II Regular Interest LT2 Principal Reduction Amount.

         ΔY3 =       the REMIC II Regular Interest LT3 Principal Reduction Amount.

         ΔY4 =       the REMIC II Regular Interest LT4 Principal Reduction Amount.

         P0 =     the aggregate principal balance of REMIC II Regular Interests LT1, LT2, LT3 and LT4 after distributions and the
                  allocation of Realized Losses on the prior Distribution Date.

         P1 =     the aggregate principal balance of the REMIC II Regular Interests LT1, LT2, LT3 and LT4 after distributions and the
                  allocation of Realized Losses to be made on such Distribution Date.

         ΔP =        P0 - P1 = the aggregate of the REMIC II Regular Interests LT1, LT2, LT3 and LT4 Principal Reduction Amounts.

              =   the aggregate of the principal portions of Realized Losses to be allocated to, and the principal distributions to be
                  made on, the Certificates on such Distribution Date (including distributions of accrued and unpaid interest on the
                  Class SB Certificates for prior Distribution Dates).

         R0 =     the REMIC II Net WAC Rate (stated as a monthly rate) after giving effect to amounts distributed and Realized Losses
                  allocated on the prior Distribution Date.

         R1 =     the REMIC II Net WAC Rate (stated as a monthly rate) after giving effect to amounts to be distributed and Realized
                  Losses to be allocated on such Distribution Date.

          α =         (Y2 + Y3)/P0.  The initial value of (alpha) on the Closing Date for use on the first Distribution Date
                  shall be 0.0001.

         γ0 =        the lesser of (A) the sum for all Classes of Certificates other than the Class SB Certificates and Class IO
                  Certificates of the product for each Class of (i) the monthly interest rate (as limited by the REMIC II Net WAC
                  Rate, if applicable) for such Class applicable for distributions to be made on such Distribution Date and (ii) the
                  aggregate Certificate Principal Balance for such Class after distributions and the allocation of Realized Losses on
                  the prior Distribution Date and (B) R0*P0.

         γ1 =        the lesser of (A) the sum for all Classes of Certificates other than the Class SB Certificates and Class IO
                  Certificates of the product for each Class of (i) the monthly interest rate (as limited by the REMIC II Net WAC
                  Rate, if applicable) for such Class applicable for distributions to be made on the next succeeding Distribution Date
                  and (ii) the aggregate Certificate Principal Balance for such Class after distributions and the allocation of
                  Realized Losses to be made on such Distribution Date and (B) R1*P1.

Then, based on the foregoing definitions:
         ΔY1 = ΔP - ΔY2 - Y3 - Y4;
         ΔY2 = (α/2){(γ0R1 - γ1R0)/R0R1};
         ΔY3 = (αΔP - ΔY2; and
         ΔY4 = ΔY3.

if both ΔY2 and ΔY3, as so determined, are non-negative numbers.  Otherwise:
         (1)      If ΔY2, as so determined, is negative, then
         ΔY2 = 0
         ΔY3 = α{γ1R0P0 - γ0R1P1}/{γ1R0};
         ΔY4 = ΔY3; and
         ΔY1 = ΔP - ΔY2 - ΔY3 - ΔY4.
         (2)      If ΔY3, as so determined, is negative, then
         ΔY3 = 0;
         ΔY2 = α{γ1R0P0 - γ0R1P1}/{2R1R0P1 - γ1R0};
         ΔY4 = (DELTA)Y3; and
         ΔY1 = ΔP - ΔY2 - ΔY3 - ΔY4.

         REMIC II Realized Losses:  Realized Losses on the Mortgage Loans shall be allocated to the REMIC II Regular Interests as
follows.  The interest portion of Realized Losses on the Mortgage Loans, if any, shall be allocated among REMIC II Regular Interests
LT1, LT2 and LT4, pro rata according to the amount of interest accrued but unpaid thereon, in reduction thereof.  Any interest
portion of such Realized Losses in excess of the amount allocated pursuant to the preceding sentence shall be treated as a principal
portion of Realized Losses not attributable to any specific Mortgage Loan and allocated pursuant to the succeeding sentences. The
principal portion of Realized Losses with respect to Mortgage Loans shall be allocated to the REMIC II Regular Interests as follows:
first, to REMIC II Regular Interests LT2, LT3 and LT4, pro-rata according to their respective REMIC II Principal Reduction Amounts to
the extent thereof in reduction of the Uncertificated Principal Balance of such REMIC II Regular Interests and, second, the
remainder, if any, of such principal portion of such Realized Losses shall be allocated to REMIC II Regular Interest LT1 in reduction
of the Uncertificated Principal Balance thereof.

         REMIC II Regular Interests:  REMIC II Regular Interest LT1, REMIC II Regular Interest LT2, REMIC II Regular Interest LT3,
REMIC II Regular Interest LT4 and REMIC II Regular Interest LT-IO.

         REMIC II Regular Interest LT1:  A regular interest in REMIC II that is held as an asset of REMIC III, that has an initial
principal balance equal to the related Uncertificated Principal Balance, that bears interest at the related Uncertificated REMIC II
Pass-Through Rate, and that has such other terms as are described herein.

         REMIC II Regular Interest LT1 Principal Distribution Amount: For any Distribution Date, the excess, if any, of the REMIC II
Regular Interest LT1 Principal Reduction Amount for such Distribution Date over the Realized Losses allocated to the REMIC II Regular
Interest LT1 on such Distribution Date.

         REMIC II Regular Interest LT2: A regular interest in REMIC II that is held as an asset of REMIC III, that has an initial
principal balance equal to the related Uncertificated Principal Balance, that bears interest at the related Uncertificated REMIC II
Pass-Through Rate, and that has such other terms as are described herein.

         REMIC II Regular Interest LT2 Principal Distribution Amount: For any Distribution Date, the excess, if any, of the REMIC II
Regular Interest LT2 Principal Reduction Amount for such Distribution Date over the Realized Losses allocated to the REMIC II Regular
Interest LT2 on such Distribution Date.

         REMIC II Regular Interest LT3: A regular interest in REMIC II that is held as an asset of REMIC III, that has an initial
principal balance equal to the related Uncertificated Principal Balance, that bears interest at the related Uncertificated REMIC II
Pass-Through Rate, and that has such other terms as are described herein.

         REMIC II Regular Interest LT3 Principal Distribution Amount: For any Distribution Date, the excess, if any, of the REMIC II
Regular Interest LT3 Principal Reduction Amount for such Distribution Date over the Realized Losses allocated to the REMIC II Regular
Interest LT3 on such Distribution Date.

         REMIC II Regular Interest LT4: A regular interest in REMIC II that is held as an asset of REMIC III, that has an initial
principal balance equal to the related Uncertificated Principal Balance, that bears interest at the related Uncertificated REMIC II
Pass-Through Rate, and that has such other terms as are described herein.

         REMIC II Regular Interest LT4 Principal Distribution Amount: For any Distribution Date, the excess, if any, of the REMIC II
Regular Interest LT4 Principal Reduction Amount for such Distribution Date over the Realized Losses allocated to the REMIC II Regular
Interest LT4 on such Distribution Date.

         REMIC II Regular Interest LT-IO: A regular interest in REMIC II that is held as an asset of REMIC III, that has no initial
principal balance, that bears interest at the related Uncertificated REMIC II Pass-Through Rate on its Uncertificated Notional
Amount, and that has such other terms as are described herein.

         REMIC III: The segregated pool of assets subject hereto, constituting a portion of the primary trust created hereby and to
be administered hereunder, with respect to which a separate REMIC election is to be made, consisting of the REMIC II Regular
Interests.

         REMIC III Available Distribution Amount:  For any Distribution Date, the amount distributed from REMIC II to REMIC III on
such Distribution Date in respect of the REMIC II Regular Interests.

         REMIC III Distribution Amount:  For any Distribution Date, the REMIC III Available Distribution Amount shall be deemed
distributed to Class A, Class M, Class B and Class X Certificates in respect of the portion of such Certificates representing
ownership of  REMIC III Regular Interests and the Class R- III Certificates in the following amounts and priority:

         (i)      to the Class X Certificateholders in respect of the REMIC III Regular Interest IO, the amount distributable with
respect to such REMIC III Regular Interest as described in the Preliminary Statement, being paid from and in reduction of the
REMIC III Available Distribution Amount for such Distribution Date;

         (ii)     to the Class A Certificateholders, the Current Interest payable on the Class A Certificates with respect to such
Distribution Date, plus any related amounts accrued pursuant to this clause (i) but remaining unpaid from any prior Distribution
Date, being paid from and in reduction of the REMIC III Available Distribution Amount for such Distribution Date;

         (iii)    to the Class M Certificateholders, from the amount, if any, of the funds then available in the Certificate Account
remaining after the foregoing distributions, Current Interest payable on the Class M Certificates with respect to such Distribution
Date, plus any related amounts accrued pursuant to this clause (ii) but remaining unpaid from any prior Distribution Date,
sequentially, to the Class M-1 Certificateholders, Class M-2 Certificateholders, Class M-3 Certificateholders, Class M-4
Certificateholders, Class M-5 Certificateholders and Class M-6 Certificateholders, in that order, being paid from and in reduction of
the REMIC III Available Distribution Amount for such Distribution Date;

         (iv)     to the Class B Certificateholders, from the amount, if any, of the funds then available in the Certificate Account
remaining after the foregoing distributions, Current Interest payable on the Class B Certificates with respect to such Distribution
Date, plus any related amounts accrued pursuant to this clause (ii) but remaining unpaid from any prior Distribution Date,
sequentially, to the Class B-1 Certificateholders, Class B-2 Certificateholders and Class B-3 Certificateholders, in that order,
being paid from and in reduction of the REMIC III Available Distribution Amount for such Distribution Date;

         (v)      the Principal Distribution Amount shall be distributed as follows, to be applied to reduce the principal balance of
the REMIC III Regular Interest related to the applicable Certificates in each case to the extent of the remaining Principal
Distribution Amount:

                  (A)      first, the Class A Principal Distribution Amount shall be distributed sequentially to the Class A-1
     Certificateholders, Class A-2 Certificateholders and Class A-3 Certificateholders, in that order, in each case until the
     Certificate Principal Balance thereof is reduced to zero;

                  (B)      second, to the Class M-1 Certificateholders, the Class M-1 Principal Distribution Amount, until the
     Certificate Principal Balance of the Class M-1 Certificates has been reduced to zero;

                  (C)      third, to the Class M-2 Certificateholders, the Class M-2 Principal Distribution Amount, until the
     Certificate Principal Balance of the Class M-2 Certificates has been reduced to zero;

                  (D)      fourth, to the Class M-3 Certificateholders, the Class M-3 Principal Distribution Amount, until the
     Certificate Principal Balance of the Class M-3 Certificates has been reduced to zero;

                  (E)      fifth, to the Class M-4 Certificateholders, the Class M-4 Principal Distribution Amount, until the
     Certificate Principal Balance of the Class M-4 Certificates has been reduced to zero;

                  (F)      sixth, to the Class M-5 Certificateholders, the Class M-5 Principal Distribution Amount, until the
     Certificate Principal Balance of the Class M-5 Certificates has been reduced to zero;

                  (G)      seventh, to the Class M-6 Certificateholders, the Class M-6 Principal Distribution Amount, until the
     Certificate Principal Balance of the Class M-6 Certificates has been reduced to zero;

                  (H)      eighth, to the Class B-1 Certificateholders, the Class B-1 Principal Distribution Amount, until the
     Certificate Principal Balance of the Class B-1 Certificates has been reduced to zero;

                  (I)      ninth, to the Class B-2 Certificateholders, the Class B-2 Principal Distribution Amount, until the
     Certificate Principal Balance of the Class B-2 Certificates has been reduced to zero; and

                  (J)      tenth, to the Class B-3 Certificateholders, the Class B-3 Principal Distribution Amount, until the
     Certificate Principal Balance of the Class B-3 Certificates has been reduced to zero; and

         (vi)     to the Class A Certificateholders, Class M Certificateholders and Class B Certificateholders, the amount of any
Prepayment Interest Shortfalls allocated thereto for such Distribution Date, on a pro rata basis based on Prepayment Interest
Shortfalls allocated thereto to the extent not offset by Compensating Interest on such Distribution Date;

         (vii)    to the Class A Certificateholders, Class M Certificateholders and Class B Certificateholders, the amount of any
Prepayment Interest Shortfalls previously allocated thereto remaining unpaid from prior Distribution Dates together with interest
thereon at the related Pass-Through Rate, on a pro rata basis based on unpaid Prepayment Interest Shortfalls previously allocated
thereto;

         (viii)   to the Class X Certificates, (A) from the amount, if any, of the REMIC III Available Distribution Amount remaining
after the foregoing distributions, the sum of (I) Current Interest thereon, (II) the amount of any Excess Principal Distribution
Amount for such Distribution Date and (III) for any Distribution Date after the Certificate Principal Balance of each Class of Class
A Certificates, Class M Certificates and Class B Certificates has been reduced to zero, the Overcollateralization Amount and (B) from
prepayment charges on deposit in the Certificate Account, any prepayment charges received on the Mortgage Loans during the related
Prepayment Period; and

         (ix)     to the Holders of the Class R-III Certificates, the balance, if any, of the REMIC III Available Distribution Amount.

         REMIC III Regular Interest X-PO:  A separate non-certificated beneficial ownership interests in REMIC III issued hereunder
and designated as a Regular Interest in REMIC III.  REMIC III Regular Interest X-PO shall have no entitlement to interest, and shall
be entitled to distributions of principal subject to the terms and conditions hereof, in aggregate amount equal to the initial
Certificate Principal Balance of the Class X Certificates as set forth in the Preliminary Statement hereto.

         REMIC III Regular Interest X-IO:  A separate non-certificated beneficial ownership interests in REMIC III issued hereunder
and designated as a Regular Interest in REMIC III.  REMIC III Regular Interest X-IO shall have no entitlement to principal, and shall
be entitled to distributions of interest subject to the terms and conditions hereof, in aggregate amount equal to the interest
distributable with respect to the Class X Certificates pursuant to the terms and conditions hereof.

         REMIC III Regular Interest IO:  A separate non-certificated beneficial ownership interests in REMIC III issued hereunder and
designated as a Regular Interest in REMIC III.  REMIC III Regular Interest IO shall have no entitlement to principal, and shall be
entitled to distributions of interest subject to the terms and conditions hereof, in aggregate amount equal to the interest
distributable with respect to REMIC II Regular Interest LT-IO.

         REMIC III Regular Interests:  REMIC III Regular Interests X-IO, X-PO and IO, together with the Class A Certificates, Class M
Certificates and Class B Certificates exclusive of their respective rights to receive the payment of Available Funds Cap Carryover
and other amounts pursuant to the X-AMB Swap Agreement.

         REMIC Pass-Through Rate:  The Pass-Through Rate for a Class of Related Certificates calculated by replacing "Available Funds
Cap" in such definition with "Net Rate."

         REMIC Provisions:  Provisions of the federal income tax law relating to real estate mortgage investment conduits, which
appear at sections 860A through 860G of Subchapter M of Chapter 1 of the Code, and related provisions, and proposed, temporary and
final regulations and published rulings, notices and announcements promulgated thereunder, as the foregoing may be in effect from
time to time as well as provisions of applicable state laws.

         Remittance Report:  As defined in Section 4.04(j) hereof.

         REO Property:  A Mortgaged Property acquired by the Servicer, on behalf of the Trust for the benefit of the
Certificateholders, through foreclosure or deed-in-lieu of foreclosure in connection with a defaulted Mortgage Loan.

         Replacement Mortgage Loan:  A Mortgage Loan substituted by the Depositor for a Deleted Mortgage Loan, which must, on the
date of such substitution, as confirmed in a Request for Release, substantially in the form of Exhibit I (1) 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 less than 90% of the Stated Principal Balance of the Deleted Mortgage Loan; (2) with respect to any Fixed Rate Mortgage Loan,
have a Mortgage Rate not less than or no more than 1% per annum higher than the Mortgage Rate of the Deleted Mortgage Loan and, with
respect to any Adjustable Rate Mortgage Loan:  (A) have a Maximum Mortgage Rate no more than 1% per annum higher or lower than the
Maximum Mortgage Rate of the Deleted Mortgage Loan; (B) have a Minimum Mortgage Rate no more than 1% per annum higher or lower than
the Minimum Mortgage Rate of the Deleted Mortgage Loan; (C) have the same index and Periodic Rate Cap as that of the Deleted Mortgage
Loan and a Gross Margin not more than 1% per annum higher or lower than that of the Deleted Mortgage Loan; (D) not permit conversion
of the related Mortgage Rate to a fixed Mortgage Rate and (F) currently be accruing interest at a rate not more than 1% per annum
higher or lower than that of the Deleted Mortgage Loan; (3) have a similar or higher FICO score or credit grade than that of the
Deleted Mortgage Loan; (4) have a Loan-to-Value Ratio no higher than that of the Deleted Mortgage Loan; (5) have a remaining term to
maturity no greater than (and not more than one year less than) that of the Deleted Mortgage Loan; (6) provide for a Prepayment
Charge on terms substantially similar to those of the Prepayment Charge, if any, of the Deleted Mortgage Loan; (7) have the same lien
priority as the Deleted Mortgage Loan; (8) constitute the same occupancy type as the Deleted Mortgage Loan; and (9) comply with each
representation and warranty set forth in Section 2.03 hereof.

         Reportable Event:  As defined in Section 11.04.

         Reporting Servicer:  As defined in Section 11.03.

         Request for Release:  The Request for Release of Documents submitted by the Servicer to the Custodian, substantially in the
form of Exhibit I hereto.

         Required Insurance Policy:  With respect to any Mortgage Loan, any insurance policy that is required to be maintained from
time to time under this Agreement.

         Required Percentage:  As of any Distribution Date following the Stepdown Date, the quotient of (1) the excess of (A) the
Stated Principal Balances of the Mortgage Loans as of such Distribution Date, over (B) the Certificate Principal Balance of the most
senior Class of Certificates outstanding as of such Distribution Date, prior to giving effect to distributions to be made on such
Distribution Date and (2) the Stated Principal Balance of the Mortgage Loans as of such Distribution Date.

         Required Swap Counterparty Rating:  With respect to a counterparty or entity guaranteeing the obligations of such
counterparty, (x) either (i) if such counterparty or entity has only a long-term rating by Moody's, a long-term senior, unsecured
debt obligation rating, credit rating or other similar rating (as the case may be, the "Long-Term Rating") of at least "Aa3" by
Moody's and if rated "Aa3" by Moody's is not on negative credit watch by Moody's or (ii) if such counterparty or entity has a
Long-Term Rating and a short-term rating by Moody's, a Long-Term Rating of at least "A1" by Moody's and a short-term rating of "P-1"
by Moody's and, in each case, such rating is not on negative credit watch by Moody's, and (y) (i) a short-term rating of at least
"A-1" by S&amp;P or (ii) if such counterparty or entity does not have a short-term rating by S&amp;P, a Long-Term Rating of at least "A+" by
S&amp;P.

         Reserve Interest Rate:  With respect to any Interest Determination Date, the rate per annum that the Trustee determines to
be (1) the arithmetic mean (rounded upwards if necessary to the nearest whole multiple of 0.03125%) of the one-month United States
dollar lending rates which New York City banks selected by the Trustee are quoting on the relevant Interest Determination Date to the
principal London offices of leading banks in the London interbank market or (2) in the event that the Trustee can determine no such
arithmetic mean, the lowest one-month United States dollar lending rate which New York City banks selected by the Trustee are quoting
on such Interest Determination Date to leading European banks.

         Responsible Officer:  When used with respect to the Trustee or the Servicer, any officer of the Trustee or the Servicer, as
applicable, with direct responsibility for the administration of this Agreement and any other officer 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.

         Reuters Screen LIBO Page:  The display designated as page "LIBO" on the Reuters Monitor Money Rates Service (or such other
page as may replace such LIBO page on that service for the purpose of displaying London interbank offered rates of major
banks.

         S&amp;P:  Standard &amp; Poor's, a division of The McGraw-Hill Companies, Inc., or any successor in interest.

         Sale Agreement:  The Mortgage Loan Purchase Agreement dated as of June 29, 2006 between the Depositor and the
Seller.

         Sarbanes-Oxley Act:  The Sarbanes-Oxley Act of 2002 and the rules and regulations of the Commission promulgated thereunder
(including any interpretations thereof by the Commission's staff).

         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.

         Section 302 Requirements:  Any rules or regulations promulgated pursuant to the Sarbanes-Oxley Act of 2002 (as such may be
amended from time to time).

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

         Seller:  American Mortgage Network, Inc., a Delaware corporation, or its successor in interest.

         Servicer:  Wells Fargo Bank, N.A., a national banking association, or its successor in interest.

         Servicer Advance Date:  As to any Distribution Date, the related Servicer Remittance Date.

         Servicer Remittance Date:  With respect to any Distribution Date, the 18th day (or if such day is not a Business Day, the
next preceding Business Day) of the month in which the related Distribution Date occurs.

         Service(s)(ing):  In accordance with Regulation AB, the act of servicing and administering the Mortgage Loans or any other
assets of the Trust by an entity that meets the definition of "servicer" set forth in Item 1101 of Regulation AB and is subject to
the disclosure requirements set forth in 1108 of Regulation AB.  For clarification purposes, any uncapitalized occurrence of this
term shall have the meaning commonly understood by participants in the residential mortgage-backed securitization market.

         Servicing Advances:  All customary, reasonable and necessary "out of pocket" costs and expenses incurred in the performance
of the Servicer's servicing obligations  hereunder, including, but not limited to, the cost of (1) the preservation, inspection,
restoration and protection of a Mortgaged Property (or Underlying Mortgaged Property, in the case of a Co-op Loan), including without
limitation advances in respect of real estate taxes and assessments, (2) any collection, enforcement or judicial proceedings,
including without limitation foreclosures, collections and liquidations, (3) the conservation, management, sale and liquidation of
any REO Property, (4) executing and recording instruments of satisfaction, deeds of reconveyance or Assignments of Mortgage to the
extent not otherwise recovered from the related Mortgages or payable under this Agreement, (5) correcting errors of prior servicers;
costs and expenses charged to the Servicer by the Trustee; tax tracking; title research; flood certifications; lender paid mortgage
insurance, (6) obtaining or correcting any legal documentation required to be included in the Mortgage Files and reasonably necessary
for the Servicer to perform its obligations under this Agreement, (7) compliance with the obligations under Sections 3.01 and 3.10;
provided that such amounts are required to be advanced only to the extent such advances constitute "unanticipated expenses" within
the meaning of Treasury Regulation Section 1.860G-1(b)(3)(ii) and (8) costs and expenses (including reasonable attorney's fees and
expenses) incurred by the Servicer in connection with executing and recording instruments of satisfaction, deeds of reconveyance or
Assignments in connection with any foreclosure in respect of any Mortgage Loan to the extent not received from the related Mortgagor
or otherwise payable under this Agreement.  The Servicer shall not be required to make any Non-Recoverable Servicing Advances in
respect of a Mortgage Loan or REO Property.

         Servicing Criteria:  The "servicing criteria" set forth in Item 1122(d) of Regulation AB, as such may be amended from time
to time.

         Servicing Fee:  As to each Mortgage Loan and any Distribution Date, an amount equal to the product of (x) one-twelfth of the
Servicing Fee Rate and (y) the Stated Principal Balance of such Mortgage Loan or, in the event of any payment of interest that
accompanies a Principal Prepayment in full made by the Mortgagor, interest at the Servicing Fee Rate on the Stated Principal Balance
of such Mortgage Loan as of the preceding Distribution Date for the period covered by such payment of interest.

         Servicing Fee Rate:  0.25% per annum.

         Servicing Function Participant:  Any Subservicer, Subcontractor or any other Person, other than the Servicer and the
Trustee, that is "participating in the servicing function" within the meaning of Item 1122 of Regulation AB, unless such Person's
activities relate only to 5% or less of the Mortgage Loans (measured by aggregate Stated Principal Balance of the Mortgage Loans,
annually at the commencement of the calendar year prior to the year in which an Assessment of Compliance is required to be delivered,
multiplied by a fraction, the numerator of which is the number of months during which such Servicing Function Participant Services
the related Mortgage Loans and the denominator of which is 12, or, in the case of the year in which the Closing Date occurs, the
number of months elapsed from the Cut-Off Date to the end of such calendar year).

         Servicing Officer:  Any officer of the 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 by the Servicer on
the Closing Date pursuant to this Agreement, as such lists may from time to time be amended.

         Servicing Transfer Costs:  All costs associated with the transfer of servicing from the predecessor Servicer, including,
without limitation, any costs or expenses associated with the termination of the predecessor Servicer, the appointment of a successor
servicer, the complete transfer of all servicing data and the completion, correction or manipulation of such servicing data as may be
required by any successor servicer to correct any errors or insufficiencies in the servicing data or otherwise to enable the
successor servicer to service the Mortgage Loans properly and effectively.

         SFAS 140:  Statement of Financial Accounting Standard No. 140, Accounting for Transfers and Servicing of Financial Assets
and Extinguishments of Liabilities dated September 2000, published by the Financial Accounting Standards Board of the Financial
Accounting Foundation.

         Startup Day:  As defined in Section 2.07(b) hereof.

         Stated Principal Balance:  With respect to any Mortgage Loan or related REO Property (1) as of the applicable Cut-off Date,
the applicable Cut-off Date Principal Balance thereof, and (2) as of any Distribution Date, such applicable Cut-off Date Principal
Balance, minus the sum of (A) the principal portion of the Scheduled Payments (x) due with respect to such Mortgage Loan during each
Due Period ending prior to such Distribution Date and (y) that were received by the Servicer as of the close of business on the
Determination Date related to such Distribution Date or with respect to which Advances were made on the Servicer Advance Date prior
to such Distribution Date and (B) all Principal Prepayments with respect to such Mortgage Loan received on or prior to the last day
of the related Prepayment Period, and all Liquidation Proceeds to the extent applied by the Servicer as recoveries of principal in
accordance with Section 3.12 with respect to such Mortgage Loan, that were received by the Servicer as of the close of business on
the last day of the related Due Period.  Notwithstanding the foregoing, the Stated Principal Balance of a Liquidated Loan shall be
deemed to be zero.

         Stepdown Date:  The earlier to occur of (1) the Distribution Date on which the Class A Certificate Principal Balance is
reduced to zero and (2) the later to occur of (x) the Distribution Date in July 2009 and (y) the first Distribution Date on which the
Class A Certificate Principal Balance (reduced by the Principal Funds with respect to such Distribution Date) is less than or equal
to 84.80% of the Stated Principal Balances of the Mortgage Loans as of such Distribution Date.

         Stepdown Delinquency Trigger:  The situation that exists with respect to any Distribution Date on or after the Stepdown
Date, if the quotient of (1) the aggregate Stated Principal Balance of all Mortgage Loans 60 or more days delinquent, measured on a
rolling three-month basis (including Mortgage Loans in foreclosure, REO Properties and Mortgage Loans with respect to which the
applicable mortgagor is in bankruptcy) and (2) the Stated Principal Balance of all of the Mortgage Loans, in each case as of the
preceding Servicer Remittance Date, equals or exceeds the product of (i) 40% and (ii) the Required Percentage

         Stepdown Loss Trigger:  For any Distribution Date, the applicable percentage for such Distribution Date set forth in the
following table:

Distribution Date Occurring In                 Cumulative Loss Percentage

July 2008 - June 2009                          0.25% with respect to July 2008, plus an
                                               additional 1/12th  of 0.35% for each month
                                               thereafter
July 2009 - June 2010                          0.60% with respect to July 2009, plus an
                                               additional 1/12th  of 0.45% for each month
                                               thereafter
July 2010 - June 2011                          1.05% with respect to July 2010, plus an
                                               additional 1/12th  of 0.45% for each month
                                               thereafter
July 2011 - June 2012                          1.50% with respect to July 2011, plus an
                                               additional 1/12th  of 0.15% for each month
                                               thereafter
July 2012 and thereafter                       1.65%

         Stepdown Trigger Event:  With respect to the Certificates on or after the Stepdown Date, a Distribution Date on which (1)
the quotient of (A) the aggregate Stated Principal Balance of all Mortgage Loans which are 60 or more days Delinquent measured on a
rolling three-month basis (including, for the purposes of this calculation, Mortgage Loans in foreclosure and REO Properties and
Mortgage Loans with respect to which the applicable Mortgagor is in bankruptcy) and (B) the Stated Principal Balance of the Mortgage
Loans as of the preceding Servicer Remittance Date, equals or exceeds the product of (i) 40% and (ii) the Required Percentage or (2)
the quotient (expressed as a percentage) of (A) the aggregate Realized Losses incurred from the applicable Cut-off Date through the
last day of the calendar month preceding such Distribution Date and (B) the aggregate principal balance of the Mortgage Loans as of
the applicable Cut-off Date exceeds the Stepdown Loss Trigger.

         Subcontractor:  Any vendor, subcontractor or other Person that is not responsible for the overall servicing of Mortgage
Loans but performs one or more discrete functions identified in Item 1122(d) of Regulation AB with respect to Mortgage Loans under
the direction or authority of the Servicer (or a Subservicer of the Servicer) or the Trustee.

         Subordinated Certificates:  Each Class of the Class M Certificates and Class B Certificates.

         Subsequent Recovery:  Any amount received on a Mortgage Loan (net of amounts reimbursed to the Servicer related to such
Mortgage Loan) subsequent to such Mortgage Loan being determined to be a Liquidated Mortgage Loan.

         Subservicer:  Any Person that (i) services Mortgage Loans on behalf of the Servicer and (ii) is responsible for the
performance (whether directly or through sub-servicers or Subcontractors) of Servicing functions required to be performed under this
Agreement or any Subservicing Agreement that are identified in Item 1122(d) of Regulation AB.

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

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

         Substitution Event:  The situation whereby the Swap Provider (or its guarantor) has a rating of less than "BBB-" or "A-3",
if applicable, by S&amp;P or a rating of less than "A2" or "P-1", if applicable, by Moody's (if rated by Moody's) and within the time
period specified in the Swap Agreement, such Swap Provider, while collateralizing its exposure to the Trust, fails to transfer the
Swap Agreement at its sole cost and expense, in whole, but not in part, to a Counterparty that satisfies the Required Swap
Counterparty Rating, subject to satisfaction of the Rating Agency Condition.

         Supplemental Interest Trust:  The non-interest bearing trust account established by the Supplemental Interest Trust Trustee
pursuant to Section 4.04(k) of this Agreement out of which any Swap Termination Payments or Net Swap Payments owed to the Swap
Counterparty will be paid, certain distributions to Certificateholders will be made, and into which any Swap Termination Payments or
Net Swap Payments received from the Swap Counterparty will be deposited as set forth in Sections 4.04(f)(v) and 4.04(k) hereof.

         Supplemental Interest Trust Trustee:  U.S. Bank National Association, a national banking association, not in its individual
capacity, but solely in its capacity as trustee of the Supplemental Interest Trust, and any successor thereto, and any corporation or
national banking association resulting from or surviving any consolidation or merger to which it or its successors may be a party and
any successor trustee as may from time to time be serving as successor trustee hereunder.

         Swap Agreement:  The interest rate swap agreement, dated as of June 29, 2006, between Wachovia Bank, National Association
and the Supplemental Interest Trust Trustee on behalf of the Supplemental Interest Trust or any other cap agreement or swap agreement
(including any related schedules) entered into by the Supplemental Interest Trust Trustee on behalf of the Supplemental Interest
Trust pursuant to Section 4.04(k) hereof.

         Swap LIBOR:  LIBOR as determined pursuant to the Swap Agreement.

         Swap Provider:  Wachovia Bank, National Association or any successor counterparty who meets the requirements set forth in
the Swap Agreement.

         Swap Termination Payment:  Any payment payable by the Supplemental Interest Trust or the Swap Provider upon termination of
the Swap Agreement as a result of an Event of Default (as defined in the Swap Agreement) or a Termination Event (as defined in the
Swap Agreement).

         Tax Matters Person:  The Person designated as "tax matters person" in the manner provided under Treasury regulation Section
1.860F-4(d) and Treasury regulation Section 301.6231(a)(7)-1.

         Tax Returns:  The federal  income tax return on Internal  Revenue  Service Form 1066,  U.S.  Real Estate  Mortgage  Investment
Conduit Income Tax Return,  including Schedule Q thereto,  Quarterly Notice to Residual Interest Holders of REMIC Taxable Income or Net
Loss Allocation,  or any successor forms, to be filed on behalf of any REMIC hereunder due to its  classification  as a REMIC under the
REMIC  Provisions,  together  with any and all other  information,  reports or returns  that may be  required  to be  furnished  to the
Certificateholders  or filed with the  Internal  Revenue  Service  or any other  governmental  taxing  authority  under any  applicable
provisions of federal, state or local tax laws.

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

         Trust Fund:  The corpus of the trust (the "Wachovia Mortgage Loan Trust, Series 2006-AMN1" or the "Trust") created hereunder
consisting of (i) the Mortgage Loans and all interest and principal received on or with respect thereto on and after the applicable
Cut-off Date to the extent not applied in computing the applicable Cut-off Date Principal Balance thereof, exclusive of interest not
required to be deposited in the Collection Account; (ii) the Collection Account and the Certificate 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) the mortgagee's rights under the Insurance Policies with respect to the
Mortgage Loans; and (v) all proceeds of the conversion, voluntary or involuntary, of any of the foregoing into cash or other liquid
property.

         Trustee:  U.S. Bank National Association, a national banking association, not in its individual capacity, but solely in its
capacity as trustee for the benefit of the Certificateholders under this Agreement, and any successor thereto, and any corporation or
national banking association resulting from or surviving any consolidation or merger to which it or its successors may be a party and
any successor trustee as may from time to time be serving as successor trustee hereunder.

         Trustee Fee:  The monthly fee paid to the Trustee generally equal to the product of (a) one-twelfth of the Trustee Fee Rate
and (b) the Stated Principal Balance of such Mortgage Loan.  The Trustee is also entitled to investment income earned on amounts on
deposit in the Certificate Account.

         Trustee Fee Rate:  0.0025% per annum for each Mortgage Loan.

         Uncertificated Accrued Interest: With respect to any Uncertificated Regular Interest for any Distribution Date, one month's
interest at the related Uncertificated Pass-Through Rate for such Distribution Date, accrued on the Uncertificated Principal Balance
or Uncertificated Notional Amount, as applicable, immediately prior to such Distribution Date. Uncertificated Accrued Interest for
the Uncertificated Regular Interests shall accrue on the basis of a 360-day year consisting of twelve 30-day months. For purposes of
calculating the amount of Uncertificated Accrued Interest for the REMIC I Regular Interests for any Distribution Date, any Prepayment
Interest Shortfalls and Relief Act Shortfalls (to the extent not covered by Compensating Interest) shall be allocated among REMIC I
Regular Interests, pro rata, based on, and to the extent of, Uncertificated Accrued Interest, as calculated without application of
this sentence.  For purposes of calculating the amount of Uncertificated Accrued Interest for the REMIC II Regular Interests for any
Distribution Date, any Prepayment Interest Shortfalls and Relief Act Shortfalls (to the extent not covered by Compensating Interest)
shall be allocated among the REMIC II Regular Interests, pro rata, based on, and to the extent of, Uncertificated Accrued Interest,
as calculated without application of this sentence.  Uncertificated Interest on REMIC III Regular Interest X-PO shall be zero.
Uncertificated Accrued Interest on the REMIC III Regular Interest X-IO for each Distribution Date shall equal Accrued Certificate
Interest for the Class X Certificates.

         Uncertificated  Notional Amount:  With respect to the Class X  Certificates or REMIC III  Regular  Interest X-IO,  immediately
prior to any Distribution Date, the aggregate of the Uncertificated Principal Balances of the REMIC II Regular Interests.

         With respect to REMIC II  Regular  Interest  LT-IO and each  Distribution  Date listed  below,  the  aggregate  Uncertificated
Principal Balance of the REMIC I Regular Interests ending with the designation "A" listed below:

               Distribution Date                               REMIC I Regular Interests
                       1                                         I-1-A through I-59-A
                       2                                         I-1-A through I-59-A
                       3                                         I-2-A through I-59-A
                       4                                         I-3-A through I-59-A
                       5                                         I-4-A through I-59-A
                       6                                         I-5-A through I-59-A
                       7                                         I-6-A through I-59-A
                       8                                         I-7-A through I-59-A
                       9                                         I-8-A through I-59-A
                       10                                        I-9-A through I-59-A
                       11                                        I-10-A through I-59-A
                       12                                        I-11-A through I-59-A
                       13                                        I-12-A through I-59-A
                       14                                        I-13-A through I-59-A
                       15                                        I-14-A through I-59-A
                       16                                        I-15-A through I-59-A
                       17                                        I-16-A through I-59-A
                       18                                        I-17-A through I-59-A
                       19                                        I-18-A through I-59-A
                       20                                        I-19-A through I-59-A
                       21                                        I-20-A through I-59-A
                       22                                        I-21-A through I-59-A
                       23                                        I-22-A through I-59-A
                       24                                        I-23-A through I-59-A
                       25                                        I-24-A through I-59-A
                       26                                        I-25-A through I-59-A
                       27                                        I-26-A through I-59-A
                       28                                        I-27-A through I-59-A
                       29                                        I-28-A through I-59-A
                       30                                        I-29-A through I-59-A
                       31                                        I-30-A through I-59-A
                       32                                        I-31-A through I-59-A
                       33                                        I-32-A through I-59-A
                       34                                        I-33-A through I-59-A
                       35                                        I-34-A through I-59-A
                       36                                        I-35-A through I-59-A
                       37                                        I-36-A through I-59-A
                       38                                        I-37-A through I-59-A
                       39                                        I-38-A through I-59-A
                       40                                        I-39-A through I-59-A
                       41                                        I-40-A through I-59-A
                       42                                        I-41-A through I-59-A
                       43                                        I-42-A through I-59-A
                       44                                        I-43-A through I-59-A
                       45                                        I-45-A through I-59-A
                       46                                        I-46-A through I-59-A
                       47                                        I-46-A through I-59-A
                       48                                        I-46-A through I-59-A
                       49                                        I-46-A through I-59-A
                       50                                        I-46-A through I-59-A
                       51                                        I-46-A through I-59-A
                       52                                        I-46-A through I-59-A
                       53                                        I-46-A through I-59-A
                       54                                        I-46-A through I-59-A
                       55                                        I-46-A through I-59-A
                       56                                        I-46-A through I-59-A
                       57                                        I-46-A through I-59-A
                       58                                        I-46-A through I-59-A
                       59                                        I-46-A through I-59-A
                       60                                        I-46-A through I-59-A
                   thereafter                                            $0.00

         With  respect  to  REMIC III  Regular  Interest  IO,  immediately  prior to any  Distribution  Date,  an  amount  equal to the
Uncertificated Notional Amount of REMIC II Regular Interest LT-IO.

         Uncertificated Pass-Through Rate: The Uncertificated REMIC I Pass-Through Rate or the Uncertificated REMIC II Pass-Through
Rate, as applicable.

         Uncertificated Principal Balance: The principal amount of any Uncertificated Regular Interest outstanding as of any date of
determination. The Uncertificated Principal Balance of each REMIC Regular Interest shall never be less than zero.  With respect to
REMIC III Regular Interest X-PO the initial amount set forth with respect thereto in the Preliminary Statement as reduced by
distributions deemed made in respect thereof pursuant to Section 4.02 and Realized Losses allocated thereto pursuant to Section 4.05.

         Uncertificated Regular Interests: The REMIC I Regular Interests and the REMIC II Regular Interests.

         Uncertificated REMIC I Pass-Through Rate: With respect to each REMIC I Regular Interest ending with the designation "A," a
per annum rate equal to the weighted average Net Mortgage Rate of the Mortgage Loans multiplied by two (2), subject to a maximum rate
of 10.726%.  With respect to each REMIC I Regular Interest ending with the designation "B," the greater of (x) a per annum rate equal
to the excess, if any, of (i) 2 multiplied by the weighted average Net Mortgage Rate of the Mortgage Loans over (ii) 10.726% and (y)
0.00000%.  With respect to REMIC I Regular Interest A-I, the weighted average Net Mortgage Rate of the Mortgage Loans.

         Uncertificated REMIC II Pass-Through Rate:  With respect to any Distribution Date and (i) REMIC II Regular Interests LT1 and
LT2, the REMIC II Net WAC Rate, (ii) REMIC II Regular Interest LT3, zero (0.00%), (iii) REMIC II Regular Interest LT4, twice the
REMIC II Net WAC Rate, and (iv) REMIC II Regular Interest LT-IO, the excess of (i) the weighted average of the Uncertificated REMIC I
Pass-Through Rates for REMIC I Regular Interests ending with the designation "A," over (ii) 2 multiplied by Swap LIBOR.

         Underlying Mortgaged Property:  With respect to each Co-op Loan, the underlying real property owned by the related
residential cooperative housing corporation.

         Unpaid Realized Loss Amount:  The Class M-1 Unpaid Realized Loss Amount, Class M-2 Unpaid Realized Loss Amount, Class M-3
Unpaid Realized Loss Amount, Class M-4 Unpaid Realized Loss Amount, Class M-5 Unpaid Realized Loss Amount, Class M-6 Unpaid Realized
Loss Amount, Class B-1 Unpaid Realized Loss Amount, Class B-2 Unpaid Realized Loss Amount, Class B-3 Unpaid Realized Loss Amount and
Class X Unpaid Realized Loss Amount, collectively.

         USAP Report:  A report in compliance with the Uniform Single Attestation Program for Mortgage Bankers delivered in
accordance with Section 3.18.

         Voting Rights:  The portion of the voting rights of all the Certificates that is allocated to any of the Certificates for
purposes of the voting provisions hereunder.  Voting Rights allocated to each Class of Certificates shall be allocated as follows:
(1) 97% to the Class A, Class M and Class B Certificates, with the allocation among such Certificates to be in proportion to the
Certificate Principal Balance of each Class relative to the Certificate Principal Balance of all other Classes and (2) each Class of
the Class R, Class X and Class P Certificates will be allocated 1% of the Voting Rights.  Voting Rights will be allocated among the
Certificates of each such Class in accordance with their respective Percentage Interests.

         X-AMB Swap Agreement: The swap between the Class X Certificateholders and the Class A, Class M and Class B
Certificateholders evidenced by the confirmation attached hereto as Exhibit U and incorporated herein by reference.

                                                              ARTICLE II

                                                     CONVEYANCE OF MORTGAGE LOANS;
                                                    REPRESENTATIONS AND WARRANTIES

SECTION 2.01.     Conveyance of Mortgage Loans.

         The Depositor, concurrently with the execution and delivery hereof, does hereby sell, transfer, assign, set over and convey
to the Trustee without recourse all the right, title and interest of the Depositor in and to all of the assets that constitute the
Trust Fund, including all interest and principal received on or with respect to the Mortgage Loans on or after the applicable Cut-off
Date (other than Scheduled Payments due on the Mortgage Loans on or before the applicable Cut-off Date), all accounts, chattel paper,
deposit accounts, documents, general intangibles, goods, instruments, investment property, letter-of-credit rights, letters of
credit, money, and oil, gas, and other minerals, consisting of, arising from, or relating to, any of the foregoing, and all proceeds
of the foregoing.  In connection with the conveyance by the Depositor of the assets of the Trust Fund, the Depositor further agrees,
at its own expense, on or prior to the Closing Date, to indicate in its books and records that the Mortgage Loans have been sold to
the Trustee pursuant to this Agreement, and to deliver to the Trustee the Mortgage Loan Schedule.  The Mortgage Loan Schedule shall
be marked as Exhibit B to this Agreement and is hereby incorporated into and made a part of this Agreement.

         It is agreed and understood by the Depositor, the Servicer and the Trustee that it is not intended that any Mortgage Loan be
included in the Trust that is, without limitation, either (i) a "High-Cost Home Loan" as defined in the New Jersey Home Ownership Act
effective November 27, 2003; (ii) a "High-Cost Home Loan" as defined in the New Mexico Home Loan Protection Act effective January 1,
2004; (iii) a "High-Cost Home Loan" as defined in the Massachusetts Predatory Home Loan Practices Act effective November 7, 2004 or
(iv) a "High-Cost Home Loan" as defined by the Indiana High Cost Home Loan Law effective January 1, 2005.

         (i) In connection with such assignment, the Depositor does hereby deliver to, and deposit with, the Custodian, the following
documents or instruments with respect to each Mortgage Loan so assigned that is not a Co-op Loan:

(A)      The original Mortgage Note endorsed in blank or, "Pay to the order of U.S. Bank National Association, as trustee, without
         recourse" together with all riders thereto.  The Mortgage Note shall include all intervening endorsements showing a complete
         chain of the title from the originator to [____________________];

(B)      Except as provided below and for each Mortgage Loan that is not a MERS Loan, the original recorded Mortgage with all riders
         thereto, with evidence of recording thereon, or, if the original Mortgage has not yet been returned from the recording
         office, a copy of the original Mortgage certified by the Transferor to be true copy of the original of the Mortgage that has
         been delivered for recording in the appropriate recording office of the jurisdiction in which the Mortgaged Property is
         located and in the case of each MERS Loan, the original Mortgage, noting the presence of the MIN of the Loan and either
         language indicating that the Mortgage Loan is a MOM Loan or if the Mortgage Loan was not a MOM Loan at origination, the
         original Mortgage and the assignment thereof to MERS, with evidence of recording indicated thereon, or a copy of the
         Mortgage certified by the public recording office in which such Mortgage has been recorded;

(C)      In the case of each Mortgage Loan that is not a MERS Loan, the original Assignment of each Mortgage endorsed either in blank
         or, to "U.S. Bank National Association, as trustee;"

(D)      The original policy of title insurance (or a preliminary title report, commitment or binder if the original title insurance
         policy has not been received from the title insurance company);

(E)      Originals of any intervening assignments of the Mortgage, with evidence of recording thereon or, if the original intervening
         assignment has not yet been returned from the recording office, a copy of such assignment certified to be a true copy of the
         original of the assignment which has been sent for recording in the appropriate jurisdiction in which the Mortgaged Property
         is located; and

(F)      Originals of all assumption and modification agreements, if any.

         (ii) In connection with such assignment, the Depositor does hereby deliver to, and deposit with, the Custodian the following
documents or instruments with respect to each Mortgage Loan so assigned that is a Co-op Loan:

(A)      (i)  The original Mortgage Note (or a lost note affidavit (including a copy of the original Mortgage Note)) or (ii) original
         consolidation, extension and modification agreement (or a lost note affidavit (including a copy of the original
         consolidation, extension and modification agreement)), in either case endorsed either in blank or, "Pay to the order of U.S.
         Bank National Association as trustee, without recourse;"

(B)      The original Mortgage entered into by the Mortgagor with respect to such Co-Op Loan;

(C)      The original Assignment of Mortgage endorsed either in blank or to "U.S. Bank National Association, as trustee;"

(D)      Original assignments of Mortgage showing a complete chain of assignment from the originator of the related Co-Op Loan to the
         last endorsee on the Mortgage Note;

(E)      Original Form UCC-1 and any continuation statements with evidence of filing thereon entered into by the Mortgagor with
         respect to such Co-Op Loan (or a recorded copy thereof);

(F)      Form UCC-3 (or copy thereof) by the Seller or its agent assigning the security interest covered by such Form UCC-1 to "U.S.
         Bank National Association, as trustee," together with all Forms UCC-3 (or copies thereof) showing a complete chain of
         assignment from the originator of the related Co-op Loan to the Seller, with evidence of recording thereon;

(G)      Original stock certificate representing the stock allocated to the related dwelling unit in the related residential
         cooperative housing corporation and pledged by the related Mortgagor to the originator of such Co-op Loan with a stock power
         in blank attached;

(H)      Original proprietary lease;

(I)      Original assignment of proprietary lease or a copy thereof, to the Trustee or in blank, and all intervening assignments
         thereof;

(J)      Original recognition agreement or a copy thereof of the interests of the mortgagee with respect to the Co-op Loan by the
         residential cooperative housing corporation, the stock of which was pledged by the related Mortgagor to the originator of
         such Co-op Loan; and

(K)      Originals of any assumption, consolidation or modification agreements relating to any of the items specified in (A) through
         (F) above with respect to such Co-op Loan.

         If in connection with any Mortgage Loan that is not a Co-op Loan, the Depositor cannot deliver the Mortgage, Assignments of
Mortgage or assumption, consolidation or modification, as the case may be, with evidence of recording thereon, if applicable,
concurrently with the execution and delivery of this Agreement solely because of a delay caused by the public recording office where
such Mortgage, Assignments of Mortgage or assumption, consolidation or modification, as the case may be, has been delivered for
recordation, the Depositor shall deliver or cause to be delivered to the Custodian written notice stating that such Mortgage or
assumption, consolidation or modification, as the case may be, has been delivered to the appropriate public recording office for
recordation.  Thereafter, the Depositor shall deliver or cause to be delivered to the Custodian such Mortgage, Assignments of
Mortgage or assumption, consolidation or modification, as the case may be, with evidence of recording indicated thereon, if
applicable, upon receipt thereof from the public recording office.  To the extent any required endorsement is not contained on a
Mortgage Note or an Assignment of Mortgage, the Depositor shall make or cause such endorsement to be made.

         With respect to any Mortgage Loan that is not a Co-op Loan, none of the Depositor, the Servicer or the Trustee shall be
obligated to cause to be recorded the Assignment of Mortgage referred to in this Section 2.01.  With respect to any Co-op Loan, none
of the Depositor, the Servicer or the Trustee shall be obligated to cause to be filed the Form UCC-3 referred to in this Section
2.01.  In the event that any Assignment of Mortgage referred to in this Section 2.01 is not recorded or is improperly recorded,
neither the Servicer, the Trustee nor the Custodian shall have any liability for any failure to receive or act on notices related to
such Assignment of Mortgage

         The ownership of each Mortgage Note, the Mortgage and the contents of the related Mortgage File is vested in the Trustee on
behalf of the Certificateholders.  Neither the Depositor nor the Servicer shall take any action inconsistent with such ownership and
shall not claim any ownership interest therein. The Depositor and the Servicer shall respond to any third-party inquiries with
respect to ownership of the Mortgage Loans by stating that such ownership is held by the Trustee on behalf of the
Certificateholders.  Mortgage documents relating to the Mortgage Loans not delivered to the Custodian are and shall be held in trust
by the Servicer, for the benefit of the Trustee as the owner thereof, and the Servicer's possession of the contents of each Mortgage
File so retained is for the sole purpose of servicing the related Mortgage Loan, and such retention and possession by the Servicer is
in a custodial capacity only.  The Depositor agrees to take no action inconsistent with the Trustee's ownership of the Mortgage
Loans, to promptly indicate to all inquiring parties that the Mortgage Loans have been sold and to claim no ownership interest in the
Mortgage Loans.

         It is the intention of this Agreement that the conveyance of the Depositor's right, title and interest in and to the Trust
Fund pursuant to this Agreement shall constitute a purchase and sale and not a loan.    If the conveyance of the Mortgage Loans from
the Depositor to the Trustee is not characterized as a sale, this Agreement shall constitute a security agreement under applicable
law, and the Depositor shall be deemed to have granted to the Trustee, and does hereby grant to the Trustee, a first priority
security interest in all of the Depositor's right, title and interest, whether now owned or hereafter acquired, in, to and under the
Mortgage Loans, all payments of principal of or interest on such Mortgage Loans, all other rights relating to and payments made in
respect of the Trust Fund, and all proceeds of any thereof.  If the trust created by this Agreement terminates prior to the
satisfaction of the claims of any Person in any Certificates, the security interest created hereby shall continue in full force and
effect and the Trustee (or the Custodian on its behalf) shall be deemed to be the collateral agent for the benefit of such Person.

         In addition to the conveyance made in the first paragraph of this Section 2.01, the Depositor does hereby convey, assign and
set over to the Trustee for the benefit of the Certificateholders its rights and interests under the Sale Agreement, including the
Depositor's right, title and interest in the representations and warranties contained in the Sale Agreement, and the benefit of the
repurchase obligations and the obligation of the Seller contained in the Sale Agreement to take, at the request of the Depositor or
the Trustee, all action on its part which is reasonably necessary to ensure the enforceability of a Mortgage Loan.  The Trustee
hereby accepts such assignment, and shall be entitled to exercise all rights of the Depositor under the Sale Agreement as if, for
such purpose, it were the Depositor.  The foregoing sale, transfer, assignment, set-over, deposit and conveyance does not and is not
intended to result in creation or assumption by the Trustee of any obligation of the Depositor, the Seller, or any other Person in
connection with the Mortgage Loans or any other agreement or instrument relating thereto except as specifically set forth herein.

SECTION 2.02.     Acceptance by the Custodian of the Mortgage Loans.

         Except as set forth in the Exception Report delivered contemporaneously herewith (the "Exception Report"), the Custodian, on
behalf of the Trustee, acknowledges receipt of the Mortgage Note for each Mortgage Loan and delivery of a Mortgage File (but does not
acknowledge receipt of all documents required to be included in such Mortgage File) with respect to each Mortgage Loan and declares
that it holds and will hold such documents and any other documents constituting a part of the Mortgage Files delivered to it in trust
for the use and benefit of all present and future Certificateholders.  The Depositor will cause the Seller to repurchase any Mortgage
Loan to the extent required by the Sale Agreement.

         The Custodian, on behalf of the Trustee, acknowledges receipt of the Sale Agreement.  The Trustee acknowledges receipt of
the Swap Agreement.

         The Custodian agrees, for the benefit of Certificateholders, to review each Mortgage File delivered to it within 60 days
after the Closing Date to ascertain and to certify, within 90 days of the Closing Date, to the Depositor, the Trustee and the
Servicer that all documents required by Section 2.01 have been executed and received, and that such documents relate to the Mortgage
Loans identified in Exhibit B that have been conveyed to it.  If the Custodian finds any document or documents constituting a part of
a Mortgage File to be missing or defective (that is, mutilated, damaged, defaced or unexecuted) in any material respect, the
Custodian shall promptly (and in any event within no more than five Business Days) after such finding so notify the Servicer, the
Seller, the Trustee and the Depositor.  In addition, the Custodian shall also notify the Servicer, the Seller, the Trustee and the
Depositor if the original Mortgage with evidence of recording thereon with respect to a Mortgage Loan is not received within 90 days
of the Closing Date; if it has not been received because of a delay caused by the public recording office where such Mortgage has
been delivered for recordation, the Depositor shall deliver or cause to be delivered to the Custodian written notice stating that
such Mortgage has been delivered to the appropriate public recording office for recordation and thereafter the Depositor shall
deliver or cause to be delivered such Mortgage with evidence of recording thereon upon receipt thereof from the public recording
office.  The Trustee shall request that the Seller correct or cure such omission, defect or other irregularity, or substitute a
Mortgage Loan pursuant to the provisions the Sale Agreement, which provides that within 90 days from the date the Seller was notified
of such omission or defect and, if the Seller does not correct or cure such omission or defect within such period, that the Seller
purchase such Mortgage Loan from the Trust Fund within 90 days from the date the Seller was notified of such omission, defect or
other irregularity at the Purchase Price of such Mortgage Loan.  The Purchase Price for any Mortgage Loan purchased pursuant to this
Section 2.02 shall be paid to the Servicer and deposited by the Servicer in the Certificate Account or Collection Account, as
appropriate, promptly upon receipt, and, upon receipt by the Custodian of written notification of such deposit signed by a Servicing
Officer, the Custodian, upon receipt of a Request for Release, shall promptly release to the Seller the related Mortgage File and the
Trustee shall execute and deliver such instruments of transfer or assignment, without recourse, as shall be requested by the Seller
and necessary to vest in the Seller or its designee, as the case may be, any Mortgage Loan released pursuant hereto, and neither the
Trustee nor the Custodian shall have any further responsibility with regard to such Mortgage Loan.  It is understood and agreed that
the obligation of the Seller, pursuant to the Sale Agreement, to purchase, cure or substitute any Mortgage Loan as to which a
material defect in or omission of a constituent document exists shall constitute the sole remedy respecting such defect or omission
available to the Trustee on behalf of Certificateholders.  The preceding sentence shall not, however, limit any remedies available to
the Certificateholders, the Depositor or the Trustee pursuant to the Sale Agreement with respect to other matters.  The Custodian
shall be under no duty or obligation to inspect, review and examine such documents, instruments, certificates or other papers to
determine that they are genuine, enforceable, recordable or appropriate to the represented purpose, or that they have actually been
recorded, or that they are other than what they purport to be on their face. The Custodian shall not have any responsibility for
determining whether any document is valid and binding, whether the text of any assignment or endorsement is in proper or recordable
form, whether any document has been recorded in accordance with the requirements of any applicable jurisdiction, or whether a blanket
assignment is permitted in any applicable jurisdiction. The Servicer, the Trustee and the Custodian shall keep confidential the name
of each Mortgagor except as required by this Agreement and the Servicer, the Trustee and the Custodian shall not solicit any such
Mortgagor for the purpose of refinancing the related Mortgage Loan; notwithstanding anything herein to the contrary, the foregoing
shall not be construed to prohibit (i) disclosure of any and all information that is or becomes publicly known, or information
obtained by the Custodian, Trustee or the Servicer from sources other than the other parties hereto, (ii) disclosure of any and all
information (A) if required by any applicable law, rule or regulation, (B) to any government agency or regulatory body having or
claiming authority to regulate or oversee any aspects of the Custodian's business or that of its affiliates, (C) pursuant to any
subpoena, civil investigation demand or similar demand or request of any court, regulatory authority, arbitrator or arbitration to
which the Custodian or any affiliate or an officer, director, employer or shareholder thereof is a party or (D) to any affiliate,
independent or internal auditor, agent, employee or attorney of the Trustee, the Custodian or the Servicer having a need to know the
same, provided that the Trustee, the Custodian or the Servicer, as applicable, advises such recipient of the confidential nature of
the information being disclosed, or (iii) any other disclosure authorized by the Depositor.  It is understood and agreed that all
rights and benefits relating to the solicitation of any Mortgagors and the attendant rights, title and interest in and to the list of
Mortgagors and data relating to their Mortgages shall be retained by the Servicer.

         Within 90 days of the Closing Date, the Custodian shall deliver to the Depositor, the Trustee, the Seller and the Servicer
the Custodian's Certification, substantially in the form of Exhibit D attached hereto, evidencing the completeness of the Mortgage
Files, with any exceptions noted thereto.

SECTION 2.03.     Representations, Warranties and Covenants of the Depositor.

(a)      The Depositor hereby represents and warrants to the Servicer, the Custodian and the Trustee as follows, as of the date
  hereof:

(i)      The Depositor is duly organized and is validly existing as a limited liability company in good standing under the laws of
         the State of Delaware and has full power and authority (corporate and other) necessary to own or hold its properties and to
         conduct its business as now conducted by it and to enter into and perform its obligations under this Agreement and the Sale
         Agreement.

(ii)     The Depositor has the full corporate power and authority to execute, deliver and perform, and to enter into and consummate
         the transactions contemplated by, this Agreement and the Sale Agreement and has duly authorized, by all necessary corporate
         action on its part, the execution, delivery and performance of this Agreement and the Sale Agreement; and this Agreement and
         the Sale Agreement, assuming the due authorization, execution and delivery hereof by the other parties hereto, constitutes a
         legal, valid and binding obligation of the Depositor, enforceable against the Depositor in accordance with its terms,
         subject, as to enforceability, to (i) bankruptcy, insolvency, reorganization, moratorium and other similar laws affecting
         creditors' rights generally and (ii) general principles of equity, regardless of whether enforcement is sought in a
         proceeding in equity or at law.

(iii)    The execution and delivery of this Agreement and the Sale Agreement by the Depositor, the consummation of the transactions
         contemplated by this Agreement and the Sale Agreement, and the fulfillment of or compliance with the terms hereof are in the
         ordinary course of business of the Depositor and will not (A) result in a material breach of any term or provision of the
         charter or by-laws of the Depositor or (B) materially conflict with, result in a violation or acceleration of, or result in
         a material default under, the terms of any other material agreement or instrument to which the Depositor is a party or by
         which it may be bound or (C) constitute a material violation of any statute, order or regulation applicable to the Depositor
         of any court, regulatory body, administrative agency or governmental body having jurisdiction over the Depositor; and the
         Depositor is not in breach or violation of any material indenture or other material agreement or instrument, or in violation
         of any statute, order or regulation of any court, regulatory body, administrative agency or governmental body having
         jurisdiction over it which breach or violation may materially impair the Depositor's ability to perform or meet any of its
         obligations under this Agreement.

(iv)     No litigation is pending, or, to the best of the Depositor's knowledge, threatened, against the Depositor that would
         materially and adversely affect the execution, delivery or enforceability of this Agreement and the Sale Agreement or the
         ability of the Depositor to perform its obligations under this Agreement and the Sale Agreement in accordance with the terms
         hereof.

(v)      No consent, approval, authorization or order of any court or governmental agency or body is required for the execution,
         delivery and performance by the Depositor of, or compliance by the Depositor with, this Agreement and the Sale Agreement or
         the consummation of the transactions contemplated hereby, or if any such consent, approval, authorization or order is
         required, the Depositor has obtained the same. The Depositor hereby represents and warrants to the Trustee with respect to
         each Mortgage Loan as of the Closing Date, and following the transfer of the Mortgage Loans to it by the Seller, the
         Depositor had good title to the Mortgage Loans and the Mortgage Notes were subject to no offsets, claims, liens, mortgage,
         pledge, charge, security interest, defenses or counterclaims.

(b)      (i)                The representations and warranties of the Seller with respect to the Mortgage Loans contained in the Sale
  Agreement were made as of the Closing Date.  The Trustee acknowledges that the Depositor shall have no obligation or liability with
  respect to any breach of any representation or warranty with respect to the Mortgage Loans (except as set forth in Section
  2.03(a)(v)) under any circumstances.

                  (ii)      The Depositor makes the following representations and warranties to the parties hereto as to the Mortgage
Loans on which the Trustee is deemed to have relied in acquiring the Mortgage Loans.  Such representations and warranties speak as of
the Closing Date, but shall survive until the termination of this Agreement.  Such representations and warranties shall not be waived
by any of the parties to this Agreement:

(A)      This Agreement creates a valid and continuing security interest (as defined in the Uniform Commercial Code as in force in
                           the relevant jurisdiction) in the Mortgage Loans in favor of the Trustee, which security interest is prior
                           to all other liens, and is enforceable as such as against creditors of and purchasers from the Depositor.

(B)      The Mortgage Loans constitute "instruments" within the meaning of the Uniform Commercial Code as in force in the relevant
                           jurisdiction.

(C)      The Depositor owns and has good and marketable title to the Mortgage Loans free and clear of any lien, claim or encumbrance
                           of any Person.

(D)      The Depositor has received all consents and approvals required by the terms of the Mortgage Loans to the sale of the
                           Mortgage Loans hereunder to the Trustee.

(E)      The Depositor has caused or will have caused, within ten days, the filing of all appropriate financing statements in the
                           proper filing office in the appropriate jurisdictions under applicable law in order to perfect the security
                           interest in the Mortgage Loans granted to the Trustee hereunder.

(F)      Other than the security interest granted to the Trustee pursuant to this Agreement, the Depositor has not pledged, assigned,
                           sold, granted a security interest in, or otherwise conveyed any of the Mortgage Loans.  The Depositor has
                           not authorized the filing of and is not aware of any financing statements against the Depositor that
                           include a description of collateral covering the Mortgage Loans other than any financing statement relating
                           to the security interest granted to the Trustee hereunder or that has been terminated.  Debtor is not aware
                           of any judgment or tax lien filings against it.

(G)      The Custodian has in its possession all original copies of the Mortgage Notes that constitute or evidence the Mortgage
                           Loans.  The Mortgage Notes that constitute or evidence the Mortgage Loans do not have any marks or
                           notations indicating that they have been pledged, assigned or otherwise conveyed to any Person other than
                           the Trustee.  All financing statements filed or to be filed against the Depositor in favor of the Trustee
                           in connection herewith describing the Mortgage Loans contain a statement to the following effect: "A
                           purchase of or security interest in any collateral described in this financing statement will violate the
                           rights of the secured party as more fully described in, and subject to the terms of, the related
                           transaction documents."

                  (iii)    The Depositor hereby covenants to maintain the perfection and priority of the security interest of the
Trustee created by this Agreement.

(c)      Upon discovery by any of the Depositor, the Servicer or the Trustee of a breach of any of the representations and warranties
  of the Seller under the Sale Agreement that adversely and materially affects the value of the related Mortgage Loan, Prepayment
  Charges or the interests of the Certificateholders, the party discovering such breach shall give prompt written notice to the other
  parties.  Within 90 days of the discovery of such breach of any representation or warranty of the Seller under the Sale Agreement,
  the Seller, pursuant to the Sale Agreement, is obligated to either (a) cure such breach in all material respects, (b) repurchase
  such Mortgage Loan or any property acquired in respect thereof from the Trustee at the Purchase Price or (c) within the two year
  period following the Closing Date, substitute a Replacement Mortgage Loan for the affected Mortgage Loan.  In the event of discovery
  of a breach of any representation and warranty of the Seller, the Trustee shall enforce its rights under the Sale Agreement for the
  benefit of Certificateholders.  In the event that such breach relates solely to the unenforceability of a Prepayment Charge, amounts
  received in respect of such indemnity up to the amount of such Prepayment Charge shall be distributed pursuant to Section
  4.04(b)(i).  Any such substitution of a Mortgage Loan shall not be effected prior to the additional delivery to the Custodian of a
  Request for Release substantially in the form of Exhibit I and shall not be effected unless it is within two years of the Startup
  Day.  As provided in the Sale Agreement, the Seller indemnifies and holds the Trust Fund, the Trustee, the Depositor, the Custodian,
  the Servicer and each Certificateholder harmless against any and all taxes, claims, losses, penalties, fines, forfeitures,
  reasonable legal fees and related costs, judgments, and any other costs, fees and expenses that the Trust Fund, the Trustee, the
  Depositor, the Custodian, the Servicer and any Certificateholder may sustain in connection with any actions of the Seller relating
  to a repurchase of a Mortgage Loan other than in compliance with the terms of the Sale Agreement, to the extent that any such action
  causes (i) any federal or state tax to be imposed on the Trust Fund or any REMIC provided for herein, including without limitation,
  any federal tax imposed on "prohibited transactions" under Section 860F(a)(1) of the Code or on "contributions after the startup
  day" under Section 860G(d)(1) of the Code, or (ii) any REMIC created hereunder to fail to qualify as a REMIC at any time that any
  Certificate is outstanding. In furtherance of the foregoing, the Sale Agreement provides that if the Seller is not a member of MERS
  and repurchases a Mortgage Loan which is registered on the MERS System, the Seller, at its own expense and without any right of
  reimbursement, shall cause MERS to execute and deliver an assignment of the Mortgage in recordable form to transfer the Mortgage
  from MERS to the Seller and shall cause such Mortgage to be removed from registration on the MERS System in accordance with MERS'
  rules and regulations.

         With respect to any Mortgage Loan repurchased by the Depositor pursuant to this Agreement, or by the Seller pursuant to the
Sale Agreement, the principal portion of the funds received by the Servicer in respect of such repurchase of a Mortgage Loan will be
considered a Principal Prepayment and shall be deposited by the Servicer in the Collection Account pursuant to Section 3.05 and the
Servicer shall notify the Trustee of its receipt of the same.  The Custodian, upon written receipt of notice from the Servicer of its
receipt of the full amount of the Purchase Price for a Deleted Mortgage Loan, or upon receipt of the Mortgage File for a Replacement
Mortgage Loan substituted for a Deleted Mortgage Loan, shall release or cause to be released and the Trustee shall reassign to the
Depositor or the Seller, as applicable, the related Mortgage File for the Deleted Mortgage Loan and shall execute and deliver such
instruments of transfer or assignment, in each case without recourse, representation or warranty, as shall be necessary to vest in
such party or its designee or assignee title to any Deleted Mortgage Loan released pursuant hereto, free and clear of all security
interests, liens and other encumbrances created by this Agreement, which instruments shall be prepared by the Depositor or the
Seller, as applicable, and the Custodian shall have no further responsibility with respect to the Mortgage File relating to such
Deleted Mortgage Loan.

         With respect to each Replacement Mortgage Loan to be delivered to the Custodian pursuant to the terms of this Article II in
exchange for a Deleted Mortgage Loan:  (i) the Depositor or the Seller (pursuant to the Sale Agreement), as applicable, must deliver
to the Custodian the Mortgage File for the Replacement Mortgage Loan containing the documents set forth in Section 2.01 along with a
written certification certifying as to the delivery of such Mortgage File and containing the granting language set forth in Section
2.01; and (ii) the Depositor will be deemed to have made, with respect to such Replacement Mortgage Loan, each of the representations
and warranties made by it with respect to the related Deleted Mortgage Loan.  The Custodian shall review the Mortgage File with
respect to each Replacement Mortgage Loan and certify to the Depositor that all documents required by Section 2.01 have been executed
and received.

         For any month in which the Seller substitutes one or more Replacement Mortgage Loans for one or more Deleted Mortgage Loans,
the Seller, pursuant to the Sale Agreement, will determine the amount (if any) by which the aggregate principal balance of all such
Replacement Mortgage Loans as of the date of substitution and the aggregate Prepayment Charges with respect to such Replacement
Mortgage Loans is less than the aggregate Stated Principal Balance (after application of the principal portion of the Scheduled
Payment due in the month of substitution) and aggregate Prepayment Charges of all such Deleted Mortgage Loans.  Pursuant to the Sale
Agreement, an amount equal to the aggregate of the deficiencies described in the preceding sentence (such amount, the "Substitution
Adjustment Amount") plus an amount equal to any unreimbursed costs, penalties and/or damages incurred by the Trust Fund in connection
with any violation relating to such Deleted Mortgage Loan of any predatory or abusive lending law shall be remitted by the Seller to
the Servicer for deposit into the Collection Account on the Determination Date for the Distribution Date relating to the Prepayment
Period during which the related Mortgage Loan became required to be purchased or replaced hereunder.

         Notwithstanding any other provision of this Agreement, the right to substitute Mortgage Loans pursuant to this Article II
shall be subject to the additional limitations that no substitution of a Replacement Mortgage Loan for a Deleted Mortgage Loan shall
be made unless the Trustee shall have received an Opinion of Counsel (at the expense of the party seeking to make the substitution)
that, under current law, such substitution will not (A) affect adversely the status of any REMIC established hereunder as a REMIC, or
of the related "regular interests" as "regular interests" in any such REMIC, or (B) cause any such REMIC to engage in a "prohibited
transaction" or prohibited contribution pursuant to the REMIC Provisions.

         The Servicer shall cause the Mortgage Loan Schedule to be amended in accordance with the terms of this Agreement base on
information provided to the Servicer.

         The Depositor shall give or cause to be given written notice to the Certificateholders that such substitution has taken
place, shall amend the Mortgage Loan Schedule to reflect the removal of such Deleted Mortgage Loan from the terms of this Agreement
and the substitution of the Replacement Mortgage Loan or Replacement Mortgage Loans and shall deliver a copy of such amended Mortgage
Loan Schedule to the Servicer and the Trustee.  Upon such substitution by the Seller, such Replacement Mortgage Loan or Replacement
Mortgage Loans shall constitute part of the Mortgage Pool and shall be subject in all respects to the terms of this Agreement and the
Sale Agreement, including all applicable representations and warranties thereof included in the Sale Agreement as of the date of
substitution.

(d)      It is understood and agreed that the representations, warranties and indemnification (i) set forth in this Section 2.03 and
  (ii) of the Seller and the Depositor set forth in the Sale Agreement and assigned to the Trustee by the Depositor hereunder shall
  each survive delivery of the Mortgage Files and the Assignment of Mortgage of each Mortgage Loan to the Trustee and shall continue
  throughout the term of this Agreement.

(e)      The Depositor shall deliver a copy of the Mortgage Loan Schedule to the Servicer on the Closing Date.

SECTION 2.04.     Representations and Warranties of the Servicer and the Trustee.

(a)      The Servicer hereby represents and warrants to the Depositor, the Custodian and the Trustee as follows, as of the date
  hereof:

(i)      The Servicer is duly organized and is validly existing as a national banking association and is duly authorized and
qualified to transact any and all business contemplated by this Agreement to be conducted by the Servicer in any state in which a
Mortgaged Property (or Underlying Mortgaged Property, in the case of a Co-op 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, to service the Mortgage Loans in accordance with the terms
of this Agreement and to perform any of its other obligations under this Agreement in accordance with the terms hereof.

(ii)     The Servicer has the corporate 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 Agreement and has duly authorized by all necessary corporate
action on the part of the Servicer the execution, delivery and performance of this Agreement; and this Agreement, assuming the due
authorization, execution and delivery hereof by the other parties hereto, constitutes a legal, valid and binding obligation of the
Servicer, enforceable against the Servicer in accordance with its terms, except that (a) the enforceability hereof may be limited by
bankruptcy, insolvency, moratorium, receivership, laws administered by the FDIC affecting the contract obligations of insured banks
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 equitable defenses and to the discretion of the court before which any proceeding
therefor may be brought.

(iii)    The execution and delivery of this Agreement by the Servicer, the servicing of the Mortgage Loans under this Agreement, the
consummation of any other of the transactions contemplated by this Agreement, 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 material breach of any term or provision
of the charter or by-laws of the Servicer or (B) materially conflict with, result in a material breach, violation or acceleration of,
or result in a material 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 (C) constitute a material violation of 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 in
breach or violation of any material indenture or other material agreement or instrument, or in violation of any statute, order or
regulation of any court, regulatory body, administrative agency or governmental body having jurisdiction over it which breach or
violation may materially impair the Servicer's ability to perform or meet any of its obligations under this Agreement.

(iv)     The Servicer is an approved servicer of mortgage loans for Fannie Mae and is an approved servicer of mortgage loans for
Freddie Mac.

(v)      No litigation is pending or, to the best of the Servicer's knowledge, threatened, against the Servicer that would materially
and adversely affect the execution, delivery or enforceability of this Agreement or the ability of the Servicer to service the
Mortgage Loans or to perform any of its other obligations under this Agreement in accordance with the terms hereof.

(vi)     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 Agreement or the consummation of the
transactions contemplated hereby, or if any such consent, approval, authorization or order is required, the Servicer has obtained the
same.

(vii)    The Servicer has fully furnished (for the period it serviced the Mortgage Loans), in accordance with the Fair Credit
Reporting Act and its implementing regulations, accurate and complete information (e.g., favorable and unfavorable) on its borrower
credit files to Equifax, Experian and Trans Union Credit Information Company on a monthly basis.

(viii)   Each Mortgage Loan, during the time period it has been serviced by the Servicer, has been serviced in all material respects
in accordance with all applicable laws and regulations, including, without limitation, usury, equal credit opportunity, disclosure
and recording laws and all anti-predatory, abusive and fair lending laws and the terms of the related Mortgage Note, the Mortgage and
other loan documents.

(ix)     Each Mortgage Loan, during the time period it has been serviced by the Servicer, has been serviced in accordance with
accepted servicing practices.

(b)      The Trustee hereby makes the following representations and warranties to the Depositor and the Servicer, as of the Closing
  Date:

(i)      The Trustee is a national banking association duly organized, validly existing, and in good standing under the federal laws
of the United States of America and has all licenses necessary to carry on its business as now being conducted and is licensed,
qualified and in good standing in each of the states 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 Trustee.  The Trustee has power and authority to
execute and deliver this Agreement and to perform in accordance herewith; the execution, delivery and performance of this Agreement
(including all instruments of transfer to be delivered pursuant to this Agreement) by the Trustee and the consummation of the
transactions contemplated hereby have been duly and validly authorized.  This Agreement, assuming due authorization, execution and
delivery by the other parties hereto, evidences the valid, binding and enforceable obligation of the Trustee, except as
enforceability may be limited by (A) bankruptcy, insolvency, liquidation, receivership, moratorium, reorganization or other similar
laws affecting the enforcement of the rights of creditors and (B) general principles of equity, whether enforcement is sought in a
proceeding in equity or at law.  All requisite corporate action has been taken by the Trustee to make this Agreement valid and
binding upon the Trustee in accordance with its terms.

(ii)     No consent, approval, authorization or order is required for the transactions contemplated by this Agreement from any court,
governmental agency or body, or federal or state regulatory authority having jurisdiction over the Trustee or, if required, such
consent, approval, authorization or order has been or will, prior to the Closing Date, be obtained.

(iii)    The consummation of the transactions contemplated by this Agreement are in the ordinary course of business of the Trustee
and will not result in the breach of any term or provision of the charter or by-laws of the Trustee or result in the breach of any
term or provision of, or conflict with or constitute a default under or result in the acceleration of any obligation under, any
agreement, indenture or loan or credit agreement or other instrument to which the Trustee or its property is subject, or result in
the violation of any law, rule, regulation, order, judgment or decree to which the Trustee or its property is subject.

(iv)     There is no action, suit, proceeding or investigation pending or, to the actual knowledge of the Trustee, threatened against
the Trustee which, either individually or in the aggregate, would result in any material adverse change in the business, operations,
financial condition, properties or assets of the Trustee, or in any material impairment of the right or ability of the Trustee 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 Trustee contemplated herein, or which would materially impair
the ability of the Trustee to perform under the terms of this Agreement.

SECTION 2.05.     Substitutions and Repurchases of Mortgage Loans which are not "Qualified Mortgages".

         Upon discovery by the Depositor, the Servicer or the Trustee that any Mortgage Loan does not constitute a "qualified
mortgage" within the meaning of section 860G(a)(3) of the Code, the party discovering such fact shall promptly (and in any event
within 5 Business Days of discovery) give written notice thereof to the other parties.  In connection therewith, the Depositor shall,
at the Depositor's option, either (i) substitute, if the conditions in Section 2.03(c) with respect to substitutions are satisfied, a
Replacement Mortgage Loan for the affected Mortgage Loan, or (ii) repurchase the affected Mortgage Loan within 90 days of such
discovery in the same manner as it would a Mortgage Loan for a breach of representation or warranty contained in Section 2.03.  The
Trustee, upon the written request of the Depositor, shall reconvey to the Depositor the Mortgage Loan to be released pursuant hereto
in the same manner, and on the same terms and conditions, as it would a Mortgage Loan repurchased for breach of a representation or
warranty contained in Section 2.03.

SECTION 2.06.     Authentication and Delivery of Certificates.

         The Trustee acknowledges the transfer and assignment to it of the Trust Fund and, concurrently with such transfer and
assignment, has caused to be authenticated and delivered to or upon the order of the Depositor, in exchange for the Mortgage Loans,
Certificates duly authenticated by the Trustee in authorized denominations evidencing ownership of the entire 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 and to perform its duties set forth in this Agreement in accordance with the provisions hereof to the best of its
abilities, to the end that the interests of the Holders may be adequately and effectively protected.

SECTION 2.07.     REMIC Elections.

(a)      The REMIC Administrator shall make an election to treat all REMICs created hereunder as a REMIC under the Code and, if
necessary, under applicable state law.  Each such election will be made on Form 1066 or other appropriate federal tax or information
return (including Form 8811) or any appropriate state return for the taxable year ending on the last day of the calendar year in
which the Certificates are issued. The REMIC I Regular Interests shall be designated as the "regular interests" and the Class R-I
Certificates shall be designated as the sole Class of "residual interests" in the REMIC I.  The REMIC II Regular Interests shall be
designated as the "regular interests" and the Class R-II Certificates shall be designated as the sole Class of "residual interests"
in the REMIC II.  The REMIC III Regular Interests shall be designated as the "regular interests" and the Class R-III Certificates
shall be designated as the sole Class of "residual interests" in the REMIC III.  The REMIC Administrator and the Trustee shall not
permit the creation of any "interests" (within the meaning of Section 860G of the Code) in REMIC I, REMIC II or REMIC III other than
the REMIC I Regular Interests, the REMIC II Regular Interests, REMIC III Regular Interest IO and the Certificates.

(b)      The Preliminary Statement sets forth the designations and "latest possible maturity date" for federal income tax purposes of
all interests created hereby.  The "Startup Day" for purposes of the REMIC Provisions shall be the Closing Date.  Each REMIC's fiscal
year shall be the calendar year.

(c)      The "tax matters person" with respect to each REMIC for purposes of the REMIC Provisions shall be the beneficial owner of
the Class R Certificate; provided, however, that the Holder of the Class R Certificate, by its acceptance thereof, irrevocably
appoints the Trustee as its agent and attorney-in-fact to act as "tax matters person" with respect to each REMIC for purposes of the
REMIC Provisions.  If there is more than one beneficial owner of the Class R Certificate, the "tax matters person" shall be the
Person with the greatest percentage interest in the Class R Certificate and, if there is more than one such Person, shall be
determined under Treasury regulation Section 1.860F-4(d) and Treasury regulation Section 301.6231(a)(7)-1.

(d)      It is intended that the rights of each Class of the Class A, Class M and Class B Certificates to receive payments in respect
of Excess Interest Entitlements shall be treated as a right in notional principal contracts written by the Class X Certificateholders
in favor of the holders of each Class of the Class A, Class M and Class B Certificates and such shall be accounted for as property
held separate and apart from the regular interests in REMIC III held by the holders of the Class A, Class M and Class B
Certificates.  For information reporting requirements, the rights of the Class A, Class M and Class B Certificates to receive
payments in respect of Excess Interest Entitlements shall be assumed to have zero value or a de minimis value. This provision is
intended to satisfy the requirements of Treasury Regulations Section 1.860G-2(i) for the treatment of property rights coupled with
REMIC interests to be separately respected and shall be interpreted consistently with such regulation.  On each Distribution Date, to
the extent that any of the Class A, Class M and Class B Certificates receive payments of Excess Interest Entitlements, such amounts,
to the extent not derived from payments on the Swap Agreement, will be treated as distributed by REMIC III to the Class X
Certificates pro rata and then paid to the relevant Class of Certificates pursuant to the related notional principal contract.  It is
intended that the obligations of each Class of the Class A,  Class M and Class B Certificates to make payments in respect of Excess
Interest Obligations shall be treated as an obligation in notional principal contracts in favor of the holders of the Class X
Certificates and such shall be accounted for as property held separate and apart from the regular interests in REMIC III held by the
holders of the Class A, Class M and Class B Certificates.  For information reporting requirements, the obligations of the Class A,
Class M and Class B Certificates to make payments in respect of Excess Interest Obligations shall be assumed to have zero value or a
de minimis value. On each Distribution Date, to the extent that any of the Class A, Class M and Class B Certificates is deemed to
make payments in respect of Excess Interest Obligations, such amounts will be treated as distributed by REMIC III to the relevant
Class of Certificates as payment in respect of the REMIC Regular Interest represented by such Certificate and then paid to the Class
X Certificateholders pursuant to the related notional principal contract.

(e)      The parties intend that the portion of the Trust Fund consisting of the right to receive amounts distributable to the Class
P Certificates pursuant to Section 4.04(b)(i) hereof shall be treated as a "grantor trust" under the Code, and the provisions hereof
shall be interpreted consistently with this intention. In furtherance of such intention, the Trustee shall (i) furnish or cause to be
furnished to the holders of the Class P Certificates information regarding their allocable share of the income with respect to such
grantor trust and (ii) file or cause to be filed with the Internal Revenue Service Form 1041 (together with any necessary
attachments) and such other forms as may be applicable.

(f)      [Reserved].

(g)      In the event that any REMIC provided for herein fails to qualify as a REMIC,  loses its status as a REMIC,  or incurs federal,
state or local  taxes as a result of a  prohibited  transaction  or  prohibited  contribution  under the  REMIC  Provisions  due to the
negligent  performance  by the Trustee of its duties and  obligations  set forth  herein,  the Trustee  shall  indemnify the Trust Fund
against any and all Losses  resulting  from such  negligence;  provided,  however,  that the  Trustee  shall not be liable for any such
Losses  attributable to the action or inaction of the Servicer,  the Depositor or the Holder of the residual interest in such REMIC, as
applicable,  nor for any such Losses  resulting from  misinformation  provided by the Holder of the residual  interest in such REMIC on
which the Trustee has  relied.  The  foregoing  shall not be deemed to limit or restrict  the rights and  remedies of the Holder of the
residual interest in such REMIC now or hereafter  existing at law or in equity.  Notwithstanding  the foregoing,  however,  in no event
shall the Trustee  have any  liability  (1) for any action or omission  that is taken in  accordance  with and in  compliance  with the
express terms of, or which is expressly  permitted by the terms of, this Agreement,  (2) for any Losses other than those arising out of
a negligent  performance  by the  Trustee of its duties and  obligations  set forth  herein,  and (3) for any special or  consequential
damages to Certificateholders (in addition to payment of principal and interest on the Certificates).
SECTION 2.08.      [Reserved].

SECTION 2.09.     Covenants of the Servicer.

         The Servicer hereby covenants to each of the other parties to this Agreement as follows:

(a)      the Servicer shall comply in the performance of its obligations under this Agreement with all reasonable rules and
  requirements of the insurer under each Required Insurance Policy;

(b)      the Servicer shall use commercially reasonable efforts consistent with Accepted Servicing Practices to assure that no
  written information, certificate of an officer, statement furnished in writing or written report delivered to the Depositor, the
  Custodian or the Trustee, or any affiliate of the Depositor, the Custodian or the Trustee and prepared by the Servicer pursuant to
  this Agreement will be inaccurate in any material respect; provided, however, that the Servicer shall not be responsible for
  inaccurate information provided to it by third parties.

SECTION 2.10.     [Reserved].

SECTION 2.11.     Permitted Activities of the Trust.

         The Trust is created for the object and purpose of engaging in the Permitted Activities.  In furtherance of the foregoing,
the Trustee is hereby authorized and directed to execute and deliver on behalf of the Trust, and to perform the duties and
obligations of the Trustee under, the Swap Agreement and any other agreement or instrument related thereto, in each case in such form
as the Depositor shall direct or shall approve, the execution and delivery of any such agreement by the Depositor to be conclusive
evidence of its approval thereof.

SECTION 2.12.     Agreement Regarding Ability to Disclose.

         The Depositor, the Servicer and the Trustee hereby agree that, notwithstanding any other express or implied agreement to the
contrary, any and all Persons, and any of their respective employees, representatives, and other agents may disclose, immediately
upon commencement of discussions, to any and all Persons, without limitation of any kind, the tax treatment and tax structure of the
transaction and all materials of any kind (including opinions or other tax analyses) that are provided to any of them relating to
such tax treatment and tax structure.  For purposes of this paragraph, the terms "tax," "tax treatment," "tax structure," and "tax
benefit" are defined under Treasury Regulation § 1.6011-4(c).

                                                              ARTICLE III

                                                     ADMINISTRATION AND SERVICING
                                                           OF MORTGAGE LOANS

SECTION 3.01.     Servicer to Service Mortgage Loans.

         For and on behalf of the Certificateholders, the Servicer shall service and administer the Mortgage Loans, including without
limitation, any powers of attorney, in accordance with Accepted Servicing Practices, all applicable requirements of the Servicing
Criteria, applicable law and the terms of the related Mortgage Notes and Mortgages.  In connection with such servicing and
administration, the Servicer shall have full power and authority, acting alone and/or through subservicers as provided in Section
3.02 hereof, to do or cause to be done any and all things that it may deem necessary or desirable in connection with such servicing
and administration, including but not limited to, the power and authority, subject to the terms hereof (i) to execute and deliver, on
behalf of the Certificateholders and the Trustee, customary consents or waivers and other instruments and documents, (ii) to consent
to transfers of any Mortgaged Property (or the stock allocated to a dwelling unit related to a Co-op Loan) and assumptions of the
Mortgage Notes and related Mortgages (but only in the manner provided in this Agreement), (iii) to collect any Insurance Proceeds and
other Liquidation Proceeds and (iv) subject to Section 3.12(a), to effectuate foreclosure or other conversion of the ownership of the
Mortgaged Property (or the stock allocated to a dwelling unit related to a Co-op Loan) securing any Mortgage Loan; provided that,
subject to Section 6.03, the Servicer shall not take any action that is inconsistent with or prejudices the interests of the Trust
Fund or the Certificateholders in any Mortgage Loan serviced by it under this Agreement or the rights and interests of the other
parties to this Agreement except as otherwise required by this Agreement or by law.  The Servicer shall not make or permit any
modification, waiver or amendment of any term of any Mortgage Loan which would cause any of the REMICs provided for herein to fail to
qualify as a REMIC or result in the imposition of any tax under Section 860G(a) or 860G(d) of the Code.  Subject to Section 6.03, the
Servicer shall represent and protect the interest of the Trust Fund in the same manner as it currently protects its own interest in
mortgage loans in its own portfolio in any claim, proceeding or litigation regarding a Mortgage Loan, but in any case not in any
manner that is a lesser standard than that provided in the first sentence of this Section 3.01.  Without limiting the generality of
the foregoing, the Servicer, in its own name or in the name of the Depositor and the Trustee, is hereby authorized and empowered by
the Depositor and the Trustee, when the Servicer believes it appropriate in its reasonable judgment, to execute and deliver, on
behalf of the Trustee, the Depositor, the Certificateholders or any of them, any and all instruments of satisfaction or cancellation,
or of partial or full release or discharge, subordinations and all other comparable instruments, with respect to the Mortgage Loans,
and with respect to the Mortgaged Properties held for the benefit of the Certificateholders.  The Servicer shall prepare and deliver
to the Depositor and the Trustee such documents requiring execution and delivery by any or all of them as are necessary or
appropriate to enable the Servicer to service and administer the Mortgage Loans, including without limitation, any powers of
attorney.  Upon receipt of such documents, the Depositor and the Trustee shall execute such documents and deliver them to the
Servicer.  For purposes of this Section 3.01, the Trustee hereby grants to the Servicer a limited power of attorney to execute and
file any and all documents necessary to fulfill the obligations of the Servicer under this Section 3.01.

         In accordance with the standards of the preceding paragraph, the Servicer shall advance or cause to be advanced funds as
necessary for the purpose of effecting the payment of taxes and assessments on the Mortgaged Properties, which advances shall be
reimbursable in the first instance from related collections from the Mortgagors pursuant to Section 3.06, and further as provided in
Section 3.08.  To the extent that a Mortgage does not provide for escrow payments, (i) the Servicer shall determine whether any such
payments are made by the Mortgagor in a manner and at a time that is necessary to avoid the loss of the Mortgaged Property due to a
tax sale or to foreclosure as a result of a tax lien and (ii) the Servicer shall ensure that all insurance required to be maintained
on the Mortgaged Property pursuant to this Agreement is maintained.  If any such payment has not been made and the Servicer receives
notice of a tax lien being imposed with respect to the Mortgage Loan, the Servicer will, to the extent required to avoid loss of the
Mortgaged Property, advance or cause to be advanced funds necessary to discharge such lien on the Mortgaged Property.

         All costs incurred by the Servicer, if any, in effecting the timely payments of taxes and assessments on the Mortgaged
Properties and related insurance premiums shall not, for the purpose of calculating monthly distributions to the Certificateholders,
be added to the Stated Principal Balance under the related Mortgage Loans, notwithstanding that the terms of such Mortgage Loans so
permit.

         In the event that the Mortgage Loan Documents relating to any Mortgage Loan contain provisions requiring the related
Mortgagor to submit to binding arbitration any disputes arising in connection with such Mortgage Loan, the 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.

         The Servicer shall deliver a list of Servicing Officers to the Trustee and the Custodian on or before the Closing Date.

         The Servicer will transmit full-file credit reporting data for each Mortgage Loan pursuant to Fannie Mae Guide Announcement
97-02 and that for each Mortgage Loan, the Servicer agrees that it shall report one of the following statuses each month as follows:
current, delinquent (30-, 60-, 90-days, etc.), foreclosed or charged-off.

         The Servicer further is authorized and empowered by the Trustee, on behalf of the Certificateholders and the Trustee, in its
own name or in the name of the Sub-Servicer, when the Servicer or the Sub-Servicer, as the case may be, believes it is appropriate in
its best judgment to register any Mortgage Loan on the MERS System, or cause the removal from the registration of any Mortgage Loan
on the MERS System, to execute and deliver, on behalf of the Trustee and the Certificateholders or any of them, any and all
instruments of assignment, release and other comparable instruments with respect to such assignment, release or re-recording of a
Mortgage in the name of MERS, solely as nominee for the Trustee and its successors and assigns. Any reasonable expenses incurred in
connection with the actions described in the preceding sentence or as a result of MERS discontinuing or becoming unable to continue
operations in connection with the MERS System, shall be subject to withdrawal by the Servicer from the Collection Account.

SECTION 3.02.     Servicing, Subservicing and Subcontracting; Enforcement of the Obligations of Servicer.

(a)      The Servicer may arrange for the subservicing of any Mortgage Loan by a subservicer, which may be an affiliate (each, a
  "subservicer") pursuant to a Subservicing Agreement (each, a "Subservicing Agreement"); provided, however, that (i) such
  subservicing arrangement and the terms of the related Subservicing Agreement must provide for the servicing of such Mortgage Loans
  in a manner consistent with the servicing arrangements contemplated hereunder and (ii) that such agreement would not result in a
  withdrawal or downgrading by any Rating Agency of the ratings of any Certificates evidenced by a letter to that effect delivered by
  each Rating Agency to the Depositor.  Notwithstanding the provisions of any Subservicing Agreement, any of the provisions of this
  Agreement relating to agreements or arrangements between the Servicer and a subservicer or reference to actions taken through a
  subservicer or otherwise, the Servicer shall remain obligated and liable to the Depositor, the Trustee and the Certificateholders
  for the servicing and administration of the Mortgage Loans in accordance with the provisions of this Agreement 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 the Servicer alone were servicing and administering
  the Mortgage Loans.  Every Subservicing Agreement entered into by the Servicer shall contain a provision giving any successor
  servicer the option to terminate such agreement in the event a successor servicer is appointed.  All actions of the each subservicer
  performed pursuant to the related Subservicing Agreement shall be performed as an agent of the Servicer with the same force and
  effect as if performed directly by the Servicer.  The Trustee shall have no obligations, duties or liabilities with respect to a
  subservicer, including, without limitation, any obligation, duty or liability to monitor such subservicer or to pay a subservicer's
  fees and expenses.

(b)      For purposes of this Agreement, the Servicer shall be deemed to have received any collections, recoveries or payments with
  respect to the Mortgage Loans that are received by a subservicer regardless of whether such payments are remitted by the subservicer
  to the Servicer.

(c)      As part of its servicing activities hereunder, the Servicer, for the benefit of the Trustee and the Certificateholders,
  shall use its best reasonable efforts to enforce the obligations of each Subservicer engaged by the Servicer under the related
  Subservicing Agreement, to the extent that the non-performance of any such obligation would have a material and adverse effect on a
  Mortgage Loan.  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 Servicer, in its good faith business judgment, would require were it the owner of the related Mortgage Loans.  The 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 related Mortgage
  Loan or (ii) from a specific recovery of costs, expenses or attorneys fees against the party against whom such enforcement is
  directed.

(d)      Any Subservicing Agreement entered into by the Servicer shall provide that it may be assumed or terminated by the Trustee,
  if the Trustee has assumed the duties of the Servicer, or any successor Servicer, at the Trustee's or successor Servicer's option,
  as applicable, without cost or obligation to the assuming or terminating party or the Trust, upon the assumption by such party of
  the obligations of the Servicer pursuant to Section 8.05.  Each Servicer shall be solely responsible for any fees and expenses
  payable to any Subservicer in connection with the assumption or termination of any Subservicing Agreement.

                  Any Subservicing Agreement, and any other transactions or services relating to the Mortgage Loans involving a
Subservicer, shall be deemed to be between the Servicer and such Subservicer alone, and the Trustee and the Certificateholders shall
not be deemed parties thereto and shall have no obligations, duties or liabilities to or with respect to the Subservicer or its
officers, directors or employees, except as set forth in Section 3.01.

(e)      A Servicer shall not permit a Subservicer to perform any servicing responsibilities hereunder with respect to the Mortgage
  Loans unless that Subservicer first agrees in writing with such Servicer to deliver:

(i)      an Item 1123 Certificate, an Assessment of Compliance, an Accountant's Attestation and a Back-Up Certification in such
         manner and at such times that permits that Servicer to comply with Sections 12.06, 12.07, 12.08 and 12.09 of this Agreement,
         respectively; and

(ii)     a description of (A) any litigation or governmental proceedings pending against such Subservicer that are material to
         Certificateholders, (B) any affiliations or relationships between such Subservicer and any Servicer, the Master Servicer,
         the Certificate Administrator, the Custodian or the Trustee, and (C) any litigation or affiliations described in clauses (A)
         or (B) above, respectively, that occur or arise after such Subservicer agrees to perform any servicing responsibilities
         hereunder.  Each such description shall be delivered to the related Servicer in such manner and at such times that permits
         the Servicer to comply with Sections 12.02 and 12.04 of this Agreement.

(f)      The Servicer shall not outsource one or more separate servicing functions hereunder with respect to the Mortgage Loans to
  any Subcontractor unless that Subcontractor first agrees in writing with the Servicer to deliver an Assessment of Compliance and an
  Accountant's Attestation in such manner and at such times that permits that Servicer to comply with Sections 12.07 and 12.08 of this
  Agreement.

SECTION 3.03.     Rights of the Depositor, the Custodian and the Trustee in Respect of the Servicer.

         None of the Custodian, the Trustee nor the Depositor shall have any responsibility or liability for any action or failure to
act by the Servicer, and none of them is obligated to supervise the performance of the Servicer hereunder or otherwise.

SECTION 3.04.     Trustee to Act as Servicer.

         In the event that the Servicer shall for any reason no longer be the servicer hereunder (including by reason of an Event of
Default), the Trustee or its designee shall, within a period of time not to exceed ninety (90) days from the date of notice of
termination or resignation, thereupon assume all of the rights and obligations of the Servicer hereunder arising thereafter (except
that the Trustee shall not be (i) liable for losses of the Servicer pursuant to Section 3.10 hereof or for any acts or omissions of
such predecessor servicer 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 pursuant to Section 2.02 or 2.03 hereof,
(iv) responsible for any expenses of the Servicer pursuant to Section 2.03 or (v) deemed to have made any representations and
warranties hereunder, including pursuant to Section 2.04 or the first paragraph of Section 6.02 hereof; provided, however, that the
Trustee or its designee, in its capacity as the successor servicer, shall immediately assume the Servicer's obligation to make
Advances and Servicing Advances.  Any such assumption shall be subject to Section 7.02.  No such termination or resignation shall
affect any obligation of the Servicer to pay amounts owed under this Agreement and to perform its duties under this Agreement until
its successor assumes all of its rights and obligations hereunder.  If the Servicer shall for any reason no longer be the servicer
(including by reason of any Event of Default), the Trustee (or any other successor servicer) may, at its option, succeed to any
rights and obligations of the Servicer under any subservicing agreement in accordance with the terms thereof; provided, however, that
the Trustee (or any other successor servicer) shall not incur any liability or have any obligations in its capacity as 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 the Servicer thereunder; and the Servicer shall not thereby be relieved of any liability or obligations under the
subservicing agreement arising prior to the date of such succession. To the extent any Servicing Transfer Costs or expenses are not
paid by the Servicer pursuant to this Agreement, such amounts shall be payable out of the Certificate Account; provided that the
terminated servicer shall reimburse the Trust Fund for any such expense incurred by the Trust Fund upon receipt of a reasonably
detailed invoice evidencing such expenses.  If the Trustee is unwilling or unable to act as servicer, the Trustee shall seek to
appoint a successor servicer that is eligible in accordance with the criteria specified this Agreement.

         Notwithstanding anything contained in this Agreement to the contrary, the Trustee, as successor Servicer, is not responsible
for the accounting, records (including computer records) and work of the prior Servicer relating to the collateral (collectively, the
"Predecessor Servicer Work Product"), and the Trustee shall have no liability for the acts and omissions of the prior Servicer.  If
any error, inaccuracy, omission or incorrect or non-standard practice or procedure (collectively, "Errors") exist in any Predecessor
Servicer Work Product and such Errors make it materially more difficult to service or should cause or materially contribute to the
Trustee making or continuing any Errors (collectively, "Continued Errors"), the Trustee shall have no liability for such Continued
Errors; provided, however, that the Trustee agrees to use its best efforts to prevent Continued Errors.  In the event that the
Trustee becomes aware of Errors or Continued Errors, the Trustee shall, with the prior consent of Depositor, use its best efforts to
reconstruct and reconcile such data as is commercially reasonable to correct such Errors and Continued Errors and to prevent future
Continued Errors.  The Trustee shall be entitled to recover its costs thereby expended in accordance with Section 3.08 and Section
8.06

         The Servicer shall, upon request of the Trustee, but at the expense of the Servicer, deliver to the assuming party all
documents and records relating to each subservicing agreement and the Mortgage Loans then being serviced and otherwise use its best
efforts to effect the orderly and efficient transfer of the subservicing agreement to the assuming party.

SECTION 3.05.     Collection of Mortgage Loan Payments; Collection Account; Certificate Account.

(a)      The Servicer shall make reasonable efforts in accordance with Accepted Servicing Practices to collect all payments called
  for under the terms and provisions of the Mortgage Loans to the extent such procedures shall be consistent with this Agreement and
  the terms and provisions of any related Required Insurance Policy.  Consistent with the foregoing, the Servicer may in its
  discretion (i) waive any late payment charge or, if applicable, any default interest charge, or (ii) subject to Section 3.01, extend
  the due dates for payments due on a Mortgage Note for a period not greater than 180 days; provided, however, 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, subject to Section 4.01,
  the Servicer shall make any Advances on the related Mortgage Loan during the scheduled period in accordance with the amortization
  schedule of such Mortgage Loan without modification thereof by reason of such arrangements.  Notwithstanding the foregoing, in the
  event that any Mortgage Loan is in default or, in the judgment of the Servicer, such default is reasonably foreseeable, the
  Servicer, consistent with the standards set forth in Section 3.01, may also waive, modify or vary any term of such Mortgage Loan
  (including, but not limited to, modifications that would change the Mortgage Rate, forgive the payment of principal or interest or
  extend the final maturity date of such Mortgage Loan), accept payment from the related Mortgagor of an amount less than the Stated
  Principal Balance in final satisfaction of such Mortgage Loan, or consent to the postponement of strict compliance with any such
  term or otherwise grant indulgence to any Mortgagor (any and all such waivers, modifications, variances, forgiveness of principal or
  interest, postponements, or indulgences collectively referred to herein as "forbearance"); provided, however, that in no event shall
  the Servicer grant any such forbearance (other than as permitted by the second sentence of this Section) with respect to any one
  Mortgage Loan more than once in any 12 month period or more than three times over the life of such Mortgage Loan, and provided,
  further, that in determining which course of action permitted by this sentence it shall pursue, the Servicer shall adhere to the
  standards of Section 3.01.  In connection with any modification pursuant to this Section 3.05(a) and to the extent there are any
  unreimbursed Advances, the Servicer shall reimburse itself for such amounts from the Collection Account.

(b)      The Servicer will not waive any Prepayment Charge or portion thereof unless, (i) the enforceability thereof shall have been
  limited by bankruptcy, insolvency, moratorium, receivership and other similar laws relating to creditors' rights generally or is
  otherwise prohibited by law, or (ii) the collectability thereof shall have been limited due to acceleration in connection with a
  foreclosure or other involuntary payment, or (iii) in the Servicer's reasonable judgment as described in Section 3.01 hereof, (x)
  such waiver relates to a default or a reasonably foreseeable default, (y) such waiver would maximize recovery of total proceeds
  taking into account the value of such Prepayment Charge and related Mortgage Loan and (z) doing so is standard and customary in
  servicing similar 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), or (iv) the collection of such Prepayment Penalty would be
  considered "predatory" pursuant to written guidance published or issued by any applicable federal, state or local regulatory
  authority acting in its official capacity and having jurisdiction over such matters.  Except as provided in the preceding sentence,
  in no event will the 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.  Except as otherwise provided above, the Servicer shall not waive any Prepayment
  Penalty in connection with a voluntary sale of the related Mortgaged Property unless there is an acceleration of the maturity date
  of such Mortgage Loan.  If the Servicer waives or does not collect all or a portion of a Prepayment Charge relating to a Principal
  Prepayment in full or in part due to any action or omission of the Servicer, other than as provided above, the Servicer shall
  deposit the amount of such Prepayment Charge (or such portion thereof as had been waived for deposit) into the Collection Account
  for distribution in accordance with the terms of this Agreement.

(c)      The Servicer shall not be required to institute or join in litigation with respect to collection of any payment (whether
  under a Mortgage, Mortgage Note or otherwise or against any public or governmental authority with respect to a taking or
  condemnation) if it reasonably believes that enforcing the provision of the Mortgage or other instrument pursuant to which such
  payment is required is prohibited by applicable law.

(d)      The Servicer shall establish and maintain so long as it is acting as servicer hereunder, on behalf of the Trustee for the
  benefit of the Certificateholders, the Collection Account.  The Servicer shall deposit into a clearing account, on a daily basis,
  and into the Collection Account, within two Business Days of receipt thereof, in immediately available funds, the following payments
  and collections received or made by it on and after the Cut-Off Date with respect to the Mortgage Loans:

(i)      all payments on account of principal, including Principal Prepayments, on the Mortgage Loans, other than principal due on
the Mortgage Loans on or prior to the applicable Cut-off Date;

(ii)     all payments on account of interest on the Mortgage Loans net of the related Servicing Fee permitted under Section 3.15,
other than (x) interest due on the Mortgage Loans on or prior to the applicable Cut-off Date and (y) Prepayment Interest Excess;

(iii)    all Liquidation Proceeds, other than proceeds to be applied to the restoration or repair of the Mortgaged Property (or
Underlying Mortgaged Property, in the case of a Co-op Loan) or released to either the Mortgagor or the holder of a senior lien on the
Mortgaged Property (or Underlying Mortgaged Property, in the case of a Co-op Loan) in accordance with the Servicer's normal servicing
procedures;

(iv)     all Subsequent Recoveries;

(v)      all Compensating Interest;

(vi)     any amount required to be deposited by the Servicer pursuant to Section 3.05(f) in connection with any losses on Permitted
Investments;

(vii)    any amounts required to be deposited by the Servicer pursuant to Section 3.10 hereof;

(viii)   all Purchase Prices and Substitution Adjustment Amounts;

(ix)     all Advances made by the Servicer pursuant to Section 4.01;

(x)      all Prepayment Charges;

(xi)     all net monthly rental income from REO Properties required to be deposited by the Servicer pursuant to Section 3.12; and

(xii)    any other amounts required to be deposited hereunder.

         The foregoing requirements for remittance by the Servicer into the Collection Account shall be exclusive, it being
understood and agreed that, without limiting the generality of the foregoing, all servicing-related fees, including all late payment
charges, insufficient funds charges, customary real estate referral fees and payments in the nature of assumption fees (i.e. fees
related to the assumption of a Mortgage Loan upon the purchase of the related Mortgaged Property or stock allocated to a dwelling
unit in the case of a Co-op Loan), modification fees, extension fees and other similar ancillary fees and charges (other than
Prepayment Charges) if collected, and any Prepayment Interest Excess need not be remitted by the Servicer.  Rather, such fees and
charges and similar amounts may be retained by the Servicer as additional servicing compensation.  In the event that the Servicer
shall remit any amount not required to be remitted and not otherwise subject to withdrawal pursuant to Section 3.08 hereof, it may at
any time withdraw or direct the Trustee, or such other institution maintaining the Collection Account, to withdraw such amount from
the Collection Account, any provision herein to the contrary notwithstanding.  The Servicer shall maintain adequate records with
respect to all withdrawals made pursuant to this Section.  All funds deposited in the Collection Account shall be held in trust for
the Certificateholders until withdrawn in accordance with Section 3.08.  In no event shall the Trustee incur liability for
withdrawals from the Collection Account at the direction of the Servicer.

         The Servicer shall give notice to the Trustee of the location of the Collection Account maintained by it when established
and prior to any change thereof.  Not later than twenty days after each Distribution Date, the Servicer shall forward to the Trustee
the most current available bank statement for the Collection Account.  Copies of such statement shall be provided by the Trustee to
any Certificateholder and to any Person identified to the Trustee as a prospective transferee of a Certificate, upon request at the
expense of the requesting party, provided such statement is delivered by the Servicer to the Trustee.

         The Collection Account may contain funds that belong to one or more trust funds created for mortgage pass-through
certificates of other series and may contain other funds respecting payments on mortgage loans belonging to the Servicer or serviced
by the Servicer on behalf of others; provided that such commingling of funds shall not be permitted at any time during which (i)
Fitch's senior long-term unsecured debt rating of the Servicer is below "A" or (ii) Fitch's short-term rating of such Servicer is
below F1.  Notwithstanding such commingling of funds, the Servicer shall keep records that accurately reflect the funds on deposit in
the Collection Account that have been identified by it as being attributable to the amounts deposited to the Collection Account
pursuant to this Agreement.  The Servicer shall maintain adequate records with respect to all withdrawals made pursuant to this
Section 3.05.  All funds required to be deposited in the Collection Account shall be held in trust for the Certificateholders until
withdrawn in accordance with Section 3.08.

         The Collection Account shall be an Eligible Account held by the Servicer.  The amount at any time credited to the Collection
Account may be invested, in the name of the Trustee, for the benefit of the Certificateholders, in Permitted Investments as directed
by the Servicer.  All Permitted Investments shall mature or be subject to redemption or withdrawal on or before, and shall be held
until, (i) the next succeeding Distribution Date if the obligor for such Permitted Investment is the institution acting as Servicer
or if such Permitted Investment is a money market mutual fund the advisor of which is the Servicer or an Affiliate thereof or (ii) if
such obligor is any other Person, the Business Day preceding such Distribution Date.  All income or gain (net of any losses) realized
from any such investment of funds on deposit in the Collection Account shall be for the benefit of the Servicer as servicing
compensation and shall be retained by it monthly as provided herein.  The amount of any losses realized in the Collection Account in
respect of any such investments shall promptly be deposited by the Servicer in the Collection Account out of the Servicer's own funds
immediately as realized..

(e)      The Trustee shall establish and maintain, on behalf of the Certificateholders, the Certificate Account.  The Trustee shall,
  promptly upon receipt, deposit or cause to be deposited in the Certificate Account and retain therein the following:

(i)      the aggregate amount withdrawn by the Servicer from the Collection Account and required to be deposited in the Certificate
Account;

(ii)     any amount required to be deposited by the Trustee pursuant to Section 3.05(f) in connection with any losses on Permitted
Investments; and

(iii)    the Optional Termination Amount paid by Servicer pursuant to Section 9.01.

         Any amounts received by the Trustee prior to timeHour13Minute01:00 p.m. New York City time (or such earlier deadline for
investment in the Permitted Investments designated by the Trustee) which are required to be deposited in the Certificate Account by
the Servicer may be invested in Permitted Investments on the Business Day on which they were received.  The foregoing requirements
for remittance by the Servicer and deposit by the Servicer into the Certificate Account shall be exclusive.  In the event that the
Servicer shall remit any amount not required to be remitted and not otherwise subject to withdrawal pursuant to Section 3.08 hereof,
it may at any time withdraw such amount from the Certificate Account, any provision herein to the contrary notwithstanding.  All
funds deposited in the Certificate Account shall be held by the Trustee in trust for the Certificateholders until disbursed in
accordance with this Agreement or withdrawn in accordance with Section 3.08.  In no event shall the Trustee incur liability for
withdrawals from the Certificate Account at the direction of the Servicer.  The Trustee shall give notice to the Servicer of the
location of the Certificate Account maintained by it when established and prior to any change thereof.

(f)      Each institution that maintains the Collection Account or the Certificate Account shall invest the funds in each such
  account as directed in writing by the Servicer or the Trustee, respectively, in Permitted Investments, which shall mature not later
  than (i) in the case of the Collection Account the Business Day preceding the related Servicer Remittance Date (except that if such
  Permitted Investment is an obligation of the institution that maintains such Collection Account or is otherwise immediately
  available, then such Permitted Investment shall mature not later than the Servicer Remittance Date) and (ii) in the case of the
  Certificate Account, the Business Day immediately preceding the first Distribution Date that follows the date of such investment
  (except that if such Permitted Investment is an obligation of the institution that maintains such Certificate Account or is
  otherwise immediately available, then such Permitted Investment shall mature not later than such Distribution Date) and, in each
  case, shall not be sold or disposed of prior to its maturity.  All such Permitted Investments shall be made in the name of the
  Servicer or the Trustee, as applicable, for the benefit of the Certificateholders.  All income and gain net of any losses realized
  from amounts on deposit in the Collection Account shall be for the benefit of the Servicer as servicing compensation and shall be
  remitted to it or withdrawn by it monthly as provided herein.  The amount of any losses incurred in the Collection Account in
  respect of any such investments shall be deposited by the Servicer in the Collection Account out of the Servicer's own funds
  immediately as realized. All income and gain net of any losses realized from amounts on deposit in the Certificate Account shall be
  for the benefit of the Trustee and shall be remitted to or withdrawn by it monthly as provided herein.  The amount of any losses
  incurred in the Certificate Account in respect of any such investments shall be deposited by the Trustee in the Certificate Account
  out of the Trustee's own funds immediately as realized.

SECTION 3.06.     Collection of Taxes, Assessments and Similar Items; Escrow Accounts.

         To the extent required by the related Mortgage Note,  the Servicer shall establish and maintain one or more accounts (each,
an "Escrow Account") and deposit and retain therein all collections from the Mortgagors (or advances by the Servicer) for the payment
of taxes, assessments, hazard insurance premiums or comparable items for the account of the Mortgagors.  Nothing herein shall require
the Servicer to compel a Mortgagor to establish an Escrow Account in violation of applicable law.

         Withdrawals of amounts so collected from the Escrow Accounts may be made only to effect timely payment of taxes,
assessments, insurance premiums, condominium or PUD association dues, or comparable items, to reimburse the Servicer out of related
collections for any payments made pursuant to Sections 3.01 hereof (with respect to taxes, assessments, dues or comparable items and
insurance premiums) and 3.10 hereof (with respect to hazard insurance), to refund to any Mortgagors any sums as may be determined to
be overages, to pay interest, if required by law or the terms of the related Mortgage or Mortgage Note, to Mortgagors on balances in
the Escrow Account to withdraw funds deposited in error or amounts previously deposited but returned as unpaid due to a "not
sufficient funds" or other denial by the related Mortgagor's banking institution or to clear and terminate the Escrow Account at the
termination of this Agreement in accordance with Section 9.01 hereof.  The Escrow Accounts shall not be a part of the Trust Fund.

SECTION 3.07.     Access to Certain Documentation and Information Regarding the Mortgage Loans.

         Upon reasonable advance notice in writing if required by federal regulation, and with respect to a Certificateholder that is
a savings and loan association, bank or insurance company, the Servicer will provide to Trustee certain reports and reasonable access
to information and documentation regarding the Mortgage Loans, as may be available to the Servicer and necessary to permit such
Certificateholder to comply with applicable regulations of the OTS or other regulatory authorities with respect to investment in the
Certificates; provided, that the Servicer shall be entitled to be reimbursed by each such Certificateholder for actual expenses
incurred by the Servicer in providing such reports and access.

SECTION 3.08.     Permitted Withdrawals from the Collection Account and Certificate Account.

(a)      The Servicer may from time to time, make withdrawals from the Collection Account for the following purposes (the order below
  not constituting an order of priority):

(i)      to pay to the Servicer (to the extent not previously paid to or withheld by the Servicer), as servicing compensation in
accordance with Section 3.15, that portion of any payment or recovery of interest on a Mortgage Loan that equals the Servicing Fee
for the period with respect to which such interest payment or recovery was made or allocated, and, as additional servicing
compensation, those other amounts set forth in Section 3.15;

(ii)     to reimburse the Servicer for Advances made by it (or to reimburse the Advance Financing Person for Advances made by it)
with respect to the Mortgage Loans, such right of reimbursement pursuant to this subclause (ii) being limited to amounts received on
particular Mortgage Loan(s) (including, for this purpose, Condemnation Proceeds, Insurance Proceeds, Liquidation Proceeds) that
represent late recoveries of payments of principal and/or interest on such particular Mortgage Loan(s) in respect of which any such
Advance was made;

(iii)    to reimburse the Servicer for any Non-Recoverable Advance previously made and any Non-Recoverable Servicing Advances
previously made to the extent that, in the case of Non-Recoverable Servicing Advances, reimbursement therefor constitutes
"unanticipated expenses" within the meaning of Treasury Regulation Section 1.860G-1(b)(3)(ii);

(iv)     to pay to the Servicer earnings on or investment income with respect to funds in or credited to the Collection Account;

(v)      to reimburse the Servicer from Insurance Proceeds for Insured Expenses covered by the related Insurance Policy;

(vi)     to pay the Servicer any unpaid Servicing Fees and to reimburse it for any unreimbursed Servicing Advances (to the extent
that reimbursement for Servicing Advances would constitute an "unanticipated expense" within the meaning of Treasury Regulation
Section 1.860G-1(b)(3)(ii)), the Servicer's right to reimbursement of Servicing Advances pursuant to this subclause (vi) with respect
to any Mortgage Loan being limited to amounts received on particular Mortgage Loan(s)(including, for this purpose, Liquidation
Proceeds and purchase and repurchase proceeds) that represent late recoveries of the payments for which such advances were made
pursuant to Section 3.01 or Section 3.06;

(vii)    to pay to the Depositor or the Servicer, as applicable, with respect to each Mortgage Loan or property acquired in respect
thereof that has been purchased pursuant to Section 2.02, 2.03 or 3.12, all amounts received thereon and not taken into account in
determining the related Stated Principal Balance of such repurchased Mortgage Loan;

(viii)   to reimburse the Servicer, the Trustee or the Depositor for expenses incurred by any of them in connection with the Mortgage
Loans or the Certificates and reimbursable pursuant to Section 3.25 or Section 6.03 hereof;

(ix)     to reimburse the Trustee for enforcement expenses reasonably incurred in respect of a breach or defect giving rise to the
purchase obligation in Section 2.03 that were incurred in the Purchase Price of the Mortgage Loans including any expenses arising out
of the enforcement of the purchase obligation; provided that any such expenses will be reimbursable under this subclause (ix) only to
the extent that such expenses would constitute "unanticipated expenses" within the meaning of Treasury Regulation Section
1.860G-1(b)(3)(ii) if paid by one of the REMICs provided for herein;

(x)      to withdraw any amount deposited in the Collection Account and not required to be deposited therein;

(xi)     to withdraw funds deposited in error or amounts previously deposited but returned as unpaid due to a "not sufficient funds"
or other denial by the related Mortgagor's banking institution;

(xii)    to clear and terminate the Collection Account upon termination of this Agreement pursuant to Section 9.01 hereof;

(xiii)   to reimburse itself for Advances or Servicing Advances from amounts in the Collection Account held for future distributions
that were not included in Available Funds for the preceding Distribution Date.  An amount equal to the amount withdrawn from the
Collection Account pursuant to this subclause (xiii) shall be deposited in the Collection Account by the Servicer on the next
succeeding Distribution Date on which funds are to be distributed to Certificateholders; and

(xiv)    to reimburse itself from any amounts in the Collection Account for any prior Advances which have not otherwise been
reimbursed at the time a Mortgage Loan is modified.

         In addition, no later than 1:00 p.m. Eastern Time on the Servicer Remittance Date, the Servicer shall cause to be withdrawn
from the Collection Account the Interest Funds and the Principal Funds to the extent on deposit, and such amount shall be deposited
in the Certificate Account; provided, however, if the Trustee does not receive such Interest Funds and Principal Funds by 2:00 p.m.
Eastern Time, such Interest Funds and Principal Funds shall be deposited in the Certificate Account on the next Business Day.

         The Servicer shall keep and maintain separate accounting, on a Mortgage Loan by Mortgage Loan basis, for the purpose of
justifying any withdrawal from the Collection Account in relation to subclauses (ii), (iii), (v), (vi), (vii), (viii), (ix), (x),
(xi), (xiii) and (xiv).

         The Servicer shall provide written notification to the Trustee on or prior to the next succeeding Servicer Remittance Date
upon making any withdrawals from the Collection Account pursuant to subclauses (iii) and (viii) above.

         In the event of any failure by the Servicer to remit to the Trustee for deposit into the Certificate Account any amounts
(including any Advance) required to be so remitted by the Servicer on the Servicer Remittance Date, the Servicer shall pay to the
Trustee, for its own account, interest on such amounts at the "prime rate" (as specified in the New York edition of The Wall Street
Journal) until such failure is remedied.

         Unless otherwise specified, any amounts reimbursable to the Servicer or the Trustee from amounts on deposit in the
Collection Account or the Certificate Accounts shall be deemed to come from first, Interest Funds, and thereafter, Principal Funds
for the related Distribution Date.

(b)      The Trustee shall withdraw funds from the Certificate Account for distribution to the Certificateholders in the manner
  specified in this Agreement (and shall withhold from the amounts so withdrawn, the amount of any taxes that it is authorized to
  retain pursuant to this Agreement).  In addition, the Trustee may from time to time make withdrawals from the Certificate Account
  for the following purposes (the order below not constituting an order of priority):

(i)      to withdraw any amount deposited in the Certificate Account and not required to be deposited therein;

(ii)     to clear and terminate the Certificate Account upon termination of the Agreement pursuant to Section 9.01 hereof (after
paying all amounts necessary to the Trustee or the Servicer in connection with any such termination); and

(iii)    to reimburse the Trustee for any fees, expenses and indemnification reimbursable pursuant to this Agreement, including
without limitation Sections 3.04, 6.03, 8.06 and 11.02 hereof.

SECTION 3.09.     Credit Reporting.

         The Servicer will fully furnish, in accordance with the Fair Credit Reporting Act and its implementing regulations, accurate
and complete information (e.g., favorable and unfavorable) on its borrower credit files to Equifax, Experian and Trans Union Credit
Information Company on a monthly basis.

SECTION 3.10.     Maintenance of Hazard Insurance.

         The Servicer shall cause to be maintained, for each Mortgage Loan (other than a Co-op Loan), fire and hazard insurance with
extended coverage in an amount that is at least equal to the least of (i) the replacement value of the improvements that are part of
such Mortgaged Property, or (ii) the greater of (a) the outstanding principal balance of the Mortgage Loan and (b) an amount such
that the proceeds of such policy shall be sufficient to prevent the related Mortgagor and/or mortgagee from becoming a co-insurer or
(iii) the amount required under applicable HUD/FHA regulations.  Each policy of standard hazard insurance shall contain, or have an
accompanying endorsement that contains, a standard mortgagee clause.  The Servicer shall also cause flood insurance to be maintained
on property acquired upon foreclosure or deed in lieu of foreclosure of any Mortgage Loan, to the extent described below.  Pursuant
to Section 3.05 hereof, any amounts collected by the Servicer under any such policies (other than the amounts to be applied to the
restoration or repair of the related Mortgaged Property or property thus acquired or amounts released to the Mortgagor in accordance
with the Servicer's normal servicing procedures) shall be deposited in the Collection Account.  Any cost incurred by the Servicer in
maintaining any such insurance shall not, for the purpose of calculating monthly distributions to the Certificateholders or
remittances to the Trustee for their benefit, be added to the principal balance of the Mortgage Loan, notwithstanding that the terms
of the Mortgage Loan so permit.  Such costs shall be recoverable by the Servicer out of late payments by the related Mortgagor or out
of Liquidation Proceeds to the extent and as otherwise permitted by Section 3.08 hereof.  It is understood and agreed that no
earthquake or other additional insurance is to be required of any Mortgagor or maintained on property acquired in respect of a
Mortgage 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 is located at the time of origination of the Mortgage Loan in a federally designated
special flood hazard area and such area is participating in the national flood insurance program, the Servicer shall cause flood
insurance to be maintained with respect to such Mortgage Loan.  Such flood insurance shall be in an amount equal to the least of (i)
the original principal balance of the related Mortgage Loan, (ii) the replacement value of the improvements that are part of such
Mortgaged Property, or (iii) the maximum amount of such insurance available for the related Mortgaged Property under the Flood
Disaster Protection Act of 1973, as amended.

         In the event that the Servicer shall obtain and maintain a blanket policy 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 sentence of this Section
3.10, it being understood and agreed that such policy may contain a deductible clause on terms substantially equivalent to those
commercially available and maintained by comparable servicers.  If such policy contains a deductible clause, the Servicer shall, in
the event that there shall not have been maintained on the related Mortgaged Property a policy complying with the first sentence of
this Section 3.10, and there shall have been a loss that would have been covered by such policy, deposit in the Collection Account
the amount not otherwise payable under the blanket policy because of such deductible clause.  In connection with its activities as
servicer of the Mortgage Loans, the Servicer agrees to present, on behalf of itself, the Depositor and the Trustee for the benefit of
the Certificateholders, claims under any such blanket policy.

SECTION 3.11.     Enforcement of Due-On-Sale Clauses; Assumption Agreements.

(a)      Except as otherwise provided in this Section 3.11(a), when any property subject to a Mortgage has been or is about to be
  conveyed by the Mortgagor, the Servicer shall to the extent that it has knowledge of such conveyance, enforce any due-on-sale clause
  contained in any Mortgage Note or Mortgage, but only to the extent that such enforcement will not adversely affect or jeopardize
  coverage under any Required Insurance Policy; provided, however, that the Servicer shall not exercise any such right if the
  due-on-sale clause, in the reasonable belief of the Servicer, is not enforceable under applicable law.  An opinion of counsel, which
  shall be reimbursable as a Servicing Advance (to the extent it is an "unanticipated expense" within the meaning of Treasury
  Regulation Section 1.860G-1(b)(3)(ii)), delivered to the Trustee and the Depositor shall conclusively establish the reasonableness
  of such belief to the extent permitted under applicable law.  Notwithstanding the foregoing, the Servicer is not required to
  exercise such rights with respect to a Mortgage Loan if the Person to whom the related Mortgaged Property (or stock allocated to a
  dwelling unit, in the case of a Co-op Loan) has been conveyed or is proposed to be conveyed satisfies the terms and conditions
  contained in the Mortgage Note and Mortgage related thereto and the consent of the mortgagee under such Mortgage Note or Mortgage is
  not otherwise so required under such Mortgage Note or Mortgage as a condition to such transfer.  In the event that the Servicer is
  prohibited by law from enforcing any such due-on-sale clause, or if coverage under any Required Insurance Policy would be adversely
  affected, or if nonenforcement is otherwise permitted hereunder, the Servicer is authorized, subject to Section 3.11(b), to take or
  enter into an assumption and modification agreement from or with the Person to whom such property has been or is about to be
  conveyed, pursuant to which such Person becomes liable under the Mortgage Note and, unless prohibited by applicable state law, the
  Mortgagor remains liable thereon, provided that the Mortgage Loan shall continue to be covered (if so covered before the Servicer
  enters such agreement) by the applicable Required Insurance Policies.  The Servicer, subject to Section 3.11(b), is also authorized
  with the prior approval of the insurers under any Required Insurance Policies 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 Mortgagor
  and becomes liable under the Mortgage Note.  Notwithstanding the foregoing, the Servicer shall not be deemed to be in default under
  this Section 3.11(a) by reason of any transfer or assumption that the Servicer reasonably believes it is restricted by law from
  preventing.

(b)      Subject to the Servicer's duty to enforce any due-on-sale clause to the extent set forth in Section 3.11(a) hereof, in any
  case in which a Mortgaged Property (or stock allocated to a dwelling unit, in the case of Co-op Loan) has been conveyed to a Person
  by a Mortgagor, and such Person is to enter into an assumption agreement or modification agreement or supplement to the Mortgage
  Note or Mortgage that requires the signature of the Trustee, or if an instrument of release signed by the Trustee is required
  releasing the Mortgagor from liability on the Mortgage Loan, the Servicer shall prepare and deliver or cause to be prepared and
  delivered to the Trustee for signature and shall direct, in writing, the Trustee to execute the assumption agreement with the Person
  to whom the Mortgaged Property (or the stock allocated to a dwelling unit, in the case of a Co-op Loan) is to be conveyed and such
  modification agreement or supplement to the Mortgage Note or Mortgage or other instruments as are reasonable or necessary to carry
  out the terms of the Mortgage Note or Mortgage or otherwise to comply with any applicable laws regarding assumptions or the transfer
  of the Mortgaged Property (or stock allocated to a dwelling unit, in the case of a Co-op Loan) to such Person.  In connection with
  any such assumption, no material term of the Mortgage Note (including, but not limited to, the Mortgage Rate, the amount of the
  Scheduled Payment, the Maximum Rate, the Minimum Rate, the Gross Margin, the Periodic Rate Cap, the Adjustment Date, any prepayment
  penalty and any other term affecting the amount or timing of payment on the Mortgage Loan) may be changed.  The Servicer shall
  notify the Trustee that any such substitution or assumption agreement has been completed by forwarding to the Custodian the original
  of such substitution or assumption agreement, which in the case of the original 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.  The Servicer shall be responsible for recording any such assumption or substitution agreements.  Any
  fee collected by the Servicer for entering into an assumption or substitution of liability agreement will be retained by the
  Servicer as additional servicing compensation.

SECTION 3.12.     Realization Upon Defaulted Mortgage Loans; Determination of Excess Proceeds.

(a)      The Servicer shall use reasonable efforts consistent with the servicing standard set forth in Section 3.01 to foreclose upon
  or otherwise comparably convert 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.  In connection with such foreclosure
  or other conversion, the Servicer shall follow such practices and procedures as it shall deem necessary or advisable and as shall be
  normal and usual in its general mortgage servicing activities and the requirements of the insurer under any Required Insurance
  Policy; provided, however, that the Servicer shall not be required to expend its own funds in connection with the restoration of any
  property that shall have suffered damage due to an uninsured cause unless it shall determine (i) that such restoration will increase
  the proceeds of liquidation of the Mortgage Loan after reimbursement to itself of such expenses and (ii) that such expenses will be
  recoverable to it through Liquidation Proceeds (respecting which it shall have priority for purposes of withdrawals from the
  Collection Account pursuant to Section 3.08 hereof). The 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 proceeds of liquidation
  of the related Mortgaged Property (or stock allocated to a dwelling unit, in the case of a Co-op Loan) and if applicable, as a
  Non-Recoverable Servicing Advance, as contemplated in Section 3.08 hereof.  If the Servicer has knowledge that a Mortgaged Property
  (or Underlying Mortgaged Property, in the case of a Co-op Loan) that the Servicer is contemplating acquiring in foreclosure or by
  deed-in-lieu of foreclosure is located within a one-mile radius of any site with environmental or hazardous waste risks known to the
  Servicer, the Servicer will, prior to acquiring the Mortgaged Property (or stock allocated to a dwelling unit, in the case of a
  Co-op Loan), consider such risks and only take action in accordance with Accepted Servicing Practices.

         With respect to any REO Property, the deed or certificate of sale shall be taken in the name of the Trustee for the benefit
of the Certificateholders, or its nominee, on behalf of the Certificateholders.  The Trustee's name shall be placed on the title to
such REO Property solely as the Trustee hereunder and not in its individual capacity.  The Servicer servicing the related Mortgage
Loan shall ensure that the title to such REO Property references this Agreement and the Trustee's capacity hereunder.  Pursuant to
its efforts to sell such REO Property, the Servicer shall either itself or through an agent selected by the 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 Certificateholders, rent the same, or any part thereof,
as the Servicer deems to be in the best interest of the Servicer and the Certificateholders for the period prior to the sale of such
REO Property.  The Servicer or its affiliate may receive usual and customary real estate referral fees for real estate brokers in
connection with the listing and disposition of REO Property.  The Servicer shall prepare a statement with respect to each REO
Property that has been rented showing the aggregate rental income received and all expenses incurred in connection with the
management and maintenance of such REO Property at such times as is necessary to enable the Servicer to comply with the reporting
requirements of the REMIC Provisions.  The net monthly rental income, if any, from such REO Property shall be deposited in the
Collection Account no later than the close of business on the Determination Date immediately following the month concerned.  The
Servicer shall perform the tax reporting and withholding related to foreclosures, abandonments and cancellation of indebtedness
income as specified by Sections 1445, 6050J and 6050P of the Code by preparing and filing such tax and information returns, as may be
required.

         In the event that the Trust Fund acquires any Mortgaged Property (or stock allocated to a dwelling unit, in the case of a
Co-op Loan) as aforesaid or otherwise in connection with a default or imminent default on a Mortgage Loan, the Servicer shall dispose
of such Mortgaged Property (or stock allocated to a dwelling unit, in the case of a Co-op Loan) prior to the expiration of three
years from the end of the year of its acquisition by the Trust Fund or, at the expense of the Trust Fund, obtain, in accordance with
applicable procedures for obtaining an automatic extension of the grace period, more than 60 days prior to the day on which such
three-year period would otherwise expire, an extension of the three-year grace period, in which case such property must be disposed
of prior to the end of such extension, unless the Trustee shall have been supplied with an Opinion of Counsel (such Opinion of
Counsel not to be an expense of the Trustee), to the effect that the holding by the Trust Fund of such Mortgaged Property (or stock
allocated to a dwelling unit, in the case of a Co-op Loan) subsequent to such three-year period or extension will not result in the
imposition of taxes on "prohibited transactions" of the Trust Fund or any of the REMICs provided for herein as defined in section
860F of the Code or cause any of the REMICs provided for herein to fail to qualify as a REMIC at any time that any Certificates are
outstanding, in which case the Trust Fund may continue to hold such Mortgaged Property (or stock allocated to a dwelling unit, in the
case of a Co-op Loan) (subject to any conditions contained in such Opinion of Counsel).  Notwithstanding any other provision of this
Agreement, no Mortgaged Property (or stock allocated to a dwelling unit, in the case of a Co-op Loan) acquired by the Trust Fund
shall be held, rented (or allowed to continue to be rented) or otherwise used for the production of income by or on behalf of the
Trust Fund in such a manner or pursuant to any terms that would (i) cause such Mortgaged Property (or stock allocated to a dwelling
unit, in the case of a Co-op Loan) to fail to qualify as "foreclosure property" within the meaning of section 860G(a)(8) of the Code
or (ii) subject the Trust Fund or any REMIC provided for herein to the imposition of any federal, state or local income taxes on the
income earned from such Mortgaged Property (or stock allocated to a dwelling unit, in the case of a Co-op Loan) under section 860G(c)
of the Code or otherwise, unless the Servicer or the Depositor has agreed to indemnify and hold harmless the Trust Fund with respect
to the imposition of any such taxes.  The Servicer shall have no liability for any losses resulting from a foreclosure on a second
lien Mortgage Loan in connection with the foreclosure of the related first lien mortgage loan that is not a Mortgage Loan if the
Servicer does not receive notice of such foreclosure action.

         The decision of the Servicer to foreclose on a defaulted Mortgage Loan shall be subject to a determination by the Servicer
that the proceeds of such foreclosure would exceed the costs and expenses of bringing such a proceeding.  The income earned from the
management of any Mortgaged Properties acquired through foreclosure or other judicial proceeding, net of reimbursement to the
Servicer for expenses incurred (including any property or other taxes) in connection with such management and net of  unreimbursed
Servicing Fees, Advances, Servicing Advances and any management fee paid or to be paid with respect to the management of such
Mortgaged Property (or stock allocated to a dwelling unit, in the case of Co-op Loan), shall be applied for the purpose of the Trust
Fund to the payment of principal of, and interest on, the related defaulted Mortgage Loans (with interest accruing as though such
Mortgage Loans were still current) and all such net income shall be deemed, for all purposes and as between the parties to this
Agreement, to be payments on account of principal and interest on the related Mortgage Notes and shall be deposited into the
Collection Account.  To the extent that any such net income received during a Prepayment Period is in excess of the amount
attributable to amortizing principal and accrued interest at the related Mortgage Rate on the related Mortgage Loan, such excess
shall be considered to be a partial Principal Prepayment for all purposes hereof.

         The Liquidation Proceeds from any liquidation of a Mortgage Loan, net of any payment to the Servicer as provided above,
shall be deposited in the Collection Account on the next succeeding Determination Date following receipt thereof for distribution on
the related Distribution Date.

         The proceeds of any Liquidated Loan, as well as any recovery resulting from a partial collection of Liquidation Proceeds and
any net income from an REO Property, will be applied as between the parties in the following order of priority:  first, to reimburse
the Servicer for any related unreimbursed Servicing Advances and unpaid Servicing Fees, pursuant to Section 3.08(a)(vi) or this
Section 3.12; second, to reimburse the Servicer for any unreimbursed Advances, pursuant to Section 3.08(a)(ii) or this Section 3.12;
third, to any Prepayment Charges and then to accrued and unpaid interest (to the extent no Advance has been made for such amount) on
the Mortgage Loan or related REO Property, at the applicable Net Mortgage Rate to the Due Date occurring in the month in which such
amounts are required to be distributed; and fourth, as a recovery of principal of the Mortgage Loan.

(b)      On each Determination Date, the Servicer shall determine the respective aggregate amounts of Excess Proceeds, if any, that
  occurred in the related Prepayment Period.

(c)      The Servicer, in its sole discretion, shall have the right to elect (by written notice sent to the Trustee) to purchase for
  its own account from the Trust Fund any Mortgage Loan that is 90 days or more Delinquent or REO Property for which the Servicer has
  accepted a deed-in-lieu of foreclosure at a price equal to the Purchase Price.  The Purchase Price for any Mortgage Loan or REO
  Property purchased hereunder shall be delivered to the Trustee for deposit to the Certificate Account and the Custodian, upon
  receipt of such confirmation of deposit and a Request for Release from the Servicer in the form of Exhibit I hereto, shall release
  or cause to be released to the Servicer the related Mortgage File and shall execute and deliver such instruments of transfer or
  assignment prepared by the Servicer, in each case without recourse, representation or warranty, as shall be necessary to vest in the
  Servicer any Mortgage Loan or REO Property released pursuant hereto and the Servicer shall succeed to all the Trustee's right, title
  and interest in and to such Mortgage Loan and all security and documents related thereto.  Such assignment shall be an assignment
  outright and not for security.  The Servicer shall thereupon own such Mortgage Loan, and all security and documents, free of any
  further obligation to the Trustee or the Certificateholders with respect thereto.  The Servicer shall not use any procedure in
  selecting Mortgage Loans to be repurchased which is materially adverse to the interests of the Certificateholders.

SECTION 3.13.     Custodian to Cooperate; Release of Mortgage Files.

         Upon the payment in full of any Mortgage Loan, or the receipt by the Servicer of a notification that payment in full will be
escrowed in a manner customary for such purposes, the Servicer will promptly notify the Custodian or its designee by delivering a
Request for Release substantially in the form of Exhibit I.  Upon receipt of such request, the Custodian shall within three (3)
Business Days release the related Mortgage File to the Servicer, and the Servicer is authorized to cause the removal from the
registration on the MERS System of any such Mortgage if applicable, and the Servicer, on behalf of the Custodian shall execute and
deliver the request for reconveyance, deed of reconveyance or release or satisfaction of mortgage or such instrument releasing the
lien of the Mortgage together with the Mortgage Note with written evidence of cancellation thereon.  No expenses incurred in
connection with any instrument of satisfaction or deed of reconveyance shall be chargeable to the Collection Account, the Certificate
Account or the related subservicing account.  From time to time and as shall be appropriate for the servicing or foreclosure of any
Mortgage Loan, including for such purpose, collection under any policy of flood insurance, any fidelity bond or errors or omissions
policy, or for the purposes of effecting a partial release of any Mortgaged Property from the lien of the Mortgage or the making of
any corrections to the Mortgage Note or the Mortgage or any of the other documents included in the Mortgage File, the Custodian
shall, upon delivery to the Custodian of a Request for Release in the form of Exhibit I signed by a Servicing Officer, release the
Mortgage File to the Servicer.  Subject to the further limitations set forth below, the Servicer shall cause the Mortgage File or
documents so released to be returned to the Custodian when the need therefor by the Servicer no longer exists, unless the Mortgage
Loan is liquidated and the proceeds thereof are deposited in the Collection Account.

         Each Request for Release may be delivered to the Custodian (i) via mail or courier, (ii) via facsimile or (iii) by such
other means, including, without limitation, electronic or computer readable medium, as the Servicer and the Custodian shall mutually
agree.  The Custodian shall release the related Mortgage File(s) within three (3) Business Days of receipt of a properly completed
Request for Release pursuant to clauses (i), (ii) or (iii) above.  Receipt of a properly completed Request for Release shall be
authorization to the Custodian to release such Mortgage Files, provided the Custodian has determined that such Request for Release
has been executed, with respect to clauses (i) or (ii) above, or approved, with respect to clause (iii) above, by an authorized
Servicing Officer of the Servicer, and so long as the Custodian complies with its duties and obligations under this Agreement.  If
the Custodian is unable to release the Mortgage Files within the period previously specified, the Custodian shall immediately notify
the Servicer indicating the reason for such delay.  If the Servicer is required to pay penalties or damages due to the Custodian's
negligent failure to release the related Mortgage File or the Custodian's negligent failure to execute and release documents in a
timely manner, the Custodian, shall be liable for such penalties or damages respectively caused by it.

         If the Servicer at any time seeks to initiate a foreclosure proceeding in respect of any Mortgaged Property (or stock
allocated to a dwelling unit, in the case of a Co-op Loan) as authorized by this Agreement, the Servicer may deliver or cause to be
delivered to the Trustee, for signature, as appropriate or on behalf of the Trustee, execute any court pleadings, requests for
trustee's sale or other documents necessary to effectuate such foreclosure or any legal action brought to obtain judgment against the
Mortgagor on the Mortgage Note or the Mortgage or to obtain a deficiency judgment or to enforce any other remedies or rights provided
by the Mortgage Note or the Mortgage or otherwise available at law or in equity.  Notwithstanding the foregoing, the Servicer shall
cause possession of any Mortgage File or of the documents therein that shall have been released by the Custodian to be returned to
the Custodian promptly after possession thereof shall have been released by the Custodian unless (i) the Mortgage Loan has been
liquidated and the Liquidation Proceeds relating to the Mortgage Loan have been deposited in the Collection Account, and the Servicer
shall have delivered to the Custodian a Request for Release in the form of Exhibit I or (ii) the Mortgage File or document shall have
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 (or stock allocated to a dwelling unit, in
the case of a Co-op Loan) and the Servicer shall have delivered to the Custodian an Officer's Certificate of a Servicing Officer
certifying as to the name and address of the Person to which the Mortgage File or the documents therein were delivered and the
purpose or purposes of such delivery.

SECTION 3.14.     Documents, Records and Funds in Possession of Servicer to be Held for the Trustee.

         All Mortgage Files and funds collected or held by, or under the control of, the 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 the Collection Account, shall be held by the Servicer for and on behalf of the Trustee and shall be and remain the sole
and exclusive property of the Trust Fund, subject to the applicable provisions of this Agreement.  The Servicer also agrees that it
shall not create, incur or subject any Mortgage File or any funds that are deposited in the Collection Account or Certificate Account
or in any Escrow Account, or any funds that otherwise are or may become due or payable to the Trustee 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 set off against any Mortgage File or any funds collected on, or in connection with, a
Mortgage Loan, except, however, that the Servicer shall be entitled to set off against and deduct from any such funds any amounts
that are properly due and payable to the Servicer under this Agreement.

SECTION 3.15.     Servicing Compensation.

         As compensation for its activities hereunder, the Servicer shall be entitled to retain or withdraw from the Collection
Account out of each payment or recovery of interest on a Mortgage Loan included in the Trust Fund an amount equal to interest at the
applicable Servicing Fee Rate on the Stated Principal Balance of the related Mortgage Loan as of the immediately preceding
Distribution Date.

         Additional servicing compensation in the form of any Excess Proceeds, late payment fees, assumption fees (i.e., fees related
to the assumption of a Mortgage Loan upon the purchase of the related Mortgaged Property (or stock allocated to a dwelling unit, in
the case of Co-op Loan)), modification fees, customary real estate referral fees, extension fees and similar fees payable by the
Mortgagor, Prepayment Interest Excess, and all income and gain net of any losses realized from Permitted Investments in the
Collection Account shall be retained by the Servicer to the extent not required to be deposited in the Collection Account pursuant to
Sections 3.05 or 3.12(a) hereof.  The Servicer shall be required to pay all expenses incurred by it in connection with its servicing
activities hereunder (including payment of any premiums for hazard insurance, as required by Section 3.10 hereof and maintenance of
the other forms of insurance coverage required by Section 3.10 hereof) and shall not be entitled to reimbursement therefor except as
specifically provided in this Agreement.  In no event shall the Trustee be liable for any Servicing Fee or for any differential
between the Servicing Fee and the amount necessary to induce a successor servicer to act as successor servicer under this Agreement.

SECTION 3.16.     Access to Certain Documentation.

         The Servicer will provide to Trustee certain reports and reasonable access to information and documentation regarding the
Mortgage Loans and cooperate in providing information to the OTS and the FDIC and to comparable regulatory authorities supervising
Holders of the Certificates and the examiners and supervisory agents of the OTS, the FDIC and such other authorities, and access to
the documentation regarding the Mortgage Loans required by applicable regulations of the OTS and the FDIC.  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
Servicer designated by it provided, that the Servicer shall be entitled to be reimbursed by each such Certificateholder for actual
expenses incurred by the Servicer in providing such reports and access.  Nothing in this Section shall limit the obligation of the
Servicer to observe any applicable law prohibiting disclosure of information regarding the Mortgagors and the failure of the Servicer
to provide access as provided in this Section as a result of such obligation shall not constitute a breach of this Section.

SECTION 3.17.     Special Servicing Agreements.  The Servicer may enter into a special servicing agreement with an unaffiliated Holder
of 100% Percentate Interest of the Class X Certificates, but the Servicer will be required to continue otherwise to service the
Mortgage Loans in accordance with the provisions of this Agreement.  Such agreement shall be subject to each Rating Agency's
acknowledgement that the ratings of the Certificates in effect immediately prior to the entering into such agreement would not be
qualified, downgraded or withdrawn and the Certificates would not be placed on credit review status (except for possible upgrading)
as a result of such agreement.  Any such agreement may contain provisions whereby such holder may instruct the related Servicer to
commence or delay foreclosure proceedings with respect to delinquent Mortgage Loans and will contain provisions for the deposit of
cash by the holder that would be available for distribution to Certificateholders if Liquidation Proceeds are less than they
otherwise may have been had such Servicer acted in accordance with its normal procedures.

SECTION 3.18.     [Reserved].

SECTION 3.19.     [Reserved].

SECTION 3.20.     [Reserved].

SECTION 3.21.     [Reserved].

SECTION 3.22.     [Reserved].

SECTION 3.23.     Prepayment Charge Reporting Requirements.

         Promptly after each Distribution Date, the Servicer shall provide to the Trustee the following information with regard to
each Mortgage Loan that has prepaid during the related Prepayment Period:

(i)      loan number;

(ii)     current Mortgage Rate;

(iii)    current principal balance;

(iv)     Prepayment Charge amount due; and

(v)      Prepayment Charge amount collected.

SECTION 3.24.     Statements to Trustee.

         Not later than the Servicer Remittance Date in each month, the Servicer shall furnish to the Trustee an electronic file
providing loan level accounting data for the period ending on the last Business Day of the preceding month in the format mutually
agreed upon between the Servicer and the Trustee, including but not limited to information sufficient to allow the Trustee to prepare
the Monthly Statement described in Section 4.05(a).

SECTION 3.25.     Indemnification.

(a)      The Servicer shall indemnify the Seller, the Trust Fund, the Trustee, the Custodian, the Depositor and their officers,
  directors, employees and agents and hold each of 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
  such parties may sustain in any way related to the failure of the Servicer to perform its duties and service the Mortgage Loans in
  compliance with the terms of this Agreement.  The Servicer immediately shall notify the Seller, the Trustee, the Custodian and the
  Depositor or any other relevant party if a claim is made by a third party with respect to this Agreement or the Mortgage Loans,
  assume (with the prior written consent of the indemnified party, which consent shall not be unreasonably withheld or delayed) 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 any of such parties in respect of such claim.  The Servicer shall
  provide the Depositor and the Trustee with a written report of all expenses and advances incurred by the Servicer pursuant to this
  Section 3.25(a), and the Servicer shall promptly reimburse itself from the assets of the Trust Fund in the Collection Account for
  all amounts advanced by it pursuant to the preceding sentence except when and to the extent a determination has been made that the
  claim in any way relates to the failure of the Servicer to service and administer the Mortgage Loans in material compliance with the
  terms of this Agreement or the gross negligence, bad faith or willful misconduct of the Servicer.  The provisions of this paragraph
  shall survive the termination of this Agreement and the payment of the outstanding Certificates.

(b)      [Reserved].

(c)      The Trustee immediately shall notify the Seller, the Servicer and the Depositor or any other relevant party if a claim is
  made by a third party with respect to this Agreement or the Mortgage Loans, assume (with the prior written consent of the
  indemnified party, which consent shall not be unreasonably withheld or delayed) 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 any of such parties in respect of such claim.  The Trustee shall provide the Servicer and the Depositor with a written
  report of all expenses and advances incurred by the Trustee pursuant to this Section 3.25(c), and the Trustee shall promptly
  reimburse itself from the assets of the Trust Fund in the Certificate Account for all amounts advanced by it pursuant to the
  preceding sentence except when the claim in any way relates to the failure of the Trustee to perform its duties in material
  compliance with the terms of this Agreement or the negligence, bad faith or willful misconduct of the Trustee.  The provisions of
  this paragraph shall survive the termination of this Agreement and the payment of the outstanding Certificates.

SECTION 3.26.     Nonsolicitation.

         For as long as the Servicer services the Mortgage Loans, the Servicer covenants that it will not, and that it will ensure
that its affiliates and agents will not, directly solicit or provide information for any other party to solicit for prepayment or
refinancing of any of the Mortgage Loans by the related Mortgagors.  It is understood that the promotions undertaken by the Servicer
which are directed to the general public at large, or certain segments thereof, shall not constitute solicitation as that term is
used in this Section 3.26.

                                                               ARTICLE IV

                                                             DISTRIBUTIONS

SECTION 4.01.     Advances.

(a)      Subject to the conditions of this Article IV, the Servicer, as required below, shall make an Advance and deposit such
  Advance in the Collection Account.  Each such Advance shall be remitted to the Collection Account no later than
  timeHour13Minute01:00 p.m. Eastern time on the Servicer Advance Date in immediately available funds.  The Servicer shall be
  obligated to make any such Advance only to the extent that such advance would not be a Non-Recoverable Advance.  If the Servicer
  shall have determined that it has made a Non-Recoverable Advance or that a proposed Advance or a lesser portion of such Advance
  would constitute a Non-Recoverable Advance, the Servicer shall deliver (i) to the Trustee for the benefit of the Certificateholders,
  funds constituting the remaining portion of such Advance, if applicable, and (ii) to the Depositor and each Rating Agency an
  Officer's Certificate setting forth the basis for such determination.  The Servicer may, in its sole discretion, make an Advance
  with respect to the principal portion of the final Scheduled Payment on a Balloon Loan, but the Servicer is under no obligation to
  do so; provided, however, that nothing in this sentence shall affect the Servicer's obligation under this Section 4.01 to advance
  the interest portion of the final Scheduled Payment with respect to a Balloon Loan as if such Balloon Loan were a fully amortizing
  Mortgage Loan.  If a Mortgagor does not pay its final Scheduled Payment on a Balloon Loan when due, the Servicer shall Advance
  (unless it determines in its good faith judgment that such amounts would constitute a Non-Recoverable Advance) a full month of
  interest (net of the Servicing Fee) on the Stated Principal Balance thereof each month until its Stated Principal Balance is reduced
  to zero.

         In lieu of making all or a portion of such Advance from its own funds, the Servicer may (i) cause to be made an appropriate
entry in its records relating to the Collection Account that any amount held for future distribution has been used by the Servicer in
discharge of its obligation to make any such Advance and (ii) transfer such funds from the Collection Account to the Certificate
Account.  Any funds so applied and transferred shall be replaced by the Servicer by deposit in the Collection Account no later than
the close of business on the Servicer Advance Date on which such funds are required to be distributed pursuant to this Agreement.
The Servicer shall be entitled to be reimbursed from the Collection Account for all Advances of its own funds made pursuant to this
Section as provided in Section 3.08.  The obligation to make Advances with respect to any Mortgage Loan shall continue until the
earlier of (i) the date such Mortgage Loan is paid in full or (ii) the date the related Mortgaged Property (or stock allocated to a
dwelling unit, in the case of a Co-op Loan) or related REO Property has been liquidated or until the purchase or repurchase thereof
(or substitution therefor) from the Trust Fund pursuant to any applicable provision of this Agreement, except as otherwise provided
in this Section 4.01.

(b)      Notwithstanding anything in this Agreement to the contrary (including, but not limited to, Sections 3.01 and 4.01(a)
  hereof), no Advance or Servicing Advance shall be required to be made hereunder by the Servicer if such Advance or Servicing Advance
  would, if made, constitute a Non-Recoverable Advance or a Non-Recoverable Servicing Advance.  The determination by the Servicer that
  it has made a Non-Recoverable Advance or a Non-Recoverable Servicing Advance or that any proposed Advance or Servicing Advance, if
  made, would constitute a Non-Recoverable Advance or a Non-Recoverable Servicing Advance, respectively, shall be evidenced by an
  Officer's Certificate of the Servicer delivered to the Depositor and the Trustee.  In addition, the Servicer shall not be required
  to advance any Relief Act Shortfalls.

SECTION 4.02.     Reduction of Servicing Compensation in Connection with Prepayment Interest Shortfalls.

         No later than the Servicer Remittance Date immediately preceding each Distribution Date, the Servicer shall remit to the
Trustee an amount from its own funds equal to the Compensating Interest with respect to such Servicer Remittance Date; and in case of
such remittance, the Servicer shall not be entitled to any recovery or reimbursement from the Depositor, the Trustee, the Trust Fund
or the Certificateholders.  With respect to any Mortgage Loan and Distribution Date, to the extent that the Prepayment Interest
Shortfall exceeds Compensating Interest (such excess, a "Non-Supported Interest Shortfall"), such Non-Supported Interest Shortfall
shall reduce the Current Interest with respect to each Class of Certificates, pro rata, based upon the amount of interest each such
Class would otherwise be entitled to receive on such Distribution Date.  Notwithstanding the foregoing, the Servicer shall not be
obligated to pay Compensating Interest with respect to any Relief Act Shortfall.

SECTION 4.03.     Distributions on the REMIC Interests.

(a)      On each Distribution Date, funds then available in the Certificate Account shall be treated for federal income tax purposes
  as applied to distributions on the interests issued in respect of REMIC I, REMIC II and REMIC III as specified in this Section.

(b)      (1)                On each Distribution Date, the REMIC I Distribution Amount shall be distributed by REMIC I to REMIC II on
      account of the REMIC I Regular Interests in the amounts and with the priorities set forth in the definition thereof.

                            (2)     On each Distribution Date, the REMIC II Distribution Amount shall be distributed by REMIC II to
      REMIC III on account of the REMIC II Regular Interests in the amounts and with the priorities set forth in the definition
      thereof.

                            (3)     On each Distribution Date, the REMIC III Distribution Amount shall be deemed to have been
      distributed by REMIC III to the Certificateholders on account of the REMIC III Regular Interests represented thereby in the
      amounts and with the priorities set forth in the definition thereof.

                            (4)     On each Distribution Date, the amount, if any, deemed received by the Class X Certificates in
      respect of the REMIC III Regular Interest IO and under the Swap Agreement shall be deemed to have been paid on behalf of the
      Class X Certificates by the Trustee pursuant to Section 4.04(k) in respect of the Net Swap Payment owed to the Swap
      Counterparty.  On each Distribution Date, the amount, if any, received by the Trustee from the Swap Counterparty in respect of
      the Swap Agreement shall be deemed to have been received by the Trustee on behalf of the Class X Certificates.   On each
      Distribution Date, amounts paid to the Class A, Class M and Class B Certificates pursuant to Section 4.04(f)(iv) in respect of
      Available Funds Cap Carryover shall be deemed to have been paid by the Class X Certificateholder pursuant to the X-AMB Swap
      Agreement.

SECTION 4.04.     Distributions.

(a)      [Reserved].

(b)      On each Distribution Date, the Trustee shall make the following distributions from funds then available in the Certificate
  Account, of an amount equal to the Interest Funds in the following order of priority:

(i)      to the Trustee, the Trustee Fee;

(ii)     to the Supplemental Interest Trust, any Net Swap Payments owed to the Swap Counterparty;

(iii)    to the Supplemental Interest Trust, any Swap Termination Payment owed by the Trust to the Swap Counterparty (other than
Defaulted Swap Termination Payments);

(iv)     to each class of the Class A Certificates, on a pro rata basis, the Current Interest and any Interest Carry Forward Amount
with respect to each such class based upon the ratio of (x) the Current Interest and Interest Carry Forward Amount for each class of
the Class A Certificates to (y) the total amount of Current Interest and any Interest Carry Forward Amount for the Class A
Certificates;

(v)      to the Class P Certificates, an amount equal to any Prepayment Charges received with respect to the Mortgage Loans or paid
by the Servicer in respect of Prepayment Charges pursuant to this Agreement during the related Prepayment Period;

(vi)     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 and Class B-3
Certificates, in that order, the Current Interest for such class; and

(vii)    any remainder pursuant to Section 4.04(f) hereof.

(c)      [Reserved].

(d)      On each Distribution Date, the Trustee shall make the following distributions from the Certificate Account of an amount
  equal to the Principal Distribution Amount in the following order of priority until such amount shall have been fully distributed
  for such Distribution Date:

(i)      to the Class A Certificates, the Class A Principal Distribution Amount will be distributed sequentially to the Class A-1,
Class A-2 and Class A-3 Certificates, in that order, until the Certificate Principal Balance of each such class has been reduced to
zero; provided, however, that in the event that the aggregate Certificate Principal Balance of the Class A-1, Class A-2 and Class A-3
Certificates is greater than or equal to the aggregate Stated Principal Balance of the Mortgage Loans, the Class A Principal
Distribution Amount will be distributed pro rata to the Class A-1, Class A-2 and Class A-3 Certificates based on the outstanding
Certificate Principal Balances thereof, until the Certificate Principal Balances of each class have been reduced to zero;

(ii)     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 and Class B-3
Certificates, in that order, the Class M-1 Principal Distribution Amount, the Class M-2 Principal Distribution Amount, the Class M-3
Principal Distribution Amount, the Class M-4 Principal Distribution Amount, the Class M-5 Principal Distribution Amount, the Class
M-6 Principal Distribution Amount, the Class B-1 Principal Distribution Amount, the Class B-2 Principal Distribution Amount and the
Class B-3 Principal Distribution Amount, respectively, for each such Class, until the Certificate Principal Balance of each class has
been reduced to zero; and

(iii)    any remainder pursuant to Section 4.04(f) hereof.

(e)      [Reserved].

(f)      On each Distribution Date, the Trustee shall make the following distributions up to the following amounts from the
  Certificate Account of the remainders pursuant to Section 4.04(b)(vii) and (d)(iii) hereof and each such distribution shall be made
  only after all distributions pursuant to Sections 4.04(b) and (d) above shall have been made until such remainders shall have been
  fully distributed for such Distribution Date:

(i)      the Extra Principal Distribution Amount, as part of the Principal Distribution Amount;

(ii)     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 and Class B-3
Certificates, in that order, any Interest Carry Forward Amount with respect to such class;

(iii)    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 and Class B-3
Certificates, in that order, any Unpaid Realized Loss Amount for such class;

(iv)     concurrently, to the Offered Certificates, on a pro rata basis based upon the Available Funds Cap Carryover for each such
Class, the Available Funds Cap Carryover; and

(v)      the remainder to the Supplemental Interest Trust, to be distributed in accordance with the priorities set forth in Section
4.04(k).

(g)      [Reserved].

(h)      On each Distribution Date, the Trustee shall allocate the remainder pursuant to Section 4.04(k)(xi) hereof (i) to the
  Trustee to reimburse amounts or pay indemnification amounts owing to the Trustee pursuant to Section 6.03 and (ii) to the Class X
  Certificates and such distributions shall be made only after all preceding distributions shall have been made until such remainder
  shall have been fully distributed.

(i)      On each Distribution Date, after giving effect to distributions on such Distribution Date, the Trustee shall allocate the
  Applied Realized Loss Amount for the Certificates to reduce the Certificate Principal Balances of the Class X Certificates and the
  Subordinated Certificates in the following order of priority:

(i)      to the Class X Certificates until the Class X Certificate Principal Balance is reduced to zero;

(ii)     to the Class B-3 Certificates until the Class B-3 Certificate Principal Balance is reduced to zero;

(iii)    to the Class B-2 Certificates until the Class B-2 Certificate Principal Balance is reduced to zero;

(iv)     to the Class B-1 Certificates until the Class B-1 Certificate Principal Balance is reduced to zero;

(v)      to the Class M-6 Certificates until the Class M-6 Certificate Principal Balance is reduced to zero;

(vi)     to the Class M-5 Certificates until the Class M-5 Certificate Principal Balance is reduced to zero;

(vii)    to the Class M-4 Certificates until the Class M-4 Certificate Principal Balance is reduced to zero;

(viii)   to the Class M-3 Certificates until the Class M-3 Certificate Principal Balance is reduced to zero;

(ix)     to the Class M-2 Certificates until the Class M-2 Certificate Principal Balance is reduced to zero; and

(x)      to the Class M-1 Certificates until the Class M-1 Certificate Principal Balance is reduced to zero.

         All Realized Losses on the Mortgage Loans shall be allocated on each Distribution Date to the REMIC I Regular Interests and
the REMIC II Regular Interests as provided in the definition of REMIC I Realized Losses and REMIC II Realized Losses, respectively.

         Realized Losses allocated to the Class X Certificates shall, to the extent such Realized Losses represent Realized Losses on
an interest portion, be allocated to the REMIC III Regular Interest X-IO. Realized Losses allocated to the Class X Certificates
shall, to the extent such Realized Losses represent Realized Losses on a principal portion, shall be deemed first to reduce the
principal balance of the REMIC III Regular Interest X-PO until such principal balance shall have been reduced to zero and thereafter
to reduce accrued and unpaid interest on the REMIC III Regular Interest X-IO.

(j)      Subject to Section 9.02 hereof respecting the final distribution, on each Distribution Date the Trustee shall make
  distributions to each Certificateholder of record on the preceding Record Date either by wire transfer in immediately available
  funds to the account of such holder at a bank or other entity having appropriate facilities therefor, if such Holder has so notified
  the Trustee at least five (5) Business Days prior to the related Record Date or, if not, by check mailed by first class mail to such
  Certificateholder at the address of such holder appearing in the Certificate Register.  Notwithstanding the foregoing, but subject
  to Section 9.02 hereof respecting the final distribution, distributions with respect to Certificates registered in the name of a
  Depository shall be made to such Depository in immediately available funds.

         In accordance with this Agreement, the Servicer shall prepare and deliver a report (the "Remittance Report") to the Trustee
in the form of a computer readable magnetic tape (or by such other means as the Servicer and the Trustee may agree from time to time)
containing such data and information as to permit the Trustee to prepare the Monthly Statement to Certificateholders and make the
required distributions for the related Distribution Date.  The Trustee will prepare the Monthly Report based solely upon the
information received from the Servicer.

(k)      A separate trust is hereby established (the "Supplemental Interest Trust"), the corpus of which shall be held by the
  Supplemental Interest Trust Trustee, in trust, for the benefit of the Certificateholders.  On the Closing Date, the Supplemental
  Interest Trust Trustee shall establish and maintain in its name, as part of the Supplemental Interest Trust, a separate non-interest
  bearing trust account for the benefit of the holders of the Certificates.  Such account shall be an Eligible Account, and funds on
  deposit therein shall be held separate and apart from, and shall not be commingled with, any other moneys, including, without
  limitation, other moneys of the Trustee held pursuant to this Agreement.

         The Supplemental Interest Trust Trustee shall enforce all of the Supplemental Interest Trust's rights and exercise any
remedies under the Swap Agreement and, in the event the Swap Agreement is terminated as a result of the designation by either party
thereto of an Early Termination Date (as defined therein), find a replacement counterparty to enter into a replacement swap agreement
utilizing the amounts of the net Swap Termination Payments received.

         Any Swap Termination Payment received by the Supplemental Interest Trust Trustee shall be deposited in to the Supplemental
Interest Trust and shall be used to make any upfront payment required under a replacement swap agreement and any upfront payment
received from the counterparty to a replacement swap agreement shall be used to pay any Swap Termination Payment owed to the Swap
Provider.

         Notwithstanding anything contained herein, in the event that a replacement swap agreement cannot be obtained within 30 days
after receipt by the Supplemental Interest Trust Trustee of the Swap Termination Payment paid by the terminated Swap Provider, the
Supplemental Interest Trust Trustee shall deposit such Swap Termination Payment into a separate, non-interest bearing account
established by the Supplemental Interest Trust Trustee and the Supplemental Interest Trust Trustee shall, on each Distribution Date
following receipt of such Swap Termination Payment, withdraw from such account, an amount equal to the Net Swap Payment, if any, that
would have been paid to the Supplemental Interest Trust by the original Swap Provider (computed in accordance with the original Swap
Agreement attached hereto as Exhibit M) and distribute such amount in accordance with Section 4.04 of this Agreement.  Any such
account shall not be an asset of any REMIC.  Any amounts remaining in such account shall be distributed to the holders of the Class X
Certificates on the Distribution Date following the earlier of (i) the exercise of the option to terminate the Trust Fund by the
holders Class X Certificates and (ii) the termination date of the original Swap Agreement.

         On any Distribution Date, any Swap Termination Payments or Net Swap Payments owed to the Swap Counterparty will be paid out
of, or any Net Swap Payments or Swap Termination Payments received from the Swap Counterparty will be deposited into, the
Supplemental Interest Trust.  The Supplemental Interest Trust will not be an asset of any REMIC.  Funds in the Supplemental Interest
Trust shall be distributed in the following order of priority by the Supplemental Interest Trust Trustee:

(i)      to the Swap Counterparty, all Net Swap Payments, if any, owed to the Swap Counterparty for such Distribution Date;

(ii)     to the Swap Counterparty, any Swap Termination Payment, other than a Defaulted Swap Termination Payment, if any, owed to the
Swap Counterparty;

(iii)    to the Class A-1, Class A-2 and Class A-3 Certificates, on a pro rata basis, any Current Interest and any Interest Carry
Forward Amount with respect to such class to the extent unpaid from Interest 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 and Class B-3
Certificates, in that order, any Current Interest for such class to the extent unpaid from Interest Funds;

(v)      to the Offered Certificates, to pay principal as described and in the same manner and order of priority as set forth in
Sections 4.04(d)(i) and 4.04(d)(ii) in order to maintain the Overcollateralization Target Amount, and after giving effect to
distributions from the Principal Distribution Amount, including the Extra Principal Distribution Amount, for each such Class;

(vi)     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 and Class B-3
Certificates, in that order, any Interest Carry Forward with respect to such class to the extent unpaid from Interest Funds and
Principal Funds;

(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 and Class B-3
Certificates, in that order, any Unpaid Realized Loss Amount for such class to the extent unpaid from Interest Funds and Principal
Funds;

(viii)   concurrently, to the Offered Certificates, on a pro rata basis, any Available Funds Cap Carryover to the extent not paid
from Interest Funds or Principal Funds based on the amount of such unpaid Available Funds Cap Carryover;

(ix)     to the Swap Counterparty, any Defaulted Swap Termination Payment owed to the Swap Counterparty to the extent not already
paid;

(x)      to the Class X Certificates in the following order of priority, (I) the Class X Current Interest, (II) the Class X Interest
Carry Forward Amount, (III) as principal on the Class X Certificates until the Certificate Principal Balance of the Class X
Certificates has been reduced to zero (distributions pursuant to this clause (III) being made only to the extent of Interest Funds
and Principal Funds that would be remaining had distributions on such Distribution Date pursuant to prior clauses of this Section
4.04(k) been made out of Interest Funds and Principal Funds (rather than out of proceeds of the Swap Agreement), (IV) the Class X
Unpaid Realized Loss Amount, (V) the amount of any Overcollateralization Reduction Amount for such Distribution Date; and (VI) for
any Distribution Date after the Certificate Principal Balance of each Class of Class A, Class M and Class B Certificates has been
reduced to zero, the Overcollateralization Amount; and

(xi)     the remainder pursuant to Section 4.04(h).

         Upon termination of the Trust, any amounts remaining in the Supplemental Interest Trust shall be distributed pursuant to the
priorities set forth in this Section 4.04(k).

(l)      With respect to the failure of the Swap Provider to perform any of its obligations under the Swap Agreement, the breach by
  the Swap Provider of any of its representations and warranties made pursuant to the Swap Agreement, or the termination of the Swap
  Agreement, the Supplemental Interest Trust Trustee shall send any notices and make any demands, on behalf of the Supplemental
  Interest Trust, as are required under the Swap Agreement.

(m)      The Supplemental Interest Trust Trustee is hereby directed by the Depositor, on or before the Closing Date, to sign the Swap
  Agreement on behalf of the Supplemental Interest Trust for the benefit of the Certificateholders, in the form presented to it by the
  Depositor.  The Supplemental Interest Trust Trustee shall have no responsibility for the contents, adequacy or sufficiency of the
  Swap Agreement, including, without limitation, any representations and warranties contained therein.  Any funds payable by the Trust
  under the Swap Agreement to the Swap Provider shall be paid by the Depositor.  Notwithstanding anything to the contrary contained
  herein or in the Swap Agreement, the Supplemental Interest Trust Trustee shall not, individually or personally, have any liability
  to perform any covenant either express or implied contained in the Swap Agreement and under no circumstance shall the Supplemental
  Interest Trust Trustee be personally liable for the payment of any amounts payable by the Supplemental Interest Trust or be liable
  for the breach or failure of any obligation, representation, warranty or covenant made or undertaken by the Trust under the Swap
  Agreement.  In addition, the Supplemental Interest Trust Trustee shall be entitled to all of the same protections, immunities,
  rights and indemnities as are provided in this Agreement to the Trustee.

(n)      On the Distribution Date immediately following the last month during which a Prepayment Charge may be assessed on a Mortgage
  Loan, or upon the termination of the Trust Fund pursuant to Section 9.01, an amount equal to the Class P Reserve Account Amount
  shall be withdrawn from the Certificate Account and distributed by the Trustee to Holders of the Class P Certificates until the
  Certificate Principal Balance thereof has been reduced to zero.  In addition, on each Distribution Date, all amounts transferred
  from the Class P Reserve Account representing Prepayment Charges in respect of the Prepayment Charge Loans received during the
  related Prepayment Period will be withdrawn from the Certificate Account and distributed by the Trustee to Holders of the Class P
  Certificates and shall not be available for distribution to the Holders of any other Class of Certificates..

SECTION 4.05.     Monthly Statements to Certificateholders.

(a)      Not later than each Distribution Date based solely on information provided by the Servicer (which information is not
  required to include any prediction of future performance as to which such report relates), the Trustee shall prepare and make
  available on its website located at "www.usbank.com/abs" to each Holder of a Class of Certificates of the Trust Fund, the Servicer,
  the Swap Provider, the Rating Agencies and the Depositor a statement setting forth for the Certificates:

(i)      the date of such Distribution Date and the Determination Date for such Distribution Date;

(ii)     for each Class, the applicable Record Date and Accrual Period;

(iii)    the amount of the related distribution to Holders of each Class allocable to principal, separately identifying (A) the
aggregate amount of any Principal Prepayments included therein, (B) the aggregate of all scheduled payments of principal included
therein, (C) the Extra Principal Distribution Amount, if any, and (D) the aggregate amount of Prepayment Charges, if any;

(iv)     the amount of such distribution to Holders of each Class allocable to interest, together with any Non-Supported Interest
Shortfalls allocated to each Class;

(v)      the Class Certificate Principal Balance of each Class after giving effect (i) to all distributions allocable to principal on
such Distribution Date and (ii) the allocation of any Applied Realized Loss Amounts for such Distribution Date;

(vi)     the Pool Stated Principal Balance for such Distribution Date;

(vii)    the amount of the Servicing Fee paid to or retained by the Servicer, the amount of the Trustee Fee paid to or retained by
the Trustee and any amounts constituting reimbursement or indemnification of the Servicer or Trustee;

(viii)   the amount of the Trustee Fee retained by the Trustee with respect to such Distribution Date;

(ix)     the Pass-Through Rate for each Class of Certificates for such Distribution Date;

(x)      the amount of Advances included in the distribution on such Distribution Date, the aggregate amount of Advances outstanding
as of the close of business on such Distribution Date and the amount of Advances reimbursed since the previous Distribution Date;

(xi)     the amount of Servicing Advances made since the previous Distribution Date and the aggregate amount of Servicing Advances
outstanding as of the close of business on such Distribution Date;

(xii)    the number and aggregate Stated Principal Balance of the Mortgage Loans, the Net Rate, the weighted average remaining term
to maturity of the Mortgage Loans and the cumulative amount of Principal Prepayments, each as of the close of business on the last
day of the calendar month preceding such Distribution Date;

(xiii)   the cumulative amount of (A) Realized Losses and (B) Applied Realized Loss Amounts to date, in the aggregate;

(xiv)    the amount of (A) Realized Losses and (B) Applied Realized Loss Amounts with respect to such Distribution Date, in the
aggregate;

(xv)     the number and aggregate principal amounts of Mortgage Loans (A) Delinquent (exclusive of Mortgage Loans in foreclosure) in
30-day increments until foreclosure or other disposition and (B) in foreclosure, (C) in bankruptcy and (D) that are REO Properties,
in each case as of the close of business on the last day of the calendar month preceding such Distribution Date, in the aggregate;

(xvi)    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 last day of the calendar month preceding such
Distribution Date and the date of acquisition thereof, in the aggregate and with respect to the Mortgage Loans;

(xvii)   the total number and principal balance of any REO Properties as of the close of business on the last day of the calendar
month preceding such Distribution Date, in the aggregate;

(xviii)  the aggregate Stated Principal Balance of all Liquidated Loans as of the preceding Distribution Date, in the aggregate;

(xix)    whether a Stepdown Trigger Event has occurred and is in effect;

(xx)     with respect to each Class of Certificates, any Interest Carry Forward Amount with respect to such Distribution Date for
each such Class, any Interest Carry Forward Amount paid for each such Class and any remaining Interest Carry Forward Amount for each
such Class;

(xxi)    the number and Stated Principal Balance (as of the preceding Distribution Date) of any Mortgage Loans which were purchased
or repurchased during the preceding Due Period and since the applicable Cut-off Date;

(xxii)   the number of Mortgage Loans for which Prepayment Charges were received during the related Prepayment Period and, for each
such Mortgage Loan, the amount of Prepayment Charges received during the related Prepayment Period and in the aggregate of such
amounts for all such Mortgage Loans since the applicable Cut-off Date;

(xxiii)  the amount and purpose of any withdrawal from the Collection Account pursuant to Section 3.08(a)(viii);

(xxiv)   the amount of any payments to each Class of Certificates that are treated as payments received in respect of a REMIC
"regular interest" or REMIC "residual interest" and the amount of any payments to each Class of Certificates that are not treated as
payments received in respect of a REMIC "regular interest" or REMIC "residual interest";

(xxv)    as of each Distribution Date, the amount, if any, to be deposited in the Supplemental Interest Trust pursuant to the Swap
Agreement as described in Section 4.04(k) and the amount thereof to be paid to the Offered Certificates as described in Section
4.04(k) hereof;

(xxvi)   any expenses or indemnification amounts paid by the Trust, the specific purpose of each payment and the parties to whom such
payments were made;

(xxvii)  any material modifications, extensions or waivers as to Mortgage Loan terms, fees, penalties or payments since the previous
Distribution Date and cumulatively since the applicable Cut-off Date;

(xxviii) unless such information is set forth in the Form 10-D relating to such Distribution Date or an appropriate Form 8-K, and
provided the Trustee is reasonably able to include such information on the statement, any material breaches of representations and
warranties relating to the Mortgage Loans and any material breach of covenants hereunder; and

(xxix)   the number and aggregate principal balance of any Mortgage Loans repurchased by the Depositor from the Trust since the
previous Distribution Date.

(b)      The Trustee will make the Monthly Statement (and, at its option, any additional files containing the same information in an
  alternative format) available each month to Certificateholders, other parties to this Agreement and any other interested parties via
  the Trustee's Internet website.  The Trustee's Internet website shall initially be located at "www.usbank.com/abs".  Assistance in
  using the website can be obtained by calling the Trustee's customer service desk at 1-800-934-6802.  Parties that are unable to use
  the website are entitled to have a paper copy mailed to them via first class mail by calling the customer service desk and
  indicating such.  The Trustee shall have the right to change the way the monthly statements to Certificateholders are distributed in
  order to make such distribution more convenient and/or more accessible to the above parties, and the Trustee shall provide timely
  and adequate notification to all above parties regarding any such changes.

         The Trustee shall 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 and may affix thereto any disclaimer it deems appropriate
in its reasonable discretion (without suggesting liability on the part of any other party hereto).

         As a condition to access the Trustee's internet website, the Trustee may require registration and the acceptance of a
disclaimer.  The Trustee will not be liable for the dissemination of information in accordance with this Agreement.

(c)      [Reserved].

(d)      If so requested in writing within a reasonable period of time after the end of each calendar year, the Trustee shall make
  available on its website or cause to be furnished to each Person who at any time during the calendar year was a Certificateholder of
  record, a statement containing the information set forth in clauses (a)(i) without regard to subclauses (A)-(D) thereof and (a)(ii)
  of this Section 4.05 aggregated for such calendar year or applicable portion thereof during which such Person was a
  Certificateholder.  Such obligation of the Trustee shall be deemed to have been satisfied to the extent that substantially
  comparable information shall be provided by the Trustee pursuant to any requirements of the Code as are from time to time in effect.

(e)      Upon filing with the Internal Revenue Service, the Trustee shall furnish to the Holder of the Class R Certificate each Form
  1066 and each Form 1066Q, upon written request, and shall respond promptly to written requests made not more frequently than
  quarterly by any Holder of a Class R Certificate with respect to the following matters:

(i)      The original projected principal and interest cash flows on the Closing Date on each Class of regular and residual interests
created hereunder and on the Mortgage Loans, based on the Prepayment Assumption;

(ii)     The projected remaining principal and interest cash flows as of the end of any calendar quarter with respect to each Class
of regular and residual interests created hereunder and the Mortgage Loans, based on the Prepayment Assumption;

(iii)    The Prepayment Assumption and any interest rate assumptions used in determining the projected principal and interest cash
flows described above;

(iv)     The original issue discount (or, in the case of the Mortgage Loans, market discount) or premium accrued or amortized through
the end of such calendar quarter with respect to each Class of regular or residual interests created hereunder and to the Mortgage
Loans, together with each constant yield to maturity used in computing the same;

(v)      The treatment of losses realized with respect to the Mortgage Loans or the regular interests created hereunder, including
the timing and amount of any cancellation of indebtedness income of the REMICs with respect to such regular interests or bad debt
deductions claimed with respect to the Mortgage Loans;

(vi)     The amount and timing of any non-interest expenses of the REMICs; and

(vii)    Any taxes (including penalties and interest) imposed on the REMICs, including, without limitation, taxes on "prohibited
transactions," "contributions" or "net income from foreclosure property" or state or local income or franchise taxes.

         The information pursuant to clauses (i), (ii), (iii) and (iv) above shall be provided by the Depositor pursuant to Section
8.12.

SECTION 4.06.     Class P Reserve Account.

         (a)      On or before the Closing Date, the Trustee shall establish a Class P Reserve Account on behalf of the Holders of the
Class P Certificates.  The Class P Reserve Account must be an Eligible Account. The Class P Reserve Account shall be entitled "Class
P Reserve Account, U.S. Bank National Association as Trustee for the benefit of holders of Wachovia Mortgage Loan Trust, Asset-Backed
Certificates, Series 2006-AMN1" (the "Class P Reserve Account").  On the Closing Date, the Depositor will cause, on behalf of the
Trust, the Class P Reserve Account Amount to be deposited into the Class P Reserve Account.  In addition, all amounts received by the
Servicer in connection with Prepayment Charges on the Prepayment Charge Loans shall be remitted by the Servicer on the Servicer
Remittance Date to the Trustee and shall be deposited by the Trustee into the Class P Reserve Account, at the direction of the
Servicer, upon receipt thereof.  Funds on deposit in the Class P Reserve Account shall remain uninvested and shall be held in trust
by the Trustee for the holder of the Class P Certificates.

         (b)      On the Business Day prior to each Distribution Date, the Trustee shall withdraw the amount then on deposit in the
Class P Reserve Account representing Prepayment Charges in respect of the Prepayment Charge Loans received during the related
Prepayment Period and deposit such amount into the Certificate Account to be distributed to the Holders of the Class P Certificates
in accordance with Section 4.04(n).

                                                               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 dollar denominations, integral dollar multiples in excess thereof (except that one Certificate of
each Class may be issued in a different amount which must be in excess of the applicable minimum dollar denomination) and aggregate
dollar denominations as set forth in the following table:

                                     Minimum                Integral Multiples in         Original Certificate
         Class                     Denomination             Excess of Minimum                Principal Balance
         A-1                        $25,000.00                  $1000.00                          $373,000,000
         A-2                        $25,000.00                  $1000.00                          $154,400,000
         A-3                        $25,000.00                  $1000.00                          $132,689,000
         M-1                        $25,000.00                  $1000.00                            $9,644,000
         M-2                        $25,000.00                  $1000.00                            $8,572,000
         M-3                        $25,000.00                  $1000.00                            $5,357,000
         M-4                        $25,000.00                  $1000.00                            $5,000,000
         M-5                        $25,000.00                  $1000.00                            $4,286,000
         M-6                        $25,000.00                  $1000.00                            $3,929,000
         B-1                        $25,000.00                  $1000.00                            $2,500,000
         B-2                        $25,000.00                  $1000.00                            $2,500,000
         B-3                        $25,000.00                  $1000.00                            $3,569,000
         X                              (1)                        (1)                                     (1)
         R                              (2)                        (2)                                     (2)
         P                              (3)                        (3)                                     (3)
___________________
(1)      The Class X Certificates shall not have minimum dollar denominations or certificate notional balances and shall be issued in
         a minimum percentage interest of 5%, with additional amounts issued in increments of 1%.  The initial Overcollateralization
         Amount is $8,929,786.20.

(2)      The Class R Certificate shall not have minimum dollar denominations or a certificate notional balance and shall be issued in
         a minimum percentage interest of 100%.

(3)      The Class P Certificates shall not have minimum dollar denominations or Certificate Principal Balances and shall be issued
         in a minimum percentage interest of 5%, with additional amounts issued in increments of 1%.

         The Certificates shall be executed by manual or facsimile signature on behalf of the Trustee by an authorized officer.
Certificates bearing the manual or facsimile signatures of individuals who were, at the time when such signatures were affixed,
authorized to sign on behalf of the Trustee shall bind the Trust Fund, notwithstanding that such individuals or any of them have
ceased to be so authorized prior to the authentication and delivery of such Certificates or did not hold such offices at the date of
such authentication and delivery.  No Certificate shall be entitled to any benefit under this Agreement, or be valid for any purpose,
unless there appears on such Certificate a certificate of authentication substantially in the form set forth as attached hereto
executed by the Trustee by manual signature, and such certificate of authentication upon any Certificate shall be conclusive
evidence, and the only evidence, that such Certificate has been duly authenticated and delivered hereunder.  All Certificates shall
be dated the date of their authentication.  On the Closing Date, the Trustee shall authenticate the Certificates to be issued at the
written direction of the Depositor, or any Affiliate thereof.

SECTION 5.02.     Certificate Register; Registration of Transfer and Exchange of Certificates.

(a)      The Trustee shall maintain, or cause to be maintained in accordance with the provisions of Section 5.09 hereof, 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 Trustee 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 Trustee shall authenticate and
  deliver, in the name of the designated transferee or transferees, one or more new Certificates of the same Class and of like
  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 Trustee.  Whenever any Certificates are so surrendered for exchange, the Trustee shall execute, authenticate and
deliver the Certificates that 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 Trustee 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 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 canceled and
subsequently destroyed by the Trustee in accordance with the Trustee's customary procedures.

(b)      No Transfer of a Class X, Class P or Class R 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 the Securities Act and such state securities laws.  In the event that a Transfer 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 and such Certificateholder's prospective transferee shall (except with respect to
  the initial transfer of a Class X or Class P Certificate by Wachovia Capital Markets, LLC) each certify to the Trustee in writing
  the facts surrounding the Transfer in substantially the form set forth in Exhibit F (the "Transferor Certificate") and (i) deliver a
  letter in substantially the form of either Exhibit G (the "Investment Letter"), Exhibit H (the "Rule 144A Letter") or Exhibit J (the
  "Regulation S Letter") or (ii) there shall be delivered to the Trustee an Opinion of Counsel that such Transfer may be made pursuant
  to an exemption from the Securities Act, which Opinion of Counsel shall not be an expense of the Depositor or the Trustee.  The
  Depositor shall provide to any Holder of a Class X, Class P or Class R 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 or Regulation S.  The Trustee shall
  cooperate with the Depositor in providing the Rule 144A or Regulation S information referenced in the preceding sentence, including
  providing to the Depositor such information in the possession of the Trustee regarding the Certificates, the Mortgage Loans and
  other matters regarding the Trust Fund as the Depositor shall reasonably request to meet its obligation under the preceding
  sentence.  Each Holder of a Class X, Class P or Class R Certificate desiring to effect such Transfer shall, and does hereby agree
  to, indemnify the Depositor and the Trustee 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.

         No transfer of an Restricted Certificate that is a Class R Certificate may be made to any Person that is an employee benefit
plan subject to Title I of ERISA, a plan subject to Section 4975 of the Code or a plan subject to any state, local, federal, non-U.S.
or other law substantively similar to the foregoing provisions of ERISA or the Code ("Similar Law") (collectively, a "Plan"), or to
any Person directly or indirectly acquiring such Certificate for, on behalf of, or with any assets of any such Plan.  Each Person to
whom a Class R Certificate is to be transferred shall be required or deemed to represent that it is not a Plan.

         No transfer of an ERISA-Restricted Certificate (other than the Class R Certificate) shall be made to any Person unless the
Trustee has received (A) a representation that such transferee is not a Plan and is not directly or indirectly acquiring the
Certificate for, on behalf of, or with the assets of any such Plan, (B) if the Certificate has been the subject of an
ERISA-Qualifying Underwriting, a representation that such transferee is an insurance company that is acquiring the Certificate with
assets contained in an "insurance company general account," as defined in Section V(e) of Prohibited Transaction Class Exemption
("PTCE") 95-60, and the acquisition and holding of the Certificate are covered and exempt under Sections I and III of PTCE 95-60, or
(C) solely in the case of a Definitive Certificate, an Opinion of Counsel satisfactory to the Trustee, and upon which the Trustee
shall be entitled to rely, to the effect that the acquisition and holding of such Certificate will not constitute or result in a
nonexempt prohibited transaction under Title I of ERISA or Section 4975 of the Code, or a violation of Similar Law, and will not
subject the Trustee, the Servicer or the Depositor to any obligation in addition to those expressly undertaken in this Agreement,
which Opinion of Counsel shall not be an expense of the Trustee, the Servicer or the Depositor.

         Except in the case of Definitive Certificates, for purposes of the two immediately preceding paragraphs of this Subsection
5.02(b), other than clause (C) in the immediately preceding paragraph, the representations as set forth therein shall be deemed to
have been made to the Trustee by the transferee's acceptance of an ERISA Restricted Certificate (or the acceptance by a Certificate
Owner of the beneficial interest in any Class of ERISA Restricted Certificates).

         Notwithstanding any other provision herein to the contrary, any purported transfer of an ERISA Restricted Certificate to or
on behalf of a Plan without the delivery to the Trustee of a representation or an Opinion of Counsel satisfactory to the Trustee as
described above shall be void and of no effect.  The Trustee shall not be under any liability to any Person for any registration or
transfer of any ERISA Restricted Certificate that is in fact not permitted by this Section 5.02(b), nor shall the Trustee be under
any liability 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 Trustee in accordance with the foregoing
requirements.  The Trustee shall be entitled, but not obligated, to recover from any Holder of any ERISA Restricted Certificate that
was in fact a Plan and that held such Certificate in violation of this Section 5.02(b) all payments made on such ERISA Restricted
Certificate at and after the time it commenced such holding.  Any such payments so recovered shall be paid and delivered to the last
preceding Holder of such Certificate that is not a Plan.

(c)      Each Person who has or who acquires any Ownership Interest in a Class R 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 Class R Certificate are expressly subject to the following provisions:

(i)      Each Person holding or acquiring any Ownership Interest in a Class R Certificate shall be a Permitted Transferee and shall
promptly notify the Trustee of any change or impending change in its status as a Permitted Transferee.

(ii)     No Ownership Interest in a Class R Certificate may be purchased, transferred or sold, directly or indirectly, except in
accordance with the provisions hereof.  No Ownership Interest in a Class R Certificate may be registered on the Closing Date or
thereafter transferred, and the Trustee shall not register the Transfer of any Class R Certificate unless, in addition to the
certificates required to be delivered to the Trustee under subparagraph (b) above, the Trustee 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 E-1 and an
affidavit of the proposed transferor in the form attached hereto as Exhibit E-2. In the absence of a contrary instruction from the
transferor of a Class R Certificate, declaration (11) in Appendix A of the Transfer Affidavit may be left blank.  If the transferor
requests by written notice to the Trustee prior to the date of the proposed transfer that one of the two other forms of declaration
(11) in Appendix A of the Transfer Affidavit be used, then the requirements of this Section 5.02(c)(ii) shall not have been satisfied
unless the Transfer Affidavit includes such other form of declaration.

(iii)    Each Person holding or acquiring any Ownership Interest in a 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 in a 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 a Class R Certificate and (C) not to Transfer its Ownership Interest in a Class R Certificate or to cause the Transfer of
an Ownership Interest in a Class R Certificate to any other Person if it has actual knowledge that such Person is not a Permitted
Transferee.  Further, no transfer, sale or other disposition of any Ownership Interest in a Class R Certificate may be made to a
person who is not a U.S. Person (within the meaning of Section 7701 of the Code) unless such person furnishes the transferor and the
Trustee with a duly completed and effective Internal Revenue Service Form W-8ECI (or any successor thereto) and the Trustee consents
to such transfer, sale or other disposition in writing.

(iv)     Any attempted or purported Transfer of any Ownership Interest in a Class R Certificate in violation of the provisions of
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 Class R Certificate in violation of the provisions of 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 Class R Certificate.  The Trustee shall be under no liability to any Person for any registration of Transfer of a Class R
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.  The Trustee shall be entitled but not
obligated to recover from any Holder of a Class R Certificate that was in fact not a Permitted Transferee at the time it became a
Holder or, at such subsequent time as it became other than a Permitted Transferee, all payments made on such Class R Certificate at
and after either such time.  Any such payments so recovered by the Trustee shall be paid and delivered by the Trustee to the last
preceding Permitted Transferee of such Certificate.

         The restrictions on Transfers of a Class R Certificate set forth in this Section 5.02(c) shall cease to apply (and the
applicable portions of the legend on a Class R Certificate may be deleted) with respect to Transfers occurring after delivery to the
Trustee of an Opinion of Counsel, which Opinion of Counsel shall not be an expense of the Trustee or the Depositor, to the effect
that the elimination of such restrictions will not cause any of the REMICs provided for herein 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, any REMIC provided for herein, a
Certificateholder or another Person.  Each Person holding or acquiring any Ownership Interest in a Class R Certificate hereby
consents to any amendment of this Agreement that, based on an Opinion of Counsel furnished to the Trustee, is reasonably necessary
(a) to ensure that the record ownership of, or any beneficial interest in, a Class R Certificate is not transferred, directly or
indirectly, to a Person that is not a Permitted Transferee and (b) to provide for a means to compel the Transfer of a Class R
Certificate that is held by a Person that is not a Permitted Transferee to a Holder that is a Permitted Transferee.

(d)      The transferor of the Class R Certificate shall notify the Trustee in writing upon the transfer of the Class R Certificate.

(e)      The preparation and delivery of all certificates, opinions and other writings referred to above in this Section 5.02 shall
  not be an expense of the Trust Fund, the Depositor or the Trustee.

(f)      Each Holder of a Certificate or any interest therein shall be deemed to have represented, by its acquisition or holding of
  such Certificate or any interest therein, that as of any date prior to the termination of the Swap Agreement, at least one of PTCE
  84-14, 90-1, 91-38, 95-60, 96-23 or other applicable exemption applies to such Holder's right to receive payments from the
  Supplemental Interest Trust.

SECTION 5.03.     Mutilated, Destroyed, Lost or Stolen Certificates.

         If (a) any mutilated Certificate is surrendered to the Trustee or the Trustee receives evidence to its satisfaction of the
destruction, loss or theft of any Certificate and of the ownership thereof and (b) there is delivered to the Trustee such security or
indemnity as may be required by it to save it harmless, then, in the absence of notice to the Trustee that such Certificate has been
acquired by a bona fide purchaser, the Trustee 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 Trustee 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
Trustee and its counsel) connected therewith.  Any replacement Certificate issued pursuant to this Section 5.03 shall constitute
complete and indefeasible evidence of ownership in the Trust Fund, as if originally issued, whether or not the lost, stolen or
destroyed Certificate shall be found at any time.  All Certificates surrendered to the Trustee under the terms of this Section 5.03
shall be canceled and destroyed by the Trustee in accordance with its standard procedures without liability on its part.

SECTION 5.04.     Persons Deemed Owners.

         The Trustee and any agent of 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 Trustee, nor any agent of 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 such  information in writing from the Trustee, (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 that such Certificateholders propose to transmit, or if the Depositor shall
request such information in writing from the Trustee, then the Trustee shall, within ten Business Days after the receipt of such
request, provide the Depositor or such Certificateholders at such recipients' expense the most recent list of the Certificateholders
of the Trust Fund held by the Trustee, if any.  The Depositor and every Certificateholder, by receiving and holding a Certificate,
agree that the Trustee 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.     Book-Entry Certificates.

         The Regular Certificates, upon original issuance, shall be issued in the form of one or more typewritten Certificates
representing the Book-Entry Certificates, to be delivered to the Depository by or on behalf of the Depositor.  The Book-Entry
Certificates shall initially be registered on the Certificate Register in the name of the Depository or its nominee, and no
Certificate Owner of a Book-Entry Certificate will receive a definitive certificate representing such Certificate Owner's interest in
such Certificates, except as provided in Section 5.08.  Unless and until definitive, fully registered Certificates ("Definitive
Certificates") have been issued to the Certificate Owners of the Book-Entry Certificates pursuant to Section 5.08:

(a)      the provisions of this Section shall be in full force and effect;

(b)      the Depositor and the Trustee may deal with the Depository and the Depository Participants for all purposes (including the
  making of distributions) as the authorized representative of the respective Certificate Owners of the Book-Entry Certificates;

(c)      registration of the Book-Entry Certificates may not be transferred by the Trustee except to another Depository;

(d)      the rights of the respective Certificate Owners of the Book-Entry Certificates shall be exercised only through the
  Depository and the Depository Participants and shall be limited to those established by law and agreements between the Owners of the
  Book-Entry Certificates and the Depository and/or the Depository Participants.  Pursuant to the Depository Agreement, unless and
  until Definitive Certificates are issued pursuant to Section 5.08, the Depository will make book-entry transfers among the
  Depository Participants and receive and transmit distributions of principal and interest on the related Certificates to such
  Depository Participants;

(e)      the Depository may collect its usual and customary fees, charges and expenses from its Depository Participants;

(f)      the Trustee may rely and shall be fully protected in relying upon information furnished by the Depository with respect to
  its Depository Participants; and

(g)      to the extent that the provisions of this Section conflict with any other provisions of this Agreement, the provisions of
  this Section shall control.

         For purposes of any provision of this Agreement requiring or permitting actions with the consent of, or at the direction of,
Certificateholders evidencing a specified percentage of the aggregate unpaid principal amount of any Class of Certificates, such
direction or consent may be given by Certificate Owners (acting through the Depository and the Depository Participants) owning
Book-Entry Certificates evidencing the requisite percentage of principal amount of such Class of Certificates.

SECTION 5.07.     Notices to Depository.

         Whenever any notice or other communication is required to be given to Certificateholders of the Class with respect to which
Book-Entry Certificates have been issued, unless and until Definitive Certificates shall have been issued to the related Certificate
Owners, the Trustee shall give all such notices and communications to the Depository.

SECTION 5.08.     Definitive Certificates.

         If, after Book-Entry Certificates have been issued with respect to any Certificates, (a) the Depository or the Depositor
advises the Trustee that the Depository is no longer willing, qualified or able to discharge properly its responsibilities under the
Depository Agreement with respect to such Certificates and the Depositor is unable to locate a qualified successor, (b) the Depositor
notifies the Trustee of its intent to terminate the book-entry system through the Depository and, upon receipt of notice of such
intent from the Depository, the Certificate Owners of the Book-Entry Certificates agree to initiate such termination or (c) after the
occurrence and continuation of an Event of Default, Certificate Owners of such Book-Entry Certificates having not less than 51% of
the Voting Rights evidenced by any Class of Book-Entry Certificates advise the Trustee and the Depository in writing through the
Depository Participants that the continuation of a book-entry system with respect to Certificates of such Class through the
Depository (or its successor) is no longer in the best interests of the Certificate Owners of such Class, then the Trustee shall
notify all Certificate Owners of such Book-Entry Certificates, through the Depository, of the occurrence of any such event and of the
availability of Definitive Certificates to Certificate Owners of such Class requesting the same.  The Depositor shall provide the
Trustee with an adequate inventory of certificates to facilitate the issuance and transfer of Definitive Certificates.  Upon
surrender to the Trustee of any such Certificates by the Depository, accompanied by registration instructions from the Depository for
registration, the Trustee shall authenticate and deliver such Definitive Certificates.  Neither the Depositor nor the Trustee shall
be liable for any delay in delivery of such instructions and each may conclusively rely on, and shall be protected in relying on,
such instructions.  Upon the issuance of such 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 Trustee, to the extent applicable with respect to
such Definitive Certificates, and the Trustee shall recognize the Holders of such Definitive Certificates as Certificateholders
hereunder.

SECTION 5.09.     Maintenance of Office or Agency.

         The Trustee will maintain or cause to be maintained at its expense an office or offices or agency or agencies where
Certificates may be surrendered for registration of transfer or exchange.  The Trustee initially designates its offices at
60 Livingston Avenue, EP-MN-WS2N, St. Paul, Minnesota 55107, Attention: Transfer Unit/WMLT
2006-AMN1 as offices for such purposes.  The Trustee will give prompt written notice to the Certificateholders of any change in such
location of any such office or agency.

                                                             ARTICLE VI

                                             THE DEPOSITOR, THE SERVICER AND THE CUSTODIAN

SECTION 6.01.     Respective Liabilities of the Depositor, the Servicer and the Custodian.

         The Depositor, the Servicer and the Custodian shall each be liable in accordance herewith only to the extent of the
obligations specifically and respectively imposed upon and undertaken by them herein.  By way of illustration and not limitation, the
Depositor is not liable for the servicing and administration of the Mortgage Loans, nor is it obligated by Section 7.01 to assume any
obligations of the Servicer or to appoint a designee to assume such obligations, nor is it liable for any other obligation hereunder
that it may, but it is not obligated to, assume unless it elects to assume such obligation in accordance herewith.

SECTION 6.02.     Merger or Consolidation of the Depositor, the Servicer or the Custodian.

         Except as provided in the next paragraph, the Depositor, the Servicer or the Custodian will each keep in full effect its
existence, rights and franchises as a corporation or banking association 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, the Servicer or the Custodian may be merged or consolidated, or any Person resulting
from any merger or consolidation to which the Depositor, the Servicer or the Custodian shall be a party, or any Person succeeding to
the business of the Depositor, the Servicer or the Custodian, shall be the successor of the Depositor, the Servicer or the Custodian,
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 (except for the execution of an assumption agreement where such succession is
not effected by operation of law); provided, however, that the successor or surviving Person to the Servicer shall be qualified to
service mortgage loans on behalf of Fannie Mae or Freddie Mac.

SECTION 6.03.     Limitation on Liability of the Depositor, the Servicer, the Custodian and Others.

         None of the Depositor, the Servicer or the Custodian nor any of the directors, officers, employees or agents of the
Depositor, the Servicer or the Custodian shall be under any liability to the Trust Fund 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 Depositor, the Servicer or the Custodian against any breach of representations or
warranties made by it herein or protect the Depositor, the Servicer or the Custodian from any liability that would otherwise be
imposed by reasons of willful misfeasance, bad faith or negligence in the performance of duties or by reason of reckless disregard of
obligations and duties hereunder.  The Depositor, the Servicer or the Custodian and any director, officer, employee or agent of the
Depositor, the Servicer or the Custodian 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 Servicer, the Custodian and any director,
officer, employee or agent of the Depositor, the Servicer or the Custodian shall be indemnified by the Trust Fund and held harmless
against any loss, liability or expense, incurred in connection with the performance of their duties under this agreement or incurred
in connection with any audit, controversy or judicial proceeding relating to a governmental taxing authority or any legal action
relating to this Agreement or the Certificates, other than any loss, liability or expense (i) incurred by reason of willful
misfeasance, bad faith or negligence in the performance of duties hereunder or by reason of reckless disregard of obligations and
duties hereunder or (ii) which does not constitute an "unanticipated expense" within the meaning of Treasury Regulation Section
1.860G-1(b)(3)(ii).  None of the Depositor, the Servicer nor the Custodian shall be under any obligation to appear in, prosecute or
defend any legal action that is not incidental to its respective duties hereunder and that in its opinion may involve it in any
expense or liability; provided, however, that any of the Depositor, the Servicer or the Custodian in its discretion may 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 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, the Servicer and the
Custodian shall be entitled to be reimbursed therefor out of the Collection Account as provided by Section 3.08 hereof.

         The provisions of this Section 6.03 shall survive any termination of this Agreement and the resignation or removal of the
Custodian.

SECTION 6.04.     Limitation on Resignation of Servicer.

         The Servicer shall not resign from the obligations and duties hereby imposed on it except upon determination that its duties
hereunder are no longer permissible under applicable law.  Any such determination permitting the resignation of the Servicer shall be
evidenced by an Opinion of Counsel to such effect delivered to the Trustee.  No such resignation shall become effective until a
successor servicer is appointed and has assumed the Servicer's responsibilities, duties, liabilities and obligations hereunder.  Any
such resignation shall not relieve the Servicer of any of the obligations specified in Section 7.01 and 7.02 as obligations that
survive the resignation or termination of the Servicer.

SECTION 6.05.     Errors and Omissions Insurance; Fidelity Bonds.

         The Servicer shall, for so long as it acts as servicer under this Agreement, obtain and maintain in force (a) a policy or
policies of insurance covering errors and omissions in the performance of its obligations as servicer hereunder, and (b) a fidelity
bond in respect of its officers, employees and agents. Each such policy or policies and bond shall, together, comply with the
requirements from time to time of Fannie Mae or Freddie Mac for Persons performing servicing for mortgage loans purchased by Fannie
Mae or Freddie Mac unless the Servicer has obtained a waiver of such requirements from Fannie Mae or Freddie Mac.  The Servicer shall
provide the Trustee, upon request and reasonable notice, with copies of such policies and fidelity bond or a certification from the
insurance provider evidencing such policies and fidelity bond.  In the event that any such policy or bond ceases to be in effect, the
Servicer shall use its reasonable best efforts to obtain a comparable replacement policy or bond from an insurer or issuer meeting
the requirements set forth above as of the date of such replacement.  Any such policy or fidelity bond shall by its terms not be
cancelable without thirty days' prior written notice to the Trustee.  The Servicer shall be deemed to have complied with this
provision if an Affiliate of the 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 the Servicer.

                                                              ARTICLE VII

                                                   DEFAULT; TERMINATION OF SERVICER

SECTION 7.01.     Events of Default.

         "Event of Default," wherever used herein, means any one of the following events:

(i)      any failure by the Servicer to make any Advance, to deposit in the Collection Account or the Certificate Account or remit to
the Trustee any payment (excluding a payment required to be made under Section 4.01 hereof) required to be made under the terms of
this Agreement, which failure shall continue unremedied for three Business Days and, with respect to a payment required to be made
under Section 4.01 hereof, for one Business Day, after the date on which written notice of such failure shall have been given to the
Servicer by the Trustee or the Depositor, or to the Trustee and the Servicer by the Holders of Certificates evidencing not less than
25% of the Voting Rights evidenced by the Certificates; or

(ii)     any failure by the Servicer to observe or perform in any material respect any other of the covenants or agreements on the
part of the Servicer contained in this Agreement or any representation or warranty shall prove to be untrue in any material respect,
which failure or breach shall continue unremedied for a period of 60 days after the date on which written notice of such failure
shall have been given to the Servicer by the Trustee or the Depositor, or to the Trustee and the Depositor by the Holders of
Certificates evidencing not less than 25% of the Voting Rights evidenced by the Certificates; or

(iii)    a decree or order of a court or agency or supervisory authority having jurisdiction for the appointment of a receiver or
liquidator in any insolvency, 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 Servicer and such decree or order shall have remained
in force undischarged or unstayed for a period of 60 consecutive days; or

(iv)     consent by the Servicer to the appointment of a receiver or liquidator in any insolvency, readjustment of debt, marshaling
of assets and liabilities or similar proceedings of or relating to the Servicer or all or substantially all of the property of the
Servicer; or

(v)      admission by a Servicer in writing of its inability to pay its debts generally as they become due, file a petition to take
advantage of, or commence a voluntary case under, any applicable insolvency or reorganization statute, make an assignment for the
benefit of its creditors, or voluntarily suspend payment of its obligations or

(vi)     any failure by the Servicer to duly perform, within the required time period, its obligations under Article XII of this
Agreement.

         If an Event of Default shall occur with respect to the Servicer, then, and in each and every such case, so long as such
Event of Default shall not have been remedied within the applicable grace period, the Trustee shall, by notice in writing to the
Servicer (with a copy to each Rating Agency), terminate all of the rights and obligations of the Servicer under this Agreement and in
and to the Mortgage Loans and the proceeds thereof, other than its rights as a Certificateholder hereunder.  On or after the receipt
by the Servicer of such written notice, all authority and power of the Servicer hereunder, whether with respect to the Mortgage Loans
or otherwise, shall pass to and be vested in the Trustee or a successor servicer.  To the extent the Event of Default resulted from
the failure of the Servicer to make a required Advance, the Trustee shall thereupon make any Advance described in Section 4.01 hereof
subject to Section 3.04 hereof.  The Trustee is hereby authorized and empowered to execute and deliver, on behalf of the 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 the Servicer to pay amounts owed pursuant to Article VIII.  The Servicer agrees to
cooperate with the Trustee in effecting the termination of the Servicer's responsibilities and rights hereunder, including, without
limitation, the transfer to the Trustee of all cash amounts which shall at the time be credited to the Collection Account, or
thereafter be received with respect to the Mortgage Loans.  The Trustee shall promptly notify the Rating Agencies of the occurrence
of an Event of Default or an event that, with notice, passage of time, other action or any combination of the foregoing would be an
Event of Default, such notice to be provided in any event within two Business Days of such occurrence.

         Notwithstanding any termination of the activities of the Servicer hereunder, the Servicer shall be entitled to receive, out
of any late collection of a Scheduled Payment on a Mortgage Loan that was due prior to the notice terminating the Servicer's rights
and obligations as Servicer hereunder and received after such notice, that portion thereof to which the Servicer would have been
entitled pursuant to Sections 3.08(a)(i) through (viii), and any other amounts payable to the Servicer hereunder the entitlement to
which arose prior to the termination of its activities hereunder.  Notwithstanding anything herein to the contrary, upon termination
of the Servicer hereunder, any liabilities of the Servicer which accrued prior to such termination shall survive such termination.

SECTION 7.02.       Trustee to Act; Appointment of Successor.

         On and after the time the Servicer receives a notice of termination pursuant to Section 7.01 hereof, the Trustee shall, to
the extent provided in Section 3.04, be the successor to the 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 the Servicer by the terms and provisions hereof and applicable law, including the obligation to make advances
pursuant to Section 4.01; provided, however, that the Trustee, acting in its capacity as successor to the Servicer shall have no
obligation to make Advances, to advance, expend or risk its own funds or otherwise incur any financial liability in the performance
of its duties if it shall have reasonable grounds for believing that such funds are non-recoverable.  As compensation therefor,
subject to the last paragraph of Section 7.01, the Trustee shall be entitled to all fees, costs and expenses relating to the Mortgage
Loans that the Servicer would have been entitled to if the Servicer had continued to act hereunder.  Notwithstanding the foregoing,
if the Trustee has become the successor to the Servicer in accordance with Section 7.01 hereof, the Trustee may, if it shall be
unwilling to so act, or shall, if it is prohibited by applicable law from making Advances pursuant to Section 4.01 hereof or if it is
otherwise unable to so act, appoint, or petition a court of competent jurisdiction to appoint, any established mortgage loan
servicing institution, the appointment of which successor shall not adversely affect the then current rating of the Certificates by
each Rating Agency, as the successor to the Servicer hereunder in the assumption of all or any part of the responsibilities, duties
or liabilities of the Servicer hereunder.  Any successor servicer shall be an institution that is a Fannie Mae and Freddie Mac
approved seller/servicer in good standing, that has a net worth of at least $15,000,000, and that is willing to service the Mortgage
Loans and executes and delivers to the Depositor and the Trustee an agreement accepting such delegation and assignment, that contains
an assumption by such Person of the rights, powers, duties, responsibilities, obligations and liabilities of the Servicer (other than
liabilities of the Servicer under Section 6.03 hereof incurred prior to termination of the Servicer under Section 7.01), with like
effect as if originally named as a party to this Agreement; and provided further 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.  No appointment of a successor to the Servicer hereunder shall be effective until the Trustee shall
have consented thereto and written notice of such proposed appointment shall have been provided by the Trustee to each
Certificateholder.  The Trustee shall not resign as servicer until a successor servicer has been appointed and has accepted such
appointment; provided, however, that the Trustee may, if it shall become unwilling to continue to so act as servicer, or shall, if it
shall become prohibited by applicable law from making Advances pursuant to Section 4.01 hereof or if it is otherwise unable to
continue to so act, appoint, or petition a court of competent jurisdiction to appoint, any established mortgage loan servicing
institution, the appointment of which successor shall not adversely affect the then current rating of the Certificates by each Rating
Agency, as the successor to the Servicer hereunder in the assumption of all or any part of the responsibilities, duties or
liabilities of the Servicer hereunder.  Pending appointment of a successor to the Servicer hereunder, the Trustee, unless the Trustee
is prohibited by law from so acting, shall, subject to Section 3.04 hereof, act in such capacity as hereinabove provided.  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 no such compensation shall be in excess of
that permitted the Servicer hereunder.  The Trustee and such successor shall take such action, consistent with this Agreement, as
shall be necessary to effectuate any such succession.  Neither the Trustee 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
Servicer to deliver or provide, or any delay in delivering or providing, any cash, information, documents or records to it.

         Any successor to the Servicer as servicer shall give notice to the Mortgagors of such change of servicer and shall, during
the term of its service as servicer maintain in force the policy or policies that the Servicer is required to maintain pursuant to
Section 6.05.

SECTION 7.03.     Notification to Certificateholders.

(a)      Upon any termination of or appointment of a successor to the Servicer, the Trustee shall give prompt written notice thereof
  to Certificateholders, the Depositor, the Swap Provider and to each Rating Agency.

(b)      Within 60 days after the occurrence of any Event of Default, the Trustee shall transmit by mail to all Certificateholders
  notice of each such Event of Default hereunder known to the Trustee, 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, prior to the occurrence of an Event of  Default and after the curing of all Events of Default that may have
occurred, each shall undertake to perform such duties and only such duties as are specifically set forth in this Agreement.  In case
an 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.  In case an Event of Default or other default by the Servicer or the
Depositor hereunder shall occur and be continuing, the Trustee shall, at the direction of the majority of the Certificateholders, or
may, proceed to protect and enforce its rights and the rights of the Certificateholders under this Agreement by a suit, action or
proceeding in equity or at law or otherwise, whether for the specific performance of any covenant or agreement contained in this
agreement or in aid of the execution of any power granted in this Agreement or for the enforcement of any other legal, equitable or
other remedy, as the Trustee, being advised by counsel and subject to the foregoing, shall deem most effectual to protect and enforce
any of the rights of the Trustee and the Certificateholders.

         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 conform on their face to the requirements of this Agreement; provided, however, that the
Trustee shall not be responsible for the accuracy or content of any resolution, certificate, statement, opinion, report, document,
order or other instrument furnished by the Servicers or the Depositor hereunder.  If any such instrument is found not to conform to
the requirements of this Agreement in a material manner, the Trustee shall take such action as it deems appropriate to have the
instrument corrected, and if the instrument is not corrected to its satisfaction, the Trustee will provide notice to the
Certificateholders and take such further action as directed in writing by the Certificateholders.

         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 misconduct, its negligent failure to perform its obligations in compliance with this
Agreement, or any liability that would be imposed by reason of its willful misfeasance or bad faith; provided, however, that:

(i)      prior to the occurrence of an Event of Default of which a Responsible Officer of the Trustee shall have actual knowledge,
and after the curing of all such Events of Default that may have occurred, the duties and obligations of the Trustee shall be
determined solely by the express provisions of this Agreement, the Trustee shall not be liable, individually or as Trustee, 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 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 that it reasonably believed in good faith to be genuine and to have been duly
executed by the proper authorities respecting any matters arising hereunder;

(ii)     the Trustee shall not, individually or as Trustee, be liable for an error of judgment made in good faith by a Responsible
Officer or Responsible Officers of the Trustee unless the Trustee was negligent or acted in bad faith or with willful misfeasance;

(iii)    the Trustee shall not be liable, individually or as Trustee, 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 in accordance with this Agreement 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;

(iv)     the Trustee shall not be charged with knowledge of any default or Event of Default unless a Responsible Officer of the
Trustee assigned to and working in the Corporate Trust Office obtains actual knowledge of such default or Event of Default or any
officer of the Trustee receives written notice of such default or Event of Default at its Corporate Trust Office.  In the absence of
such notice or actual knowledge, the Trustee may conclusively assume that there is no default or Event of Default;

(v)      the Trustee shall not have a 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 rerecording, refilling or redepositing, as applicable, thereof, (B) to see to 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; and

(vi)     no provision in this Agreement shall require the Trustee to expend or risk its own funds (including, without limitation, the
making of any Advance by the Trustee as a successor Servicer) or otherwise incur any personal financial liability in the performance
of any of its duties as Trustee hereunder, or in the exercise of any of its rights or powers, if the Trustee shall have reasonable
grounds for believing that repayment of funds or adequate indemnity against such risk of liability is not reasonably assured to it,
and none of the provisions contained in this Agreement shall in any event require the Trustee to perform, or be responsible for the
manner or performance of, any of the obligations of a Servicer under this Agreement, except, with respect to the Trustee, during such
time, if any, as the Trustee shall be the successor to, and be vested with the rights, duties, powers and privileges of, a
predecessor Servicer in accordance with the terms of this Agreement.

SECTION 8.02.     Certain Matters Affecting the Trustee.

(a)      Except as otherwise provided in Section 8.01:

(i)      the Trustee 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;

(ii)     the Trustee may consult with counsel of its choice 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 Opinion of Counsel;

(iii)    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;

(iv)     prior to the occurrence of an Event of Default hereunder and after the curing of all Events of Default that may have
occurred, 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 so to do by the Holders of each Class of Certificates evidencing not less than 25% of the Voting Rights of such Class;

(v)      the Trustee may execute any of the trusts or powers hereunder or perform any duties hereunder either directly or by or
through agents, custodians, accountants or attorneys or independent contractors, and the Trustee will not be responsible for any
misconduct or negligence on the part of any agent, custodian, accountant, attorney or independent contractor appointed with due care
by it hereunder;

(vi)     the Trustee shall not be required to expend its own funds or otherwise incur any financial liability in the performance of
any of its duties hereunder if it shall have reasonable grounds for believing that repayment of such funds or adequate indemnity
against such liability is not assured to it;

(vii)    the Trustee shall not be liable, individually or as Trustee, for any loss on any investment of funds pursuant to this
Agreement (other than as issuer of the investment security);

(viii)   the Trustee shall not be charged with knowledge of any default or Event of Default unless a Responsible Officer of the
Trustee assigned to and working in the Corporate Trust Office obtains actual knowledge of such default or Event of Default or any
officer of the Trustee receives written notice of such default or Event of Default at its Corporate Trust Office.  In the absence of
such notice or actual knowledge, the Trustee may conclusively assume that there is no default or Event of Default;

(ix)     [Reserved];

(x)      the Trustee shall not be under any obligation to exercise any of the trusts or powers vested in it by this Agreement or to
make any investigation of matters arising hereunder 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 Trustee reasonable security or indemnity against the costs, expenses and liabilities
that may be incurred therein or thereby;

(xi)     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;

(xii)    if requested by the Servicer, the Trustee shall appoint the Servicer as the trustee's attorney-in-fact in order to carry out
and perform certain activities that are necessary or appropriate for the servicing and administration of the Mortgage Loans pursuant
to this Agreement.  Such appointment shall be evidenced by a power of attorney in such form as may be agreed to by the Trustee and
the Servicer.  The Trustee shall have no liability for any action or inaction of the Servicer in connection with such power of
attorney and the Trustee shall be indemnified by the Servicer for all liabilities, costs, expenses incurred by the Trustee in
connection with the Servicer's use or misuse of such powers of attorney; and

(xiii)   the Trustee shall not be required to give any bond or surety in respect of the execution of the Trust created hereby or the
powers granted hereunder.

(b)      All rights of action under this Agreement or under any of the Certificates, enforceable by the Trustee, may be enforced by
  the Trustee without the possession of any of the Certificates, or the production thereof at the trial or other proceeding relating
  thereto, and any such suit, action or proceeding instituted by the Trustee shall be brought in its name for the benefit of all the
  Holders of the Certificates, subject to the provisions of this Agreement.  The Trustee shall not have a 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 rerecording, refilling or redepositing, as applicable,
  thereof, (B) to see to 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.

SECTION 8.03.     Trustee Not Liable for Certificates or Mortgage Loans.

         The recitals contained herein shall be taken as the statements of the Depositor or the Servicer, as the case may be, and the
Trustee assumes no responsibility for their correctness.  The Trustee makes no representation as to the validity or sufficiency of
this Agreement, of any Mortgage Loan, or any related document other than with respect to the execution and authentication of the
Certificates, if it so executed or authorized the Certificates.  The Trustee shall not be accountable for the use or application by
the Depositor or the Servicer of any funds paid to the Depositor or the Servicer in respect of the Mortgage Loans or deposited in or
withdrawn from the Collection Account or the Certificate Account by the Depositor or the Servicer.

         The Trustee shall not at any time have any responsibility or liability for or with respect to the legality, validity and
enforceability of any Mortgage or any Mortgage Loan, or the perfection and priority of any Mortgage or the maintenance of any such
perfection and priority or for or with respect to the sufficiency of the assets of the Trust Fund or its ability to generate the
payments to be distributed to Certificateholders under this Agreement, including, without limitation: the existence, condition and
ownership of any Mortgaged Property; the existence and enforceability of any hazard insurance thereon (other than if the Trustee
shall assume the duties of a predecessor Servicer pursuant to Section 7.02 and thereupon only for the acts or omissions of the
Trustee as successor Servicer); the validity of the assignment of any Mortgage Loan to the Trustee or of any intervening assignment;
the completeness of any Mortgage Loan; the performance or enforcement of any Mortgage Loan (other than if the Trustee shall assume
the duties of a predecessor Servicer pursuant to Section 7.02 and thereupon only for the acts or omissions of the Trustee as
successor Servicer); the compliance by the Depositor or the Servicers with any warranty or representation made under this Agreement
or in any related document or the accuracy of any such warranty or representation; any investment of monies by or at the direction of
a Servicer or any loss resulting therefrom, it being understood that the Trustee shall remain responsible for any part of the Trust
Estate that either party may hold in its individual capacity; the acts or omissions of any of the Depositor, any Servicer (other than
if the Trustee shall assume the duties of a predecessor Servicer pursuant to Section 7.02 and thereupon only for the acts or
omissions of the Trustee as successor Servicer), any subservicer or any Mortgagor; any action of any Servicer (other than if the
Trustee shall assume the duties of a predecessor Servicer pursuant to Section 7.02 and thereupon only for the acts or omissions of
the Trustee as successor Servicer) or any subservicer taken in the name of the Trustee; the failure of any Servicer or any
subservicer to act or perform any duties required of it as agent of the Trustee hereunder; or any action by the Trustee taken at the
instruction of a Servicer (other than if the Trustee shall assume the duties of a predecessor Servicer pursuant to Section 7.02 and
thereupon only for the acts or omissions of the Trustee as successor Servicer); provided, however, that the foregoing shall not
relieve the Trustee of its obligation to perform its duties under this Agreement.

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 was not the Trustee.

SECTION 8.05.     Trustee's Fees and Expenses.  The Trustee will be entitled to the Trustee Fee for the performance of its activities
hereunder.  In addition, the Trustee will be entitled to all income and gain realized from any investment of funds in the Certificate
Account, pursuant to Section 3.05(f), for the performance of its activities hereunder.

SECTION 8.06.     Indemnification and Expenses of Trustee.

(a)      The Trustee and its respective directors, officers, employees and agents shall be entitled to indemnification from the Trust
  Fund for any loss, liability or expense incurred in connection with any legal proceeding or incurred without negligence or willful
  misconduct on their part, arising out of, or in connection with the acceptance or administration of the trusts created hereunder or
  in connection with the performance of their duties hereunder, including any applicable fees and expenses payable hereunder, and the
  costs and expenses of defending themselves against any claim in connection with the exercise or performance of any of their powers
  or duties hereunder, provided that:

(i)      with respect to any such claim, the Trustee shall have given the Depositor and the Holders written notice thereof promptly
after the Trustee shall have knowledge thereof; provided that failure to so notify shall not relieve the Trust Fund of the obligation
to indemnify the Trustee; however, any reasonable delay by the Trustee to provide written notice to the Depositor and the Holders
promptly after the Trustee shall have obtained knowledge of a claim shall not relieve the Trust Fund of the obligation to indemnify
the Trustee under this Section 8.06;

(ii)     while maintaining control over its own defense, the Trustee shall cooperate and consult fully with the Depositor in
preparing such defense;

(iii)    notwithstanding anything to the contrary in this Section 8.06, the Trust Fund shall not be liable for settlement of any such
claim by the Trustee entered into without the prior consent of the Depositor, which consent shall not be unreasonably withheld; and

(iv)     any such loss, liability or expense to be indemnified by the Trust Fund must constitute an "unanticipated expense" of the
Trust Fund within the meaning of Treasury Regulations Section 1.860G-1(b)(3)(ii).

         The provisions of this Section 8.06 shall survive any termination of this Agreement and the resignation or removal of the
Trustee and shall be construed to include, but not be limited to any loss, liability or expense under any environmental law.

(b)      The Trustee shall be entitled to all reasonable expenses, disbursements and advancements incurred or made by the Trustee in
  accordance with this Agreement (including fees and expenses of its counsel and all persons not regularly in its employment), except
  any such expenses, disbursements and advancements that either (i) arise from its negligence, bad faith or willful misconduct or (ii)
  do not constitute "unanticipated expenses" within the meaning of Treasury Regulations Section 1.860G-1(b)(3)(ii).

SECTION 8.07.     Eligibility Requirements for 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 that
would not cause any of the Rating Agencies to reduce their respective ratings of any Class of Certificates below the ratings issued
on the Closing Date (or having provided such security from time to time as is sufficient to avoid such reduction).  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 8.07 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 the provisions of this Section 8.07, the
Trustee shall resign immediately in the manner and with the effect specified in Section 8.08 hereof.  The corporation or national
banking association serving as Trustee may have normal banking and trust relationships with the Depositor and its Affiliates;
provided, however, that such corporation cannot be an Affiliate of the Servicer, other than the Trustee in its role as successor to
the Servicer.

SECTION 8.08.     Resignation and Removal of Trustee.

         The Trustee may at any time resign and be discharged from the trusts hereby created by (1) giving written notice of
resignation to the Depositor and the Servicer by mailing notice of resignation by first class mail, postage prepaid, to the
Certificateholders at their addresses appearing on the Certificate Register and each Rating Agency, not less than 60 days before the
date specified in such notice when, subject to Section 8.09, such resignation is to take effect, and (2) acceptance of appointment by
a successor trustee in accordance with Section 8.09 and meeting the qualifications set forth in Section 8.07.  If no successor
trustee 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 (i) the Trustee shall cease to be eligible in accordance with the provisions of Section 8.07 hereof and shall
fail to resign after written request thereto by the Depositor or (ii) the 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,
(iii)(A) a tax is imposed with respect to the Trust Fund by any state in which the Trustee or the Trust Fund is located, (B) the
imposition of such tax would be avoided by the appointment of a different trustee and (C) the Trustee fails to indemnify the Trust
Fund against such tax, or (iv) the Trustee fails to timely comply with Article XI hereof, then the Depositor may remove the Trustee,
and the Depositor shall promptly appoint a successor trustee by written instrument, in duplicate, one copy of which instrument shall
be delivered to the Trustee and one copy of which shall be delivered to the successor trustee.

         The Holders evidencing at least 51% of the Voting Rights of all Classes of Certificates may at any time remove the Trustee,
and the Depositor shall 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 instruments shall be delivered by the successor Trustee to the
Servicer, one complete set to the Trustee so removed and one complete set to the successor so appointed.  Notice of any removal of
the Trustee shall be given to each Rating Agency by the successor trustee.

         Any resignation or removal of the Trustee and appointment of a successor trustee pursuant to any of the provisions of this
Section 8.08 shall become effective upon acceptance of appointment by the successor trustee as provided in Section 8.09 hereof.

SECTION 8.09.     Successor Trustee.

         Any successor trustee appointed as provided in Section 8.08 hereof shall execute, acknowledge and deliver to the Depositor
and to its predecessor trustee 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.

         No successor trustee shall accept appointment as provided in this Section 8.09 unless at the time of such acceptance such
successor trustee shall be eligible under the provisions of Section 8.07 hereof and its appointment shall not adversely affect the
then current rating of the Certificates.

         Upon acceptance of appointment by a successor trustee as provided in this Section 8.09, 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 ten 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 8.10.     Merger or Consolidation of 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 consolidation to which the Trustee shall be a party, or any corporation succeeding to all or
substantially all of the corporate trust business of the Trustee, shall be the successor of the Trustee hereunder, provided that such
corporation shall be eligible under the provisions of Section 8.07 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 (except for the execution of an assumption
agreement where such succession is not effected by operation of law).

SECTION 8.11.     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, the 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 8.11, such powers, duties, obligations, rights and trusts as the Servicer and the Trustee may consider necessary or
desirable.  Any such co-trustee or separate trustee shall be subject to the written approval of the Servicer.  The Trustee shall not
be liable for the actions of any co-trustee; provided the appointment of a co-trustee shall not relieve the Trustee of its
obligations hereunder.  If the 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 8.07 and no notice to Certificateholders of the appointment of any co-trustee or separate trustee shall be
required under Section 8.09.

         Every separate trustee and co-trustee shall, to the extent permitted by law, be appointed and act subject to the following
provisions and conditions:

(i)      All rights, powers, duties and obligations conferred or imposed upon the Trustee except for the obligation of the Trustee
under this Agreement to advance funds on behalf of the Servicer 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 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 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;

(ii)     No trustee hereunder shall be held personally liable by reason of any act or omission of any other trustee hereunder; and

(iii)    The Trustee may at any time accept the resignation of or remove any separate trustee or co-trustee.

         Any notice, request or other writing given to the Trustee shall be deemed to have been given to each of the then separate
trustees and co-trustees, 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 to, the Trustee.  Every
such instrument shall be filed with the Trustee and a copy thereof given to the Servicer 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 8.12.     Tax Matters.

(a)      It is intended that each of the REMICs provided for herein shall constitute a REMIC, and that the affairs of the Trust Fund
  shall be conducted so as to allow each such REMIC to qualify as, a "real estate mortgage investment conduit" as defined in and in
  accordance with the REMIC Provisions.  In furtherance of such intention, the Trustee covenants and agrees that it shall act as agent
  (and the Trustee is hereby appointed to act as agent) on behalf of each of the REMICs provided for herein and that in such capacity
  it shall:  (a) prepare and file, or cause to be prepared and filed, 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 or cause to
  be prepared and filed with the Internal Revenue Service and applicable state or local tax authorities income tax or information
  returns for each taxable year with respect to each of the REMICs provided for herein, 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 or cause to be
  furnished to Certificateholders the schedules, statements or information at such times and in such manner as may be required
  thereby; (b) within thirty days of the Closing Date, furnish or cause to be furnished to the Internal Revenue Service, on Forms 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 for each of the REMICs provided for
  herein; (c) make or cause to be made elections, on behalf of each of the REMICs provided for herein to be treated as a REMIC on the
  federal tax return of such REMICs  for their first taxable years (and, if necessary, under applicable state law); (d) prepare and
  forward, or cause to be prepared and forwarded, 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 without limitation, the calculation of any original issue discount using the Prepayment Assumption; (e)
  provide information necessary for the computation of tax imposed on the transfer of a Class R Certificate to a Person that is not a
  Permitted Transferee, or an agent (including a broker, nominee or other middleman) of a Person that is not a Permitted Transferee,
  or a pass through entity in which a Person that is not a 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 the affairs of each of the REMICs provided for herein at all times that any Certificates are outstanding
  so as to maintain the status of each of the REMICs provided for herein 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 of the REMICs
  provided for herein or result in the imposition of tax upon any such REMIC; (h) pay, from the sources specified in the last
  paragraph of this Section 8.12, the amount of any federal, state and local taxes, including prohibited transaction taxes as
  described below, imposed on each of the REMICs provided for herein prior to the termination of the Trust Fund when and as the same
  shall be due and payable (but such obligation shall not prevent the Trustee or any other appropriate Person from contesting any such
  tax in appropriate proceedings and shall not prevent the Trustee from withholding payment of such tax, if permitted by law, pending
  the outcome of such proceedings); (i) sign or cause to be signed federal, state or local income tax or information returns; (j)
  maintain records relating to each of the REMICs provided for herein, including but not limited to the income, expenses, assets and
  liabilities of each of the REMICs provided for herein, and the fair market value and adjusted basis of the Trust Fund property
  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 (k) as and when necessary and appropriate, represent each of the REMICs provided for herein 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 any of the REMICs provided for herein, enter into settlement agreements with any
  governmental taxing agency, extend any statute of limitations relating to any tax item of any of the REMICs provided for herein, and
  otherwise act on behalf of each of the REMICs provided for herein in relation to any tax matter involving any of such REMICs or any
  controversy involving the Trust Fund.

         In order to enable the Trustee to perform its duties as set forth herein, the Depositor shall provide, or cause to be
provided, to the Trustee within 10 days after the Closing Date all information or data that the Trustee requests in writing and
determines to be relevant for tax purposes to the valuations and offering prices of the Certificates, including, without limitation,
the price, yield, prepayment assumption and projected cash flows of the Certificates and the Mortgage Loans.  Thereafter, the
Depositor shall provide to the Trustee promptly upon written request therefor, any such additional information or data that the
Trustee may, from time to time, request in order to enable the Trustee to perform its duties as set forth herein.  The Depositor
hereby agrees to indemnify the Trustee for any losses, liabilities, damages, claims or expenses of the Trustee arising from any
errors or miscalculations of the Trustee that result from any failure of the Depositor to provide, or to cause to be provided,
accurate information or data to the Trustee on a timely basis.

         In the event that any tax is imposed on "prohibited transactions" of any of the REMICs provided for herein as defined in
Section 860F(a)(2) of the Code, on the "net income from foreclosure property" of the any of such REMICs as defined in Section 860G(c)
of the Code, on any contribution to the Trust Fund after the Startup Day pursuant to Section 860G(d) of the Code, or any other tax is
imposed, if not paid as otherwise provided for herein, such tax shall be paid by (i) the Trustee, if any such other tax arises out of
or results from a breach by the Trustee of any of its obligations under this Agreement or as a result of the location of the Trustee,
(ii) any party hereto (other than the Trustee) to the extent any such other tax arises out of or results from a breach by such other
party of any of its obligations under this Agreement or as a result of the location of such other party or (iii) in all other cases,
or in the event that any liable party here fails to honor its obligations under the preceding clauses (i) or (ii), any such tax will
be paid first with amounts (other than amounts derived by the Trust Fund from a payment on the Swap Agreement) otherwise to be
distributed to the Class R Certificateholders (pro rata) pursuant to Section 4.04, and second with amounts (other than amounts
derived by the Trust Fund from a payment on the Swap Agreement) otherwise to be distributed to all other Certificateholders in the
following order of priority:  first, to the Class X Certificates (pro rata), second, to the Class B-3 Certificates (pro rata), third,
to the Class B-2 Certificates (pro rata), fourth, to the Class B-1 Certificates (pro rata), fifth, to the Class M-6 Certificates (pro
rata), sixth, to the Class M-5 Certificates (pro rata), seventh, to the Class M-4 Certificates (pro rata), eighth, to the Class M-3
Certificates (pro rata), ninth, to the Class M-2 Certificates (pro rata), tenth, to the Class M-1 Certificates (pro rata), and
eleventh, to the Class A and Class R Certificates (pro rata).  Notwithstanding anything to the contrary contained herein, to the
extent that such tax is payable by the Class R Certificate, the Trustee is hereby authorized pursuant to such instruction to retain
on any Distribution Date, from the Holders of the Class R Certificate (and, if necessary, from the Holders of all other Certificates
in the priority specified in the preceding sentence), funds otherwise distributable to such Holders in an amount sufficient to pay
such tax.  The Trustee agrees to promptly notify in writing the party liable for any such tax of the amount thereof and the due date
for the payment thereof.

(b)      Each of the Depositor and the Trustee agrees not to take or omit to take knowingly or intentionally, any action or omit to
  take any action that would cause the termination of the REMIC status of any of the  REMICs provided for herein or result in the
  imposition of a tax upon any of the REMICs provided for herein.

SECTION 8.13.     X-AMB Swap Agreement.

         The Supplemental Interest Trust Trustee is hereby authorized and directed to, and agrees that it shall enter into the X-AMB
Swap Agreement on behalf of (i) the Class A, Class M and Class B Certificates on the one hand, and (ii) the Class X
Certificateholders on the other hand.

                                                               ARTICLE IX

                                                              TERMINATION

SECTION 9.01.     Termination upon Liquidation or Repurchase of all Mortgage Loans.

(a)      Subject to Section 9.03, the obligations and  responsibilities of the Depositor, the Servicer, the Custodian and the Trustee
  created hereby with respect to the Trust Fund shall terminate upon the earlier of (a) an Optional Termination 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, as
  applicable. In no event shall the trusts created hereby continue beyond the earlier of (i)  the expiration of 21 years from the
  death of the last 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 and (ii) the Latest Possible Maturity Date.

(b)      On or before the Determination Date following the Optional Termination Date, the Servicer may, at its option, terminate the
  Trust Fund by purchasing all of the Mortgage Loans and REO Properties at a price equal to the Optional Termination Price.  In
  connection with such termination, the Optional Termination Price shall be delivered to the Trustee no later than the Business Day
  immediately preceding the related Distribution Date.  Notwithstanding anything to the contrary herein, the Optional Termination
  Amount paid to the Trustee by the Servicer shall be deposited by the Trustee directly into the Certificate Account immediately upon
  receipt.  Upon any termination pursuant to this Section 9.01(b), out of the Optional Termination Amount deposited into the
  Certificate Account, the Supplemental Interest Trust Trustee shall pay to the Swap Counterparty any Swap Termination Payment, and
  the Trustee shall pay to the Trustee or the Servicer, as applicable, the aggregate amount of any unreimbursed out-of-pocket costs
  and expenses owed to the Trustee or the Servicer and any unpaid or unreimbursed Servicing Fees, Trustee Fees, Advances and Servicing
  Advances.

         Notwithstanding anything to the contrary in this Article IX, the parties hereto intend that the portion of any amount
received upon an Optional Termination that is attributable to clause (D) of the definition of Optional Termination Price shall be
treated for federal income tax purposes as having been paid by the Servicer directly to the Swap Counterparty (rather than having
been paid to any REMIC) pursuant to the Swap Agreement.

SECTION 9.02.     Final Distribution on the Certificates.

         If on any Determination Date, (i) the Trustee determines based on information provided in writing by the Servicer that there
are no Outstanding Mortgage Loans and no other funds or assets in the Trust Fund other than the funds in the Collection Account, the
Trustee shall send a final distribution notice promptly to each Certificateholder or (ii) the Trustee determines that a Class of
Certificates shall be retired after a final distribution on such Class, the Trustee shall notify the Certificateholders within seven
(7) Business Days after such Determination Date that the final distribution in retirement of such Class of Certificates is scheduled
to be made on the immediately following Distribution Date.  Any final distribution made pursuant to the immediately preceding
sentence will be made only upon presentation and surrender of the Certificates at the office of the Trustee specified in such notice.

         Notice of any termination of the Trust Fund, 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 Trustee by letter to
Certificateholders mailed  no later than the last calendar day of the month immediately preceding the month of such final
distribution.  Any such notice 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 location of the office or agency at which
such presentation and surrender must be made, and (c) 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.  The
Trustee will give such notice to each Rating Agency at the time such notice is given to Certificateholders.

         In the event such notice is given, the Trustee shall cause all funds in the Collection Account to be deposited in the
Certificate 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, certification to the Custodian that such
required amount has been deposited in the Trust Fund and the receipt by the Custodian of a Request for Release therefor, the
Custodian shall promptly release to the Mortgage Files for the Mortgage Loans.

         Upon presentation and surrender of the Certificates, the Trustee shall cause to be distributed to Certificateholders of each
Class the amounts allocable to such Certificates held in the Certificate Account in the order and priority set forth in Section 4.04
hereof on the final Distribution Date and in proportion to their respective Percentage Interests.

         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, the Trustee 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
Trustee 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 that 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 that remain subject hereto.
Upon payment to the Class R Certificateholders of such funds and assets, the Trustee shall have no further duties or obligations with
respect thereto.

SECTION 9.03.     Additional Termination Requirements.

(a)      In the event the Servicer completes an Optional Termination as provided in Section 9.01, the Trust Fund shall be terminated
  in accordance with the following additional requirements, unless the Trustee has been supplied with an Opinion of Counsel, at the
  expense of the Servicer, to the effect that the failure of the Trust Fund to comply with the requirements of this Section 9.03 will
  not (i) result in the imposition of taxes on "prohibited transactions" of any of the REMICs provided for herein as defined in
  Section 860F of the Code, or (ii) cause any of the REMICs provided for herein to fail to qualify as a REMIC at any time that any
  Certificates are outstanding:

(i)      The Depositor shall establish a 90-day liquidation period and notify the Trustee thereof, and the Trustee shall in turn
specify the first day of such period in a statement attached to the final tax returns of each of the REMICs provided for herein
pursuant to Treasury Regulation Section 1.860F-1.  The Depositor shall satisfy all the requirements of a qualified liquidation under
Section 860F of the Code and any regulations thereunder, as evidenced by an Opinion of Counsel obtained at the expense of the
Servicer;

(ii)     During such 90-day liquidation period, and at or prior to the time of making the final payment on the Certificates, the
Depositor as agent of the Trustee shall sell all of the assets of the Trust Fund for cash; and

(iii)    At the time of the making of the final payment on the Certificates, the Trustee shall distribute or credit, or cause to be
distributed or credited, to the Class R Certificateholders all cash on hand (other than cash retained to meet outstanding claims),
and the Trust Fund shall terminate at that time, whereupon the Trustee shall have no further duties or obligations with respect to
sums distributed or credited to the Class R Certificateholders.

(b)      By their acceptance of the Certificates, the Holders thereof hereby authorize the Depositor to specify the 90-day
  liquidation period for the Trust Fund, which authorization shall be binding upon all successor Certificateholders.

(c)      Upon the written request of the Depositor, the Trustee as agent for each REMIC hereby agrees to adopt and sign such a plan
  of complete liquidation as provided to it by the Depositor.  The Trustee's obligation to adopt and sign such plan of complete
  liquidation is subject to the Trustee's receipt of the Opinion of Counsel referred to in Section 9.03(a)(i).  In addition, the
  Trustee shall take such other action in connection therewith as may be reasonably requested by the Depositor.

                                                               ARTICLE X

                                                       MISCELLANEOUS PROVISIONS

SECTION 10.01.    Amendment.

         This Agreement may be amended from time to time by the Depositor, the Servicer and the Trustee, without the consent of any
of the Certificateholders to

(i)      to cure any ambiguity or correct any mistake,

(ii)     to correct, modify or supplement any provision herein which may be inconsistent with any other provision herein or to cause
the provisions herein to conform to or be consistent with or in furtherance of the statements made with respect to the Certificates,
the Trust Fund or this Agreement in any Prospectus or Private Placement Memorandum related to ay of the Certificates,

(iii)    to add any other provisions with respect to matters or questions arising under this Agreement,

(iv)     to modify, alter, amend, add to or rescind any of the terms or provisions contained in this Agreement, provided, however,
that, in the case of clauses (iii) and (iv), such amendment will not, as evidenced by an Opinion of Counsel addressed to the Trustee
to such effect, adversely affect in any material respect the interests of any Holder; provided, further, however, that such amendment
will be deemed to not adversely affect in any material respect the interest of any Holder if the Person requesting such amendment
obtains a letter from each Rating Agency stating that such amendment will not result in a reduction or withdrawal of its rating of
any Class of 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, or

(v)      to comply with Regulation AB.

         Notwithstanding the foregoing, without the consent of the Certificateholders, the Depositor, the Servicer and the Trustee
may at any time and from time to time amend this Agreement to modify, eliminate or add to any of its provisions to such extent as
shall be necessary or appropriate to maintain the qualification of any of the REMICs provided for herein as REMICs under the Code or
to avoid or minimize the risk of the imposition of any tax on the Trust Fund or any of the REMICs provided for herein pursuant to the
Code that would be a claim against the Trust Fund at any time prior to the final redemption of the Certificates, provided that the
Trustee shall have been provided an Opinion of Counsel addressed to the Trustee, which opinion shall be an expense of the party
requesting such amendment but in any case shall not be an expense of the Trustee, to the effect that such action is necessary or
appropriate to maintain such qualification or to avoid or minimize the risk of the imposition of such a tax.

         This Agreement may also be amended from time to time by the Depositor, the Servicer and the Trustee and the Holders of the
Certificates affected thereby evidencing not less than 66% of the Voting Rights 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 or (ii) 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 addressed to the Trustee, which opinion shall be an expense of the party
requesting such amendment but in any case shall not be an expense of the Trustee, to the effect that such amendment is permitted
hereunder and will not cause the imposition of any tax on the Trust Fund, any of the REMICs provided for herein or the
Certificateholders or cause any of the REMICs provided for herein to fail to qualify as a REMIC at any time that any Certificates are
outstanding.

         Promptly after the execution of any amendment to this Agreement requiring the consent of Certificateholders, the Trustee
shall furnish written notification of the substance of such amendment to each Certificateholder and each Rating Agency.

         It shall not be necessary for the consent of Certificateholders under this Section 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 Trustee to enter into an amendment without receiving an Opinion of Counsel,
satisfactory to the Trustee 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.

         The Trustee may, but shall not be obligated to, enter into any supplement, modification or waiver which affects its rights,
duties or obligations hereunder.

         Notwithstanding the foregoing, the Swap Provider's written consent will be required for any amendment with respect to
payments to the Supplemental Interest Trust or that otherwise would have a material adverse affect on the rights and interests of the
Swap Provider (provided that such consent shall not be unreasonably withheld).

SECTION 10.02.    Counterparts.

         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 10.03.    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
HERETO AND THE CERTIFICATEHOLDERS SHALL BE DETERMINED IN  ACCORDANCE WITH SUCH LAWS WITHOUT REGARD TO THE CONFLICTS OF LAWS
PRINCIPLES THEREOF.

SECTION 10.04.    Intention of Parties.

         It is the express intent of the parties hereto that the conveyance of the Mortgage Notes, Mortgages, assignments of
Mortgages, title insurance policies and any modifications, extensions and/or assumption agreements and private mortgage insurance
policies relating to the Mortgage Loans and all other assets of the Trust Fund by the Depositor to the Trustee be, and be construed
as, an absolute sale thereof to the Trustee.  It is, further, not the intention of the parties that such conveyance be deemed a
pledge thereof by the Depositor to the Trustee.  However, in the event that, notwithstanding the intent of the parties, such assets
are held to be the property of the Depositor, or if for any other reason this Agreement is held or deemed to create a security
interest in 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 conveyance 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, and the Depositor hereby grants to the
Trustee, a security interest in (A) all of the assets that constitute the Trust Fund, whether now owned or hereafter acquired, (B)
all accounts, chattel paper, deposit accounts, documents, general intangibles, goods, instruments, investment property,
letter-of-credit rights, letters of credit, money, and oil, gas, and other minerals, consisting of, arising from, or relating to, any
of the foregoing, and (C) all proceeds of the foregoing.

         The Depositor for the benefit of the Certificateholders 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 assets of 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 10.05.    Notices.

(a)      The Trustee 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:

(i)      Any material change or amendment to this Agreement;

(ii)     The occurrence of any Event of Default that has not been cured;

(iii)    The resignation or termination of the Trustee or the Servicer and the appointment of any successor;

(iv)     The repurchase or substitution of Mortgage Loans pursuant to Sections 2.02, 2.03 and 3.12;

(v)      The final payment to Certificateholders; and

(vi)     Any change in the location of the Certificate Account.

(b)      The Trustee shall promptly furnish or make available to each Rating Agency copies of the following:

(i)      Each report to Certificateholders described in Section 4.05;

(ii)     Each annual statement as to compliance described in Section 3.17; and

(iii)    Each annual independent public accountants' servicing report described in Section 3.18.

(c)      All notices, statements, reports or certificates required by this Agreement to be sent or made available to any other party
  hereto, to the Rating Agencies or to the Certificateholders (including, without limitation, the statements, certificates and reports
  described in Sections 4.05, 7.03 and this Section 10.05) shall also be sent or made available to the Swap Provider in the same
  manner and at the same time as they are sent or made available to the Rating Agencies or Certificateholders, as the case may be.

All directions, demands and notices hereunder shall be in writing and shall be deemed to have been duly given when delivered to (a)
in the case of the Depositor, Wachovia Mortgage Loan Trust, LLC, 301 S. College Street, NC5578-Suite G, Charlotte, North Carolina
28288, Attention:  General Counsel and Chief Financial Officer; (b) in the case of the Rating Agencies, (i) Standard &amp; Poor's Ratings
Services, a division of The McGraw-Hill Companies, Inc., 55 Water Street, New York, New York 10041; (ii) Moody's Investors Service,
Inc., 99 Church Street, 4th Floor, New York, New York 10007; and (iii) Fitch Ratings, One State Street Plaza, New York, New York
10004; (c) in the case of the Servicer, Wells Fargo Bank, N.A., 1 Home Campus, Des Moines, Iowa 50328-0001, Attention: John B. Brown,
MAC X2401-042, with a copy to General Counsel, MAC X2401-06T; (d) in the case of the Trustee, U.S. Bank National Association, 60
Livingston Avenue, EP-MN-WS3D, St. Paul, Minnesota 55107, Attention:  Structured Finance/WMLT 2006-AMN1; and (e) in the case of the
Swap Provider, Wachovia Bank National Association, 301 South College Street, DC-8, Charlotte, North Carolina 28288-0600, Attention:
Bruce Young, and in the case of any of the foregoing persons, such other addresses as may hereafter be furnished by any such persons
to the other parties to this Agreement.  Notices to Certificateholders shall be deemed given when mailed, first class postage
prepaid, to their respective addresses appearing in the Certificate Register.

SECTION 10.06.    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 10.07.    Assignment.

         Notwithstanding anything to the contrary contained  herein, except as provided pursuant to Section 6.02, this Agreement may
not be assigned by the Servicer without the prior written consent of the Trustee and Depositor.

SECTION 10.08.    Limitation on Rights of Certificateholders.

         The death or incapacity of any Certificateholder shall  not operate to terminate this Agreement or the Trust Fund, 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 Fund, 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 hereinbefore provided, 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 10.08, each and every
Certificateholder and the Trustee shall be entitled to such relief as can be given either at law or in equity.

SECTION 10.09.    Inspection and Audit Rights.

         The Servicer agrees that, on reasonable prior notice, it will permit any representative of the Depositor or the Trustee,
during the Servicer's normal business hours, to examine all the books of account, records, reports and other papers of the 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 Depositor or the Trustee and to discuss its affairs, finances and accounts relating to the
Mortgage Loans with its officers, employees, agents, counsel and independent public accountants (and by this provision the Servicer
hereby authorizes such accountants to discuss with such representative such affairs, finances and accounts), all at such reasonable
times and as often as may be reasonably requested.  Any out-of-pocket expense incident to the exercise by the Depositor or the
Trustee of any right under this Section 10.09 shall be borne by the party requesting such inspection; all other such expenses shall
be borne by the Servicer.

SECTION 10.10.    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 Trustee pursuant to this Agreement, are and shall be deemed fully paid.

SECTION 10.11.    Third Party Beneficiary.   The Swap Provider shall be an express third-party beneficiary of this Agreement to the
extent of its express rights to receive any payments under this Agreement, and its express rights with respect to amendments and
notices as set forth in Sections 10.01 and 10.05, respectively, of this Agreement and shall have the right to enforce the related
provisions under this Agreement as if it were a party.

                                                              ARTICLE XI

                                                          1934 ACT REPORTING

SECTION 11.01.    Commission Reporting.

(a)      The Trustee and the Servicer shall reasonably cooperate with the Depositor in connection with the Trust's satisfying the
  reporting requirements under the 1934 Act.  The Trustee shall prepare on behalf of the Depositor any Forms 8-K, 10-D and 10-K
  customary for similar securities as required by the 1934 Act, and the Depositor shall sign and the Trustee shall file (via EDGAR)
  such forms on behalf of the Depositor.

(b)      Failure of the Servicer to timely comply with this Article XI (including with respect to the time frames required in this
  Article) shall be deemed an Event of Default, and the Trustee, at the direction of the Depositor, shall, in addition to whatever
  rights the Trustee may have under this Agreement and at law or equity or to damages, including injunctive relief and specific
  performance, upon notice immediately terminate all the rights and obligations of the Servicer under this Agreement and in and to the
  Mortgage Loans and the proceeds thereof without compensating the Servicer for the same, and the Depositor shall, in accordance with
  Sections 7.01 and 8.08, thereupon appoint a successor Servicer.  This paragraph shall supercede any other provision in this
  Agreement or any other agreement to the contrary.

(c)      Failure of the Trustee to timely comply with this Article XI (including with respect to the time frames required in this
  Article) shall be deemed an Event of Default, and the Depositor, shall, in addition to whatever rights the Depositor may have under
  this Agreement and at law or equity or to damages, including injunctive relief and specific performance, upon notice immediately
  terminate all the rights and obligations of the Trustee under this Agreement and in and to the Mortgage Loans and the proceeds
  thereof without compensating the Trustee for the same, and the Depositor shall, in accordance with Sections 7.01 and 8.08, appoint a
  successor Trustee.  This paragraph shall supercede any other provision in this Agreement or any other agreement to the contrary.

(d)      [Reserved].

(e)      Each of the parties acknowledges and agrees that the purpose of Article XI is to facilitate compliance by the Depositor with
  the provisions of Regulation AB.  Therefore, each of the parties agrees that (i) the obligations of the parties hereunder shall be
  interpreted in such a manner as to accomplish that purpose, (ii) the parties' obligations hereunder will be supplemented and
  modified in writing, as agreed to and executed by the parties hereto, as necessary to be consistent with any such amendments,
  interpretive advice or guidance, convention or consensus among active participants in the asset-backed securities markets or
  otherwise in respect of the requirements of Regulation AB, (iii) the parties shall comply with reasonable requests made by the
  Depositor or the Trustee for delivery of additional information as the Depositor or the Trustee may reasonably determine is
  necessary to comply with the provisions of Regulation AB, and (iv) no amendment of this Agreement shall be required to effect any
  such changes in the parties' obligations as are necessary to accommodate evolving interpretations of the provisions of Regulation AB.

SECTION 11.02.    Form 10-D Reporting.  Within 15 days after each Distribution Date (subject to permitted extensions under the 1934
Act), the Trustee shall prepare and file on behalf of the Trust any Form 10-D required by the 1934 Act, in form and substance as
required by the 1934 Act.  The Trustee shall file each such Form 10-D with a copy of the related Monthly Statement attached thereto.
Any disclosure in addition to the Monthly Statement that is required to be included on Form 10-D ("Additional Form 10-D Disclosure")
shall be reported by the parties set forth on Exhibit P to the Depositor and Trustee and directed and approved by the Depositor
pursuant to the following paragraph, and the Trustee 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.

                  As set forth on Exhibit P hereto, within two calendar days after each Distribution Date for which a Form 10-D is
required to be filed, (i) the parties set forth thereon shall be required to provide to the Trustee and the Depositor, to the extent
known by a responsible person thereof, in EDGAR-compatible form, or in such other form as otherwise agreed upon by the Trustee and
such party, the form and substance of any Additional Form 10-D Disclosure together with an additional disclosure notification in the
form of Exhibit R hereto (an "Additional Disclosure Notification") and (ii) the Depositor will approve, as to form and substance, or
disapprove, as the case may be, the inclusion of the Additional Form 10-D Disclosure on the related Form 10-D.  The Depositor will be
responsible for any reasonable fees and expenses assessed or incurred by the Trustee in connection with including any Additional Form
10-D Disclosure on Form 10-D pursuant to this paragraph.

                  At least eight calendar days prior to the date a Form 10-D is due to be filed with the Commission (the "10-D Filing
Deadline"), the Trustee shall forward electronically a draft copy of the Form 10-D to the Depositor for review.  Within two calendar
days of receipt, but in no event no later than the sixth calendar day prior to the 10-D Filing Deadline, the Depositor shall notify
the Trustee of any changes to or approval of such Form 10-D.  In the absence of receipt of any written changes or approval, the
Trustee shall be entitled to assume that such Form 10-D is in final form, and the Trustee shall deliver the Form 10-D to the Servicer
for execution.  No later than five calendar days prior to the 10-D Filing Deadline, a duly authorized representative of the Servicer
shall sign the Form 10-D.  If a Form 10-D cannot be filed on time or if a previously filed Form 10-D needs to be amended, the Trustee
will follow the procedures set forth in Section 11.05.  Promptly (but no later than one Business Day) after filing with the
Commission, the Trustee will make available on its internet website a final executed copy of each Form 10-D prepared and filed by the
Trustee.  Each party to this Agreement acknowledges that the performance by the Servicer and the Trustee of their duties under this
Section 11.02 related to the timely preparation, execution and filing of Form 10-D is contingent upon such parties strictly observing
all applicable deadlines in the performance of their duties under this Section 11.02.  Neither the Trustee nor the Servicer shall
have any liability for any loss, expense, damage or claim arising out of or with respect to any failure to properly prepare, timely
execute and/or timely file such Form 10-D, where such failure results from the Trustee's inability or failure to obtain or receive,
on a timely basis, any information from any other party hereto needed to prepare, arrange for execution or file such Form 10-D, not
resulting from its own negligence, bad faith or willful misconduct.

SECTION 11.03.    Form 10-K Reporting.  On or prior to March 1 of each year in which a Form 10-K must be filed with respect to the
Trust, the Depositor will provide to the Trustee a draft of the first page of a Form 10-K that includes the information regarding the
Depositor and the Trust as approved by the Depositor for inclusion in the Form 10-K to be prepared by the Trustee pursuant to this
Section 11.03.  Within 90 days after the end of each fiscal year of the Trust or such earlier date as may be required by the 1934 Act
(the "10-K Filing Deadline") (it being understood that the fiscal year for the Trust ends on December 31st of each year) in which a
Form 10-K is required by the 1934 Act to be filed with respect to the Trust, commencing in March 2007, the Trustee shall prepare and
file on behalf of the Trust a Form 10-K, in form and substance as required by the 1934 Act.  Each such Form 10-K shall include the
following items, in each case to the extent they have been delivered to the Trustee within the applicable time frames set forth in
this Agreement and the related Custodial Agreement, (i) the Item 1123 Certificate for each Servicer and each Additional Servicer
(each, a "Reporting Servicer") as described under Section 11.06, (ii)(A) the Assessment of Compliance with servicing criteria for
each Reporting Servicer and any Servicing Function Participant as described under Section 11.07, and (B) if any Reporting Servicer's
or any Servicing Function Participant's Assessment of Compliance identifies any material instance of noncompliance, disclosure
identifying such instance of noncompliance, or if any Reporting Servicer's or any Servicing Function Participant's Assessment of
Compliance is not included as an exhibit to such Form 10-K, disclosure that such report is not included and an explanation why such
report is not included, (iii)(A) the Accountant's Attestation for each Reporting Servicer and any Servicing Function Participant, as
described under Section 12.08, and (B) if any Accountant's Attestation identifies any material instance of noncompliance, disclosure
identifying such instance of noncompliance, or if any such Accountant's Attestation is not included as an exhibit to such Form 10-K,
disclosure that such report is not included and an explanation why such report is not included, and (iv) a Sarbanes-Oxley
Certification as described in Section 11.09 (provided, however, that the Trustee, at its discretion, may omit from the Form 10-K any
Item 1123 Certificate, Assessment of Compliance of Accountants Attestation that is not required to be filed with such Form 10-K
pursuant to Regulation AB).  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 reported by the parties set forth on Exhibit S to the Depositor and the
Trustee and directed and approved by the Depositor pursuant to the following paragraph, and the Trustee 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.

                  As set forth on Exhibit S hereto, no later than March 1 of each year that the Trust is subject to the 1934 Act
reporting requirements, commencing in 2007 (or March 15 with respect to the Trustee), (i) the parties set forth on Exhibit S shall be
required to provide to the Trustee and the Depositor, to the extent known by a responsible officer thereof, in EDGAR-compatible form,
or in such other form as otherwise agreed upon by the Trustee and such party, the form and substance of any Additional Form 10-K
Disclosure, if applicable, together with an Additional Disclosure Notification and (ii) the Depositor will approve, as to form and
substance, or disapprove, as the case may be, the inclusion of the Additional Form 10-K Disclosure on Form 10-K.  The Depositor will
be responsible for any reasonable fees and expenses assessed or incurred by the Trustee in connection with including any Additional
Form 10-K Disclosure on Form 10-K pursuant to this paragraph.

                  After preparing the Form 10-K, the Trustee shall forward electronically a draft copy of the Form 10-K to the
Depositor for review.  Within three Business Days of receipt, but in no event later than March 25, the Depositor shall notify the
Trustee in writing (which may be furnished electronically) of any changes to or approval of such Form 10-K.  In the absence of
receipt of any written changes or approval the Trustee shall be entitled to assume that such Form 10-K is in final form.  No later
than the close of business on the 4th Business Day prior to the 10-K Filing Deadline, 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
Trustee.  If a Form 10-K cannot be filed on time or if a previously filed Form 10-K needs to be amended, the Trustee will follow the
procedures set forth in Section 12.05.  Promptly (but no later than one (1) Business Day) after filing with the Commission, the
Trustee will make available on its internet website a final executed copy of each Form 10-K prepared and filed by the Trustee.  The
parties to this Agreement acknowledge that the performance by the Trustee of its duties under this Section 11.03 related to the
timely preparation and filing of Form 10-K is contingent upon such party (and the Custodian, Servicer and any Additional Servicer or
Servicing Function Participant) strictly observing all applicable deadlines in the performance of their duties under Article XI.  The
Trustee 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 such Form 10-K, where such failure results from the Trustee's inability or failure to obtain or receive,
on a timely basis, any information from any other party hereto needed to prepare, arrange for execution or file such Form 10-K, not
resulting from its own negligence, bad faith or willful misconduct.

SECTION 11.04.    Form 8-K Reporting.  Within four (4) Business Days after the occurrence of an event requiring disclosure on Form 8-K
(each such event, a "Reportable Event"), and if requested by the Depositor, the Trustee shall prepare and file on behalf of the Trust
any Form 8-K, as required by the 1934 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 reported by the parties set forth on Exhibit R to the Depositor and
the Trustee and directed and approved by the Depositor pursuant to the following paragraph, and the Trustee 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 R hereto, for so long as the Trust is subject to the 1934 Act reporting requirements, no
later than the end of business (New York City time) on the 2nd Business Day after the occurrence of a Reportable Event (i) the
parties to this transaction shall be required to provide to the Trustee and the Depositor, to the extent known by a responsible
officer thereof, in EDGAR-compatible form, or in such other form as otherwise agreed upon by the Trustee and such party, the form and
substance of any Form 8-K Disclosure Information, if applicable, together with an Additional Disclosure Notification and (ii) the
Depositor will approve, as to form and substance, or disapprove, as the case may be, the inclusion of the Form 8-K Disclosure
Information.  The Depositor will be responsible for any reasonable fees and expenses assessed or incurred by the Trustee in
connection with including any Form 8-K Disclosure Information on Form 8-K pursuant to this paragraph.

                  After preparing the Form 8-K, the Trustee shall forward electronically a draft copy of the Form 8-K to the Depositor
for review.  Promptly, but no later than the close of business on the 3rd Business Day after the Reportable Event, the Depositor
shall notify the Trustee in writing of any changes to or approval of such Form 8-K.  In the absence of receipt of any written changes
or approval, the Trustee shall be entitled to assume that such Form 8-K is in final form and a duly authorized representative of the
Trustee may proceed with the execution and filing of the Form 8-K.  A duly authorized representative of the Servicer shall sign the
Form 8-K.  If a Form 8-K cannot be filed on time or if a previously filed Form 8-K needs to be amended, the Trustee will follow the
procedures set forth in Section 11.05.  Promptly (but no later than one (1) Business Day) after filing with the Commission, the
Trustee will make available on its internet website a final executed copy of each Form 8-K prepared and filed by the Trustee.  The
parties to this Agreement acknowledge that the performance by the Trustee and the Servicer of its duties under this Section 11.04
related to the timely preparation and filing of Form 8-K is contingent upon such parties strictly observing all applicable deadlines
in the performance of their duties under this Section 11.04.  Neither the Servicer nor the Trustee shall have any 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 Trustee's inability or failure to obtain or receive, on a timely basis, any information from any
other party hereto needed to prepare, arrange for execution or file such Form 8-K, not resulting from its own negligence, bad faith
or willful misconduct.

SECTION 11.05.    Delisting; Amendment; Late Filing of Reports.  On or before January 30 of the first year in which the Trustee is
able to do so under applicable law, the Trustee shall prepare and file a Form 15 Suspension Notification relating to the automatic
suspension of reporting in respect of the Trust under the 1934 Act.

                  In the event that the Trustee 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 by 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 or for any other reason, the Trustee shall promptly notify
electronically the Depositor.  In the case of Form 10-D and 10-K, the parties to this Agreement shall cooperate to prepare and file a
Form 12b-25 and a 10-D/A and 10-K/A as applicable, pursuant to Rule 12b-25 of the 1934 Act.  In the case of Form 8-K, the Trustee
will, upon receipt of all required Form 8-K Disclosure Information and upon the approval and direction of the Depositor, 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 in
connection with any Additional Form 10-D Disclosure, the Trustee shall electronically notify the Depositor and such parties will
cooperate to prepare any necessary Form 8-K/A, 10-D/A or 10-K/A.  Any Form 15, Form 12b-25 or any amendment to Form 8-K or 10-D shall
be signed by a duly authorized representative of the Servicer.  Any amendment to Form 10-K shall be signed by the Depositor.  The
parties to this Agreement acknowledge that the performance by the Trustee and the Servicer of their duties under this Section 12.05
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
each such party performing its duties under this Section.  Neither the Trustee nor the Servicer shall have any liability for any
loss, expense, damage or 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 Trustee's inability or failure to
obtain or receive, on a timely basis, any information from any other party hereto 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.

SECTION 11.06.    Annual Statements of Compliance.  The Trustee and the Servicer shall deliver or otherwise make available (and the
Trustee and the Servicer shall cause any Additional Servicer engaged by it to deliver or otherwise make available) to the Trustee on
or before March 1 of each year (or with respect to the Trustee, March 15 of each year), commencing in March 2007, an Officer's
Certificate (an "Item 1123 Certificate") stating, as to the signer thereof, that (A) a review of such party's activities during the
preceding calendar year or applicable portion thereof and of such party's performance under this Agreement, or such other applicable
agreement in the case of an Additional Servicer, has been made under such officer's supervision and (B) to the best of such officer's
knowledge, based on such review, such party has fulfilled all its obligations under this Agreement, or such other applicable
agreement in the case of an Additional Servicer, in all material respects throughout such year or applicable portion thereof, or, if
there has been a failure to fulfill any such obligation in any material respect, specifying each such failure known to such officer
and the nature and status thereof.  Promptly after receipt of each such Item 1123 Certificate, the Depositor shall review such Item
1123 Certificate and, if applicable, consult with each such party, as applicable, as to the nature of any failures by such party, in
the fulfillment of any of such party's obligations hereunder or, in the case of an Additional Servicer, under such other applicable
agreement.

                  The Servicer shall include all annual statements of compliance received by it from each Subservicer with its own
annual statement of compliance to be submitted to the Trustee pursuant to this Section.

                  In the event the Servicer, the Trustee or any Additional Servicer engaged by any such party is terminated or resigns
pursuant to the terms of this Agreement, or any applicable agreement in the case of a Additional Servicer, as the case may be, such
party shall provide an Item 1123 Certificate pursuant to this Section 11.06 or to such applicable agreement, as the case may be,
notwithstanding any such termination, assignment or resignation.

                  The Servicer shall enforce any obligation of the Custodian, to the extent set forth in the Custodial Agreement, to
deliver to the Servicer an Item 1123 Certificate as may be required pursuant to the Custodial Agreement.  The Servicer shall include
such Item 1123 Certificate with its own Item 1123 Certificate to be submitted to the Depositor and the Trustee pursuant to this
Section.

SECTION 11.07.    Annual Assessments of Compliance.  By March 1 of each year (or with respect to the Trustee, March 15 of each year),
commencing in March 2007, the Servicer and the Trustee, each at its own expense, shall furnish or otherwise make available to the
Depositor, and each such party shall cause any Servicing Function Participant engaged by it to furnish or otherwise make available,
each at its own expense, to the Depositor, a report on an assessment of compliance with the Relevant Servicing Criteria (an
"Assessment of Compliance") that contains (A) a statement by such party of its responsibility for assessing compliance with the
Relevant Servicing Criteria for each party as set forth on Exhibit O, (B) a statement that such party used the Relevant Servicing
Criteria to assess compliance with the Relevant Servicing Criteria, (C) such party's assessment of compliance with the Relevant
Servicing Criteria as of and for the fiscal year covered by the Form 10-K required to be filed pursuant to Section 11.03, including,
if there has been any material instance of noncompliance with the Relevant 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 Accountant's Attestation on
such party's Assessment of Compliance with the Relevant Servicing Criteria as of and for such period.

                  No later than the end of each fiscal year for the Trust for which a 10-K is required to be filed, the Servicer shall
forward to the Depositor the name of each Servicing Function Participant engaged by it and what Relevant Servicing Criteria will be
addressed in the Assessment of Compliance prepared by such Servicing Function Participant.  When the Servicer (or any Servicing
Function Participant engaged by them) submit their Assessments of Compliance to the Depositor, such parties will also at such time
include the Assessments of Compliance (and Accountant's Attestation) pursuant to Section 11.08 of each Servicing Function Participant
engaged by it.

                  Promptly after receipt of each Assessment of Compliance, the Depositor shall review each such report and, if
applicable, consult with the Servicer, the Trustee and any Servicing Function Participant engaged by such parties as to the nature of
any material instance of noncompliance with the Relevant Servicing Criteria by each such party.  Notwithstanding the foregoing, none
of such parties will be required to deliver any Assessment of Compliance until April 15 in any 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.

                  The Servicer shall include all Assessments of Compliance received by it from the Servicers with its own Assessment
of Compliance to be submitted to the Trustee pursuant to this Section.

                  In the event the Servicer, the Trustee or any Servicing Function Participant engaged by any such party is
terminated, assigns its rights and obligations under, or resigns pursuant to, the terms of this Agreement, or any other applicable
agreement, as the case may be, such party shall provide an Assessment of Compliance pursuant to this Section 11.07, or such other
applicable agreement, notwithstanding any such termination, assignment of resignation.

                  The Trustee shall enforce any obligation of the Custodian, to the extent set forth in the Custodial Agreement, to
deliver to the Servicer an Assessment of Compliance within the time frame set forth in, and in such form and substance as may be
required pursuant to the Custodial Agreement.  The Servicer shall include such Assessment of Compliance with its own Assessment of
Compliance to be submitted to the Depositor pursuant to this Section.

SECTION 11.08.    Accountant's Attestation.  By March 1 of each year (or with respect to the Trustee, March 15 of each year),
commencing in 2007, the Servicer and the Trustee, each at its own expense, shall cause, and each such party shall cause any Servicing
Function Participant engaged by it to cause, each at its own expense, a registered public accounting firm (which may also render
other services to the Servicer, the Trustee or such other Servicing Function Participants, as the case may be) and that is a member
of the American Institute of Certified Public Accountants to furnish a report (the "Accountant's Attestation") to the Depositor, to
the effect that (i) it has obtained a representation regarding certain matters from the management of such party, which includes an
assertion that such party has complied with the Relevant Servicing Criteria, 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, it is expressing an opinion as to
whether such party's compliance with the Relevant Servicing Criteria was fairly stated in all material respects, or it cannot express
an overall opinion regarding such party's assessment of compliance with the Relevant Servicing Criteria.  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.  Such report must be available for general use and not contain restricted use language.

                  Promptly after receipt of such Accountant's Attestations from the Servicer, the Custodian, the Trustee or any
Servicing Function Participant engaged by such parties, (i) the Depositor shall review the reports and, if applicable, consult with
such parties as to the nature of any defaults by such parties, in the fulfillment of any of each such party's obligations hereunder
or under any other applicable agreement, and (ii) the Trustee shall confirm that each Assessment of Compliance is coupled with an
Accountant's Attestation meeting the requirements of this Section and notify the Depositor of any exceptions.  Notwithstanding the
foregoing, none of such parties shall be required to deliver any such assessments until April 15 in any 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.

                  In the event the Servicer, the Trustee, the Custodian or any Servicing Function Participant engaged by any such
party, is terminated, assigns its rights and duties under, or resigns pursuant to the terms of, this Agreement, or any applicable
Custodial Agreement or any applicable Subservicing Agreement, as the case may be, such party shall, at its sole expense, cause a
registered public accounting firm to provide an attestation pursuant to this Section 11.08, or such other applicable agreement,
notwithstanding any such termination, assignment or resignation.

                  The Trustee shall enforce any obligation of the Custodian, to the extent set forth in the Custodial Agreement to
deliver to the Servicer an attestation as may be required pursuant to the Custodial Agreement.  The Servicer shall include each such
attestation with its own Accountant's Attestation to be submitted to the Depositor pursuant to this Section.

SECTION 11.09.    Sarbanes-Oxley Certification.  Each Form 10-K shall include a certification (the "Sarbanes-Oxley Certification")
required to be included therewith pursuant to the Sarbanes-Oxley Act.  The Servicer and the Trustee shall provide, and the Servicer
and the Trustee shall cause any Servicing Function Participant engaged by it to, provide to the Person who signs the Sarbanes-Oxley
Certification (the "Certifying Person"), by March 1 of each year (or with respect to the Trustee, March 15 of each year) in which the
Trust is subject to the reporting requirements of the 1934 Act and otherwise within a reasonable period of time upon request, a
certification (each, a "Back-Up Certification"), in the form attached hereto as Exhibit N, upon which the Certifying Person, the
entity for which the Certifying Person acts as an officer, and such entity's officers, directors and Affiliates (collectively with
the Certifying Person, "Certification Parties") can reasonably rely.  The Depositor shall serve as the Certifying Person on behalf of
the Trust.  In the event the Servicer, the Trustee or any Servicing Function Participant engaged by such party is terminated or
resigns pursuant to the terms of this Agreement, or any applicable Subservicing Agreement, as the case may be, such party shall
provide a Back-Up Certification to the Certifying Person pursuant to this Section 12.09 with respect to the period of time it was
subject to this Agreement or any applicable Subservicing Agreement, as the case may be.

SECTION 11.10.    Indemnification.  Each party required to deliver an Assessment of Compliance and an Accountant's Attestation and/or
an Item 1123 Certificate under Article XI (each, a "Responsible Party") shall indemnify and hold harmless the Trustee, the Servicer
and the Depositor and each of their directors, officers, employees, agents, and affiliates from and against any and all claims,
losses, damages, penalties, fines, forfeitures, reasonable legal fees and related costs, judgments and other costs and expenses
arising out of or based upon (a) any breach by such Responsible Party of any if its obligations under this Article XI, including
particularly its obligation to provide any Assessment of Compliance and an Accountant's Attestation and/or an Item 1123 Certificate
or any information, data or material required to be included in any 1934 Act report, (b) any misstatement or omission in any
information, data or materials provided by such Responsible Party (or, in the case of the Trustee or Servicer, any material
misstatement of material omission in (i) any Item 1123 Certificate, Assessment of Compliance or Attestation report delivered by it,
or by any Servicing Function Participant engaged by it, pursuant to this Agreement, or (ii) any Additional Form 10-D Disclosure,
Additional Form 10-K Disclosure concerning the Servicer or the Trustee), or (c) the negligence, bad faith or willful misconduct of
such Responsible Party in connection with the performance of any if its obligations hereunder.  If the indemnification provided for
herein is unavailable or insufficient to hold harmless the Servicer, the Trustee or the Depositor, then each Responsible Party agrees
that it shall contribute to the amount paid or payable by the Servicer, the Trustee or the Depositor, as applicable, as a result of
any claims, losses, damages or liabilities incurred by the Servicer, the Trustee or the Depositor, as applicable, in such proportion
as is appropriate to reflect the relative fault of the Servicer, the Trustee or the Depositor, as applicable, on the one hand and
such Responsible Party, on the other.  This indemnification shall survive the termination of this Agreement or the termination of any
party to this Agreement.  Notwithstanding the foregoing, none of the Responsible Parties shall be liable for consequential, indirect
or punitive damages.

                  The Servicer  agrees to indemnify and hold  harmless  each of the Depositor and the Trustee and each Person,  if any,
who  "controls"  the  Depositor  or the  Trustee  within  the  meaning of the 1933 Act and their  respective  officers,  directors  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 that such Person may sustain  arising out of third party claims based on (i) the failure
of any  Subservicer  or  Subcontractor  related to the Servicer to deliver or cause to be delivered  when  required any  Assessment  of
Compliance or Accountant's  Attestation required pursuant to Section 11.08, or (ii) any material  misstatement or omission contained in
any Assessment of Compliance provided by any such Subservicer or Subcontractor  pursuant to Section 11.08. This  indemnification  shall
survive the  termination of this Agreement or the termination of any party to this Agreement.  Notwithstanding  the foregoing,  no such
Servicer, Subservicer or Subcontractor shall be liable for any consequential, special or punitive damages.

         IN WITNESS WHEREOF, the Depositor, the Trustee, the 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.

                                                     WACHOVIA MORTGAGE LOAN TRUST, LLC,
                                                              as Depositor

                                                     By: /s/ Robert Perret               
                                                     Name:  Robert Perret
                                                     Title: Vice President

                                                     U.S. BANK NATIONAL ASSOCIATION,
                                                              as Trustee

                                                     By: /s/ Shannon Rantz               
                                                     Name:  Shannon Rantz
                                                     Title: Vice President

                                                     WELLS FARGO BANK, N.A.,
                                                              as Servicer

                                                     By:  /s/ Laurie McGoogan               
                                                     Name:   Laurie McGoogan
                                                     Title:  Vice President

                                                     U.S. BANK NATIONAL ASSOCIATION,
                                                              as Custodian

                                                     By: /s/ Shannon Rantz               
                                                     Name:  Shannon Rantz
                                                     Title: Vice President

                                                     U.S. BANK NATIONAL ASSOCIATION,
                                                              as Supplemental Interest Trust Trustee

                                                     By: /s/ Shannon Rantz               
                                                     Name:  Shannon Rantz
                                                     Title: Vice President

                                                               EXHIBIT A

                                                         FORMS OF CERTIFICATES

                                                        [INTENTIONALLY OMITTED]

                                                               EXHIBIT B

                                                        MORTGAGE LOAN SCHEDULE

                                                        [INTENTIONALLY OMITTED]

                                                               EXHIBIT C

                                                              [RESERVED]

                                                               EXHIBIT D

                                                    FORM OF CUSTODIAN CERTIFICATION

                                                                [DATE]

Wachovia Mortgage Loan Trust, LLC
301 S. College Street, NC5578-Suite G
Charlotte, North Carolina 28288

Wachovia Bank, National Association
401 South Tryon Street, 12th Floor
Charlotte, North Carolina 28288

U.S. Bank National Association
60 Livingston Avenue, EP-MN-WS3D
St. Paul, Minnesota 55107
Attn: Structured Finance / WMLT 2006-AMN1

Wells Fargo Bank, N.A.
1 Home Campus, Des Moines, Iowa  50328-0001
Attention:  John B. Brown, MAC X2401-042

Re:      Wachovia Mortgage Loan Trust, Asset-Backed Certificates,
         Series 2006-AMN1

Ladies and Gentlemen:

         In accordance with Section 2.02 of the Pooling and Servicing Agreement dated as of June 1, 2006 among Wachovia Mortgage Loan
Trust, LLC, as depositor, U.S. Bank National Association, as trustee and custodian, and Wells Fargo Bank, N.A., as servicer (the
"Pooling and Servicing Agreement"), the undersigned, as custodian, hereby certifies that [, except as set forth in Schedule A hereto,]
as to each Mortgage Loan listed in the Mortgage Loan Schedule attached hereto (other than any Mortgage Loan paid in full or listed on
the attachment hereto) it has reviewed the Mortgage File and the Mortgage Loan Schedule and has determined that:

         (i)      All documents in the Mortgage File required to be delivered to the Custodian pursuant to Section 2.01 of the Pooling
and Servicing Agreement are in its possession;

         (ii)     In connection with each Mortgage Loan or Assignment thereof as to which documentary evidence of recording was not
received on the Closing Date, it has received evidence of such recording; and

         (iii)    Such documents have been reviewed by it and appear regular on their face and relate to such Mortgage Loan.

         The custodian has made no independent examination of any documents contained in each Mortgage File beyond confirming (i)
that the Mortgage Loan number, the name of the Mortgagor, the street address (excluding zip code), the mortgage interest rate at
origination, the gross margin (if applicable), the lifetime rate cap (if applicable), the periodic rate cap (if applicable), the
original principal balance, the first payment due date and the original maturity date in each Mortgage File conform to the respective
Mortgage Loan number and name listed on the Mortgage Loan Schedule and (ii) the existence in each Mortgage File of each of the
documents listed in subparagraphs (i)(A) through (F), inclusive, or (ii)(A) through (K), inclusive, as applicable, of Section 2.01 in
the Agreement.  The custodian makes no representations or warranties as to the validity, legality, recordability, sufficiency,
enforceability or genuineness of any of the documents contained in each Mortgage Loan or the collectibility, insurability,
effectiveness or suitability of any such Mortgage Loan.

         Capitalized words and phrases used herein shall have the respective meanings assigned to them in the above-referenced
Pooling and Servicing Agreement.

                                                     U.S. BANK NATIONAL ASSOCIATION
                                                              as Custodian

                                                     By:__________________________________________________
                                                     Name:________________________________________________
                                                     Title:_______________________________________________

                                                              EXHIBIT E-1

                                               FORM OF TRANSFEREE'S LETTER AND AFFIDAVIT

                                                                [DATE]

U.S. Bank National Association
60 Livingston Avenue, EP-MN-WS2N
St. Paul, Minnesota 55107
Attn: Transfer Unit / WMLT 2006-AMN1

Ladies and Gentlemen:

         We propose to purchase Wachovia Mortgage Loan Trust, Asset-Backed Certificates, Series 2006-AMN1, Class R, described in the
Prospectus Supplement, dated June 26, 2006, and Prospectus, dated May 23, 2006.  Capitalized terms used but not defined herein shall
have the meanings assigned to them in the Pooling and Servicing Agreement dated June 1, 2006 relating to the issuance of the Wachovia
Mortgage Loan Trust, Asset-Backed Certificates, Series 2006-AMN1 (the "Pooling and Servicing Agreement").

         1._______We certify that (a) we are not a disqualified organization and (b) we are not purchasing such Class R Certificate on
behalf of a disqualified organization; for this purpose the term "disqualified organization" means the United States, any state or
political subdivision thereof, any foreign government, any international organization, any agency or instrumentality of any of the
foregoing (except any entity treated as other than an instrumentality of the foregoing for purposes of Section 168(h)(2)(D) of the
Internal Revenue Code of 1986, as amended (the "Code")), any organization (other than a cooperative described in Section 521 of the
Code) that is exempt from taxation under the Code (unless such organization is subject to tax on excess inclusions) and any
organization that is described in Section 1381(a)(2)(C) of the Code.  We understand that any breach by us of this certification may
cause us to be liable for an excise tax imposed upon transfers to disqualified organizations.

         2._______We certify that (a) we have historically paid our debts as they became due, (b) we intend, and believe that we will
be able, to continue to pay our debts as they become due in the future, (c) we understand that, as beneficial owner of the Class R
Certificate, we may incur tax liabilities in excess of any cash flows generated by the Class R Certificate, and (d) we intend to pay
any taxes associated with holding the Class R Certificate as they become due and (e) we will not cause income from the Class R
Certificate to be attributable to a foreign permanent establishment or fixed base (within the meaning of an applicable income tax
treaty) of ours or another U.S. taxpayer.

         3._______We acknowledge that we will be the beneficial owner of the Class R Certificate and:(1)

                      _______       The Class R Certificate will be registered in our name.

                      _______        The Class R Certificate will be held in the name of our nominee, _________________,
                                     which is not a disqualified organization.

         4._______We certify that we are not an employee benefit plan subject to Title I of the Employee Retirement Income Security
Act of 1974, as amended ("ERISA"), a plan subject to Section 4975 of the Code or a plan subject to federal, state, local, non-U.S. or
other law substantively similar to the foregoing provisions of ERISA or the Code (each, a "Plan"), and are not directly or indirectly
acquiring the Class R Certificate on behalf of or with any assets of a Plan.

         5._______We certify that (i) we are a U.S. person or (ii) we will hold the Class R Certificate in connection with the conduct
of a trade or business within the United States and have furnished the transferor and the Trustee with a duly completed and effective
Internal Revenue Service Form W-8ECI or successor form at the time and in the manner required by the Code; for this purpose the term
"U.S. person" means a citizen or resident of the United States, a corporation, or partnership (unless, in the case of a partnership,
Treasury regulations are adopted that provide otherwise) created or organized in or under the laws of the United States, any State
thereof or the District of Columbia, including an entity treated as a corporation or partnership for federal income tax purposes, an
estate whose income is subject to United States federal income tax regardless of the source of its income, or 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 such U.S.
persons have the authority to control all substantial decisions of the trust (or, to the extent provided in applicable Treasury
regulations, certain trusts in existence on August 20, 1996 which are eligible to elect to be treated as U.S. Persons.  We agree that
any breach by us of this certification shall render the transfer of any interest in the Class R Certificate to us absolutely null and
void and shall cause no rights in the Class R Certificate to vest in us.

         6._______We agree that in the event that at some future time we wish to transfer any interest in the Class R Certificate, we
will transfer such interest in the Class R Certificate only (a) to a transferee that (i) is not a disqualified organization and is
not purchasing such interest in the Class R Certificate on behalf of a disqualified organization, (ii) is a U.S. person or will hold
the Class R Certificate in connection with the conduct of a trade or business within the United States and will furnish us and the
Trustee with a duly completed and effective Internal Revenue Service Form W-8ECI or successor form at the time and in the manner
required by the Code and (iii) has delivered to the Trustee a letter in the form of this letter (including the affidavit appended
hereto) and, we will provide the Trustee a written statement substantially in the form of Exhibit E-2 to the Pooling and Servicing
Agreement.

         7._______We hereby designate _______________________ as our fiduciary to act as the tax matters person for each of the REMICs
provided for in the Pooling and Servicing Agreement.

_______________________
(1) Check appropriate box and if necessary fill in the name of the Transferee's nominee.

                                                     Very truly yours,

                                                     [PURCHASER]

                                                     By:___________________________________________________________
                                                          Name:
                                                          Title:

Accepted as of __________ __, 200__

WACHOVIA MORTGAGE LOAN TRUST, LLC

By:  ________________________________________
     Name:
     Title:

                                                              APPENDIX A

                                                     Affidavit  pursuant to (i) Section  860E(e)(4)  of the  Internal  Revenue  Code of
                                                     1986,  as amended,  and (ii)  certain  provisions  of the  Pooling  and  Servicing
                                                     Agreement

Under penalties of perjury, the undersigned declares that the following is true:

                  1.       He or she is an officer of _________________________ (the "Transferee"),

                  2.       the Transferee's Employer Identification number is __________,

                  3.       the Transferee is not a "disqualified organization" (as defined below), has no plan or intention of
                           becoming a disqualified organization, and is not acquiring any of its interest in the Wachovia Mortgage
                           Loan Trust, Asset-Backed Certificates, Series 2006-AMN1, Class R Certificate on behalf of a disqualified
                           organization or any other entity,

                  4.       unless Wachovia Mortgage Loan Trust, LLC ("WMLT") has consented to the transfer to the Transferee by
                           executing the form of Consent affixed as Appendix B to the Transferee's Letter to which this Certificate is
                           affixed as Appendix A, the Transferee is a "U.S. person" (as defined below),

                  5.       that no purpose of the transfer is to avoid or impede the assessment or collection of tax,

                  6.       the Transferee has historically paid its debts as they became due,

                  7.       the Transferee intends, and believes that it will be able, to continue to pay its debts as they become due
                           in the future,

                  8.       the Transferee understands that, as beneficial owner of the Class R Certificate, it may incur tax
                           liabilities in excess of any cash flows generated by the Class R Certificate,

                  9.       the Transferee intends to pay any taxes associated with holding the Class R Certificate as they become due,

                  10.      the Transferee consents to any amendment of the Pooling and Servicing Agreement that shall be deemed
                           necessary by WMLT (upon advice of counsel) to constitute a reasonable arrangement to ensure that the Class
                           R Certificate will not be owned directly or indirectly by a disqualified organization, and

                  11.      IF BRACKETED, THE FOLLOWING CERTIFICATIONS ARE INAPPLICABLE [the transfer is not a direct or indirect
                           transfer of the Class R Certificate to a foreign permanent establishment or fixed base (within the meaning
                           of an applicable income tax treaty) of the Transferee, and as to each of the residual interests represented
                           by the Class R Certificate, the present value of the anticipated tax liabilities associated with holding
                           such residual interest does not exceed the sum of:

                           A.       the present value of any consideration given to the Transferee to acquire such residual interest;

                           B.       the present value of the expected future distributions on such residual interest; and

                           C.       the present value of the anticipated tax savings associated with holding such residual interest as
                                    the related REMIC generates losses.

         For purposes of this declaration, (i) the Transferee is assumed to pay tax at a rate equal to the highest rate of tax
         specified in Section 11(b)(1) of the Code, but the tax rate specified in Section 55(b)(1)(B) of the Code may be used in lieu
         of the highest rate specified in Section 11(b)(1) of the Code if the Transferee has been subject to the alternative minimum
         tax under Section 55 of the Code in the preceding two years and will compute its taxable income in the current taxable year
         using the alternative minimum tax rate, and (ii) present values are computed using a discount rate equal to the Federal
         short-term rate prescribed by Section 1274(d) of the Code for the month of the transfer and the compounding period used by
         the Transferee;]

[(11)    (A)      at the time of the transfer, and at the close of each of the Transferee's two fiscal years preceding the
                  Transferee's fiscal year of transfer, the Transferee's gross assets for financial reporting purposes exceed $100
                  million and its net assets for financial reporting purposes exceed $10 million; and

         (B)      the Transferee is an eligible corporation as defined in Treasury regulations Section 1.860E-1(c)(6)(i) and has
                  agreed in writing that any subsequent transfer of the Class R Certificate will be to another eligible corporation in
                  a transaction that satisfies Treasury regulation Sections 1.860E-1(c)(4)(i), 1.860E-1(c)(4)(ii), 1.860E-1(c)(4)(iii)
                  and 1.860E-1(c)(5) and such transfer will not be a direct or indirect transfer to a foreign permanent establishment
                  (within the meaning of an applicable income tax treaty) of a domestic corporation.

For purposes of this declaration, the gross and net assets of the Transferee do not include any obligation of any related person as
defined in Treasury regulation Section 1.860E-1(c)(6)(ii) or any other asset if a principal purpose for holding or acquiring the
other asset is to permit the Transferee to make this declaration or to satisfy the requirements of Treasury regulation Section
1.860E-1(c)(5)(i).]

(12)     The Transferee will not cause income from the Class R 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.

For purpose of this affidavit, the term "disqualified organization" means the United States, any state or political subdivision
thereof, any foreign government, any international organization, any agency or instrumentality of any of the foregoing (except any
entity treated as other than an instrumentality of the foregoing for purposes of Section 168(h)(2)(D) of the Internal Revenue Code of
1986, as amended (the "Code")), any organization (other than a cooperative described in Section 521 of the Code) that is exempt from
taxation under the Code (unless such organization is subject to tax on excess inclusions) and any organization that is described in
Section 1381(a)(2)(C) of the Code and the term "U.S. Person" means a citizen or resident of the United States, a corporation or
partnership (unless, in the case of a partnership, Treasury regulations are adopted that provide otherwise) created or organized in
or under the laws of the United States, any state thereof or the District of Columbia, including an entity treated as a corporation
or partnership for federal income tax purposes, an estate whose income is subject to Unites States federal income tax regardless of
its source, or a trust if a court within the United States is able to exercise primary supervision over the administration of such
trust, and one or more such U.S. Persons have the authority to control all substantial decisions of such trust, (or, to the extent
provided in applicable Treasury regulations, certain trusts in existence on August 20, 1996 which are eligible to elect to be treated
as U.S. Persons).

__________________________________________________________________________

By:_______________________________________________________________________
   _______________________________________________________________________

         Address of Investor for receipt of distribution:

         Address of Investor for receipt of tax information:

         (Corporate Seal)

         Attest:

         __________________________________________________

                                                            , 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 Investor, and acknowledged to me that he executed the same as his free act and deed and the
free act and deed of the Investor.

Subscribed and sworn before me this  day of           ,
200_ .

_____________________________________________________
Notary Public

County of_______________________________________________
State of________________________________________________
My commission expires the ________ day of ______________

                                                     By:
                                                              Name:_______________________________________
                                                              Title: _____________________________________

Dated:_________________

                                                              EXHIBIT E–2

                                                    FORM OF TRANSFEROR'S AFFIDAVIT

                                                                [DATE]

U.S. Bank National Association
60 Livingston Avenue, EP-MN-WS2N
St. Paul, Minnesota 55107
Attn: Transfer Unit / WMLT 2006-AMN1

Re:      Wachovia Mortgage Loan Trust, Asset-Backed Certificates,
         Series 2006-AMN1

         _______________________ (the "Transferor") has reviewed the attached affidavit of _____________________________ (the
"Transferee"), and has no actual knowledge that such affidavit is not true, and has no reason to believe that the Transferee has the
intention to impede the assessment or collection of any federal, state or local taxes legally required to be paid with respect to the
Class R Certificate referred to in the attached affidavit.  In addition, the Transferor has conducted a reasonable investigation at
the time of the transfer and found that the Transferee had historically paid its debts as they came due and found no significant
evidence to indicate that the Transferee will not continue to pay its debts as they become due.

                                                     Very truly yours,

                                                     _____________________________________________________
                                                     Name:
                                                     Title:

                                                               EXHIBIT F

                                                    FORM OF TRANSFEROR CERTIFICATE

                                                                [DATE]

U.S. Bank National Association
60 Livingston Avenue, EP-MN-WS2N
St. Paul, Minnesota 55107
Attn: Transfer Unit / WMLT 2006-AMN1

RE:      Wachovia Mortgage Loan Trust, Asset-Backed Certificates, Series 2006-AMN1

Ladies and Gentlemen:

         In connection with our disposition of the Class [____] Certificate, 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 and (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 that would result in, a violation of Section 5 of the Act.  All capitalized terms
used herein but not defined herein shall have the meanings assigned to them in the Pooling and Servicing Agreement dated as of June
1, 2006, among Wachovia Mortgage Loan Trust, LLC, as depositor, U.S. Bank National Association, as trustee and custodian, and Wells
Fargo Bank, N.A., as servicer.

                                                     Very truly yours,

                                                     ____________________________________________
                                                     Name of Transferor

                                                     By:_________________________________________
                                                     Name:
                                                     Title

                                                               EXHIBIT G

                                                       FORM OF INVESTMENT LETTER
                                                         (Accredited Investor)

                                                                [DATE]

U.S. Bank National Association
60 Livingston Avenue, EP-MN-WS2N
St. Paul, Minnesota 55107
Attn: Transfer Unit / WMLT 2006-AMN1

Re:      Wachovia Mortgage Loan Trust, Asset-Backed Certificates,
         Series 2006-AMN1

Ladies and Gentlemen:

         ______________ (the "Purchaser") intends to purchase from ________________ (the "Transferor") $_______ by original principal
balance (the "Transferred Certificates") of Wachovia Mortgage Loan Trust, Asset-Backed Certificates, Series 2006-AMN1, Class [____]
(the "Certificates"), issued pursuant to a Pooling and Servicing Agreement, dated as of June 1, 2006 (the "Pooling and Servicing
Agreement"), among Wachovia Mortgage Loan Trust, LLC, as depositor (the "Depositor"), U.S. Bank National Association, as trustee (in
its capacity as trustee, the "Trustee") and custodian (in its capacity as custodian, the "Custodian"), and Wells Fargo Bank, N.A., as
servicer (the "Servicer").  [The Purchaser intends to register the Transferred Certificate in the name of ____________________, as
nominee for _________________.]  All terms used and not otherwise defined herein shall have the meanings set forth in the Pooling and
Servicing Agreement.

         For good and valuable consideration, the receipt and sufficiency of which is hereby acknowledged, the Purchaser certifies,
represents and warrants to, and covenants with, the Depositor and the Trustee that:

         1. The Purchaser understands that (a) the Certificates have not been registered or qualified under the Securities Act
of 1933, as amended (the "Securities Act"), or the securities laws of any state, (b) neither the Depositor nor the Trustee is
required, and neither of them intends, to so register or qualify the Certificates, (c) the Certificates cannot be resold unless (i)
they are registered and qualified under the Securities Act and the applicable state securities laws or (ii) an exemption from
registration and qualification is available and (d) the Pooling and Servicing Agreement contains restrictions regarding the transfer
of the Certificates.

         2. The Certificates will bear a legend to the following effect:

         THIS CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "ACT"), THE INVESTMENT COMPANY
         ACT OF 1940, AS AMENDED (THE "1940 ACT") OR ANY STATE SECURITIES OR "BLUE SKY" LAWS, AND MAY NOT, DIRECTLY OR INDIRECTLY, BE
         SOLD OR OTHERWISE TRANSFERRED, OR OFFERED FOR SALE, UNLESS SUCH TRANSFER IS NOT SUBJECT TO REGISTRATION UNDER THE ACT, THE
         1940 ACT AND ANY APPLICABLE STATE SECURITIES LAWS AND SUCH TRANSFER ALSO COMPLIES WITH THE OTHER PROVISIONS OF SECTION 5.02
         OF THE POOLING AND SERVICING AGREEMENT.  NO TRANSFER OF THIS CERTIFICATE SHALL BE MADE UNLESS THE TRUSTEE SHALL HAVE
         RECEIVED, IN FORM AND SUBSTANCE SATISFACTORY TO THE TRUSTEE (A) AN INVESTMENT LETTER FROM THE PROSPECTIVE INVESTOR; AND (B)
         REPRESENTATIONS FROM THE TRANSFEROR REGARDING THE OFFERING AND SALE OF THE CERTIFICATES.  EACH HOLDER OF THIS
         CERTIFICATE IS DEEMED TO REPRESENT THAT AS OF ANY DATE PRIOR TO THE TERMINATION OF THE SWAP AGREEMENT, AT LEAST ONE OF U.S.
         DEPARTMENT OF LABOR PROHIBITED TRANSACTION CLASS EXEMPTIONS 84-14, 90-1, 91-38, 95-60, 96-23 OR OTHER APPLICABLE EXEMPTION
         APPLIES TO SUCH HOLDER'S RIGHT TO RECEIVE PAYMENTS FROM THE SUPPLEMENTAL INTEREST TRUST.

         3. The ERISA Restricted Certificates (other than the Class R Certificates) will bear a legend to the following effect:

         NO TRANSFER OF THIS CERTIFICATE SHALL BE MADE UNLESS THE TRUSTEE HAS RECEIVED (A) A REPRESENTATION THAT SUCH TRANSFEREE IS
         NOT AN EMPLOYEE BENEFIT PLAN SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED
         ("ERISA"), A PLAN SUBJECT TO SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE") OR A PLAN SUBJECT TO
         STATE, LOCAL, FEDERAL, NON-U.S. OR OTHER LAW SUBSTANTIVELY SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE
         ("SIMILAR LAW"), AND IS NOT DIRECTLY OR INDIRECTLY ACQUIRING THIS CERTIFICATE BY, ON BEHALF OF, OR WITH ANY ASSETS OF ANY
         SUCH PLAN, (B) IF THE CERTIFICATE HAS BEEN THE SUBJECT OF AN ERISA-QUALIFYING UNDERWRITING, A REPRESENTATION THAT SUCH
         TRANSFEREE IS AN INSURANCE COMPANY THAT IS ACQUIRING THE CERTIFICATE WITH ASSETS OF AN "INSURANCE COMPANY GENERAL ACCOUNT"
         AS DEFINED IN SECTION V(E) OF PROHIBITED TRANSACTION CLASS EXEMPTION ("PTCE") 95-60 AND THE ACQUISITION AND HOLDING OF THE
         CERTIFICATE ARE COVERED AND EXEMPT UNDER SECTIONS I AND III OF PTCE 95-60, OR (C) SOLELY IN THE CASE OF A DEFINITIVE
         CERTIFICATE, AN OPINION OF COUNSEL SATISFACTORY TO THE TRUSTEE, AND UPON WHICH THE TRUSTEE SHALL BE ENTITLED TO RELY, TO THE
         EFFECT THAT THE ACQUISITION AND HOLDING OF SUCH CERTIFICATE BY THE PROSPECTIVE TRANSFEREE WILL NOT CONSTITUTE OR RESULT IN A
         NONEXEMPT PROHIBITED TRANSACTION UNDER TITLE I OF ERISA OR SECTION 4975 OF THE CODE OR A VIOLATION OF SIMILAR LAW AND WILL
         NOT SUBJECT THE TRUSTEE, THE SERVICER OR THE DEPOSITOR TO ANY OBLIGATION IN ADDITION TO THOSE UNDERTAKEN BY SUCH ENTITIES IN
         THE POOLING AND SERVICING AGREEMENT, WHICH OPINION OF COUNSEL SHALL NOT BE AN EXPENSE OF THE TRUSTEE, THE SERVICER OR THE
         DEPOSITOR.  IF THE CERTIFICATE IS NOT A DEFINITIVE CERTIFICATE, THE TRANSFEREE IS DEEMED TO HAVE MADE THE REPRESENTATION IN
         (A) OR (B) ABOVE.

         4. The Class R Certificate will bear a legend to the following effect:

         NO TRANSFER OF THIS CERTIFICATE SHALL BE REGISTERED UNLESS THE PROSPECTIVE TRANSFEREE PROVIDES THE TRUSTEE WITH A
         REPRESENTATION THAT SUCH TRANSFEREE IS NOT AN EMPLOYEE BENEFIT PLAN SUBJECT TO TITLE I OF THE EMPLOYEE RETIREMENT INCOME
         SECURITY ACT OF 1974, AS AMENDED ("ERISA"), A PLAN SUBJECT TO SECTION 4975 OF THE CODE OR A PLAN SUBJECT TO STATE, LOCAL,
         FEDERAL, NON-U.S. OR OTHER LAW SUBSTANTIVELY SIMILAR TO THE FOREGOING PROVISIONS OF ERISA OR THE CODE ("SIMILAR LAW"), AND
         IS NOT DIRECTLY OR INDIRECTLY ACQUIRING THIS CERTIFICATE BY, ON BEHALF OF, OR WITH ANY ASSETS OF ANY SUCH PLAN.

         5. The Purchaser is acquiring the Transferred Certificates for its own account [for investment only]* and not with a
view to or for sale or other transfer in connection with any distribution of the Transferred Certificates in any manner that would
violate the Securities Act or any applicable state securities laws, subject, nevertheless, to the understanding that disposition of
the Purchaser's property shall at all times be and remain within its control.

         6. The Purchaser (a) is a substantial, sophisticated institutional investor having such knowledge and experience in
financial and business matters, and in particular in such matters related to securities similar to the Certificates, such that it is
capable of evaluating the merits and risks of investment in the Certificates, (b) is able to bear the economic risks of such an
investment and (c) is an "accredited investor" within the meaning of Rule 501(a) promulgated pursuant to the Securities Act.

         7. The Purchaser will not nor has it authorized nor will it authorize any person to (a) offer, pledge, sell, dispose of
or otherwise transfer any Certificate, any interest in any Certificate or any other similar security to any person in any manner, (b)
solicit any offer to buy or to accept a pledge, disposition or other transfer of any Certificate, any interest in any Certificate or
any other similar security from any person in any manner, (c) otherwise approach or negotiate with respect to any Certificate, any
interest in any Certificate or any other similar security with any person in any manner, (d) make any general solicitation by means
of general advertising or in any other manner, or (e) take any other action, that would constitute a distribution of any Certificate
under the Securities Act or the Investment Company Act of 1940, as amended (the "1940 Act"), that would render the disposition of any
Certificate a violation of Section 5 of the Securities Act or any state securities law, or that would require registration or
qualification pursuant thereto. Neither the Purchaser nor anyone acting on its behalf has offered the Certificates for sale or made
any general solicitation by means of general advertising or in any other manner with respect to the Certificates.  The Purchaser will
not sell or otherwise transfer any of the Certificates, except in compliance with the provisions of the Pooling and Servicing
Agreement.

         8. The Purchaser of an ERISA Restricted Certificate (other than the Class R Certificate) (A) is not an employee benefit
plan subject to Title I of ERISA, a plan subject to Section 4975 of the Code, a plan subject to any state, local, federal, non-U.S.
or other law substantively similar to the foregoing provisions of ERISA or the Code ("Similar Law") and is not directly or indirectly
acquiring such Certificates by, on behalf of, or with any assets of any such plan, or (B) if the Certificate has been the subject of
an ERISA-Qualifying Underwriting, is an insurance company that is acquiring the Certificate with assets of an "insurance company
general account," as defined in Section V(e) of Prohibited Transaction Class Exemption ("PTCE") 95-60, and the acquisition and
holding of the Certificate are covered and exempt under Sections I and III of PTCE 95-60, or (C) solely in the event the Certificate
is a Definitive Certificate, herewith delivers an Opinion of Counsel satisfactory to the Trustee, and upon which the Trustee shall be
entitled to rely, to the effect that the acquisition and holding of the Certificate will not constitute or result in a nonexempt
prohibited transaction under Title I of ERISA or Section 4975 of the Code, or a violation of Similar Law, and will not subject the
Trustee, the Servicer or the Depositor to any obligation in addition to those expressly undertaken in the Pooling and Servicing
Agreement, which Opinion of Counsel shall not be an expense of the Trustee,  the Servicer or the Depositor.

         9. The Purchaser of a Class R Certificate is not an employee benefit plan subject to Title I of ERISA, a plan subject
to Section 4975 of the Code, a plan subject to any state, local, federal, non-U.S. or other law substantively similar to the
foregoing provisions of ERISA or the Code ("Similar Law"), or a Person directly or indirectly acquiring such Certificate by, on
behalf of, or with any assets of any such plan.

         10. The Purchaser represents that as of any date prior to the termination of the Swap Agreement, at least one of U.S.
Department of Labor Prohibited Transaction Class Exemptions 84-14, 90-1, 91-38, 95-60, 96-23 or other applicable exemption applies to
the Purchaser's right to receive payments from the Supplemental Interest Trust.

         11. Prior to the sale or transfer by the Purchaser of any of the Certificates, the Purchaser will obtain from any
subsequent purchaser substantially the same certifications, representations, warranties and covenants contained in the foregoing
paragraphs and in this letter or a letter substantially in the form of Exhibit H to the Pooling and Servicing Agreement.

         12. The Purchaser agrees to indemnify the Trustee, the Servicer and the Depositor against any liability that may result
from any misrepresentation made herein.

______________________
* Not required of a broker/dealer purchaser.

                                                     Very truly yours,

                                                     [PURCHASER]

                                                     By:__________________________________________________
                                                          Name:
                                                          Title:

                                                               EXHIBIT H

                                                  FORM OF RULE 144A INVESTMENT LETTER
                                                    (Qualified Institutional Buyer)

                                                                [DATE]

U.S. Bank National Association
60 Livingston Avenue, EP-MN-WS2N
St. Paul, Minnesota 55107
Attn: Transfer Unit / WMLT 2006-AMN1

Re:      Wachovia Mortgage Loan Trust, Asset-Backed Certificates,
         Series 2006-AMN1

Ladies and Gentlemen:

         ______________ (the "Purchaser") intends to purchase from ________________ (the "Transferor") $_______ by original principal
balance (the "Transferred Certificates") of Wachovia Mortgage Loan Trust, Asset-Backed Certificates, Series 2006-AMN1, Class [____]
(the "Certificates"), issued pursuant to a Pooling and Servicing Agreement, dated as of June 1, 2006 (the "Pooling and Servicing
Agreement"), among Wachovia Mortgage Loan Trust, LLC, as depositor (the "Depositor"), U.S. Bank National Association, as trustee (in
its capacity as trustee, the "Trustee") and custodian (in its capacity as custodian, the "Custodian"), and Wells Fargo Bank, N.A., as
servicer (the "Servicer").  [The Purchaser intends to register the Transferred Certificate in the name of ____________________, as
nominee for _________________.]  All terms used and not otherwise defined herein shall have the meanings set forth in the Pooling and
Servicing Agreement.

         For good and valuable consideration, the receipt and sufficiency of which is hereby acknowledged, the Purchaser certifies,
represents and warrants to, and covenants with, the Depositor and the Trustee that:

         In connection with our acquisition of the above Transferred 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 Transferred Certificates and all matters relating thereto or any additional information deemed necessary to our
decision to purchase the Transferred Certificates, (d)(A) solely with respect to ERISA Restricted Certificates, we are not an
employee benefit plan subject to Title I of the Employee Retirement Income Security Act of 1974, as amended ("ERISA"), a plan subject
to Section 4975 of the Internal Revenue Code of 1986, as amended (the "Code"), a plan subject to any state, local, federal, non-U.S.
or other law substantively similar to the foregoing provisions of ERISA or the Code ("Similar Law"), or Persons directly or
indirectly acting on behalf of or using any assets of any such plan, or (B) solely with respect to ERISA Restricted Certificates
(other than the Class R Certificates), if the Certificate has been the subject of an ERISA-Qualifying Underwriting, we are an
insurance company that is acquiring the Certificate with assets of an "insurance company general account," as defined in Section V(e)
of Prohibited Transaction Class Exemption ("PTCE") 95-60, and the acquisition and holding of the Certificate are covered and exempt
under Sections I and III of PTCE 95-60, or (C) solely in the event the Certificate is an ERISA Restricted Certificate (other than a
Class R Certificate) and also a Definitive Certificate, we will herewith deliver an Opinion of Counsel satisfactory to the Trustee,
and upon which the Trustee shall be entitled to rely, to the effect that the acquisition and holding of the Certificate will not
constitute or result in a nonexempt prohibited transaction under Title I of ERISA or Section 4975 of the Code, or a violation of
Similar Law, and will not subject the Trustee, the Servicer or the Depositor to any obligation in addition to those expressly
undertaken in the Pooling and Servicing Agreement, which Opinion of Counsel shall not be an expense of the Trustee, the Servicer or
the Depositor, (e) we have not, nor has anyone acting on our behalf 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, (f) we are a "qualified
institutional buyer" as that term is defined in Rule 144A under the Securities Act and have completed one of the forms of
certification to that effect attached hereto as Annex 1 or Annex 2.  We are aware that the sale of the Transferred Certificates to us
is being made in reliance on Rule 144A.  We are acquiring the Transferred 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 by us, based upon certifications of such purchaser or information we have in our possession, 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.  As of any date prior to the termination of the Swap Agreement, at least one of PTCE 84-14, 90-1, 91-38, 95-60, 96-23
or other applicable exemption applies to our right to receive payments from the Supplemental Interest Trust.

         We agree to indemnify the Trustee, the Servicer and the Depositor against any liability that may result from any
misrepresentation made herein.

                                                     Very truly yours,

                                                     [PURCHASER]

                                                     By: _________________________________________________
                                                          Name:
                                                          Title:

                                                                                                                                ANNEX 1

                                       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 the 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 Federal, 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 such
                             institution 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, as amended.

                   _____     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 the 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 subject to Title I of the Employee
                             Retirement Income Security Act of 1974, as amended.

                   _____     Investment Advisor.  The Buyer is an investment advisor registered under the
                             Investment Advisors Act of 1940, as amended.

                   _____     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, as amended.

                   _____     Business Development Company.  Buyer is a business development company as defined in
                             Section 202(a)(22) of the Investment Advisors Act of 1940, as amended.
________________________
* Buyer must own and/or invest on a discretionary basis at least $100,000,000 in securities unless Buyer is a dealer, and, in that
case, Buyer must own and/or invest on a discretionary basis at least $10,000,000 in securities.

         3. The term "securities" as used for purposes of the calculation of the dollar amount in paragraph 2 excludes: (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.

         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 as provided above, the Buyer agrees that it will furnish to such parties updated annual financial
statements promptly after they become available.

                                                     By:___________________________________________________________
                                                          Name:
                                                          Title:

                                                     Date:_________________________________________________________

                                                                                                                                ANNEX 2

                                       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 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
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.

                                                     By:__________________________________________________
                                                          Name:
                                                          Title:

                                                     IF AN ADVISER:

                                                     _____________________________________________________
                                                     Print Name of Buyer

                                                     Date:________________________________________________

                                                               EXHIBIT I

                                                      FORM OF REQUEST FOR RELEASE

                                                                [DATE]

To:      U.S. Bank National Association
         1133 Rankin Street
         Suite 100
         St. Paul, Minnesota55116
         Attn: Document Collateral Servicers / WMLT 2006-AMN 1

Re:      Wachovia Mortgage Loan Trust, Asset-Backed Certificates,
         Series 2006-AMN1

         In connection with the administration of the Mortgage Loans held by you, as Trustee, pursuant to the Pooling and Servicing
Agreement dated as of June 1, 2006 among Wachovia Mortgage Loan Trust, LLC, as depositor, U.S. Bank National Association, as trustee
and custodian, and Wells Fargo Bank, N.A., as servicer (the "Pooling and Servicing Agreement"), we request the release, and hereby
acknowledge receipt, of the Mortgage File for the Mortgage Loan described below, for the reason indicated.

Mortgage Loan Number:

Mortgagor Name, Address & Zip Code:

Reason for Requesting Documents (check one):

____________    1.    Mortgage Paid in Full

____________    2.    Foreclosure

____________    3.    Substitution

____________    4.    Other Liquidation (Repurchases, etc.)

____________    5.    Nonliquidation

____________

Address to which the Custodian should deliver the Mortgage File:

                                                     By:__________________________________________________
                                                                       (authorized signer)
                                                     Address:_____________________________________________

                                                     Date:________________________________________________

If box 1 or 2 above is checked, and if all or part of the Mortgage File was previously released to us, please release to
us our previous receipt on file with you, as well as any additional documents in your possession relating to the above specified
Mortgage Loan.

If box 3, 4, 5 or 6 above is checked, upon our return of all of the above documents to you as Trustee, please
acknowledge your receipt by signing in the space indicated below, and returning this form.

Please acknowledge the execution of the above request by your signature and date below:

U.S. BANK NATIONAL ASSOCIATION
as Custodian

By:
         _____________________________________________          ____________________________________________________
         Signature                                              Date

Documents returned to Custodian:

By:
         _____________________________________________          ____________________________________________________
         Signature                                              Date

                                                               EXHIBIT J

                                               FORM OF TRANSFEROR REPRESENTATION LETTER
                                                   FOR TRANSFER TO REGULATION S NOTE

Date:________________

U.S. Bank National Association
60 Livingston Avenue, EP-MN-WS2N
St. Paul, Minnesota 55107
Attention: Transfer Unit /WMLT 2006-AMN1

                  RE:  Wachovia Mortgage Loan Trust, Series 2006-AMN1, Class [X][P]

Ladies and Gentlemen:

                  In connection with our  disposition of the above Notes and to effect the transfer  pursuant to Regulation S under the
Securities  Act of 1933,  as amended  ("Regulation  S") of the above Notes we hereby  certify that such  transfer has been  effected in
accordance  with (i) the  transfer  restrictions  set forth in the Pooling and Servicing  Agreement,  dated June 1, 2006 among Wachovia
Mortgage Loan Trust, LLC, as depositor,  U.S. Bank National  Association,  as trustee and as custodian,  and Wells Fargo Bank, N.A., as
servicer, and in the Certificates and (ii) in accordance with Regulation S, and that:

                  a.       the offer of the Certificates was not made to a person in the United States;

                  b.       at the time the buy order was originated,  the transferee was outside the country-regionUnited  States or we
and any person acting on our behalf reasonably believed that the transferee was outside the United States;

                  c.       no directed  selling  efforts  have been made in  contravention  of the  requirements  of Rule 903 or 904 of
Regulation S, as applicable;

                  d.       the transaction is not part of a plan or scheme to evade the registration  requirements of the United States
Securities Act of 1933, as amended; and

                  e.       the transferee is not a U.S. Person (as defined by Regulation S).

                  You are entitled to rely upon this letter and are  irrevocably  authorized to produce this letter or a copy hereof to
any interested  party in any  administrative  or legal  proceedings  or official  inquiry with respect to the matters  covered  hereby.
Terms used in this certificate have the meanings set forth in Regulation S.

                                                     Very truly yours,

                                                     ______________________________________________________________
                                                     Print Name of Transferor

                                                     By:___________________________________________________________
                                                          Authorized Officer

                                                               EXHIBIT K

                                                              [RESERVED]

                                                               EXHIBIT L

                                                              [RESERVED]

                                                               EXHIBIT M

                                                        FORM OF SWAP AGREEMENT

                                                        [INTENTIONALLY OMITTED]

                                                               EXHIBIT N

                                                      FORM OF 10-K CERTIFICATION

         Re:      The  Pooling and  Servicing  Agreement,  dated as of June 1, 2006 (the  "Pooling  and  Servicing  Agreement"),  among
                  Wachovia Mortgage Loan Trust, LLC, as depositor (the  "Depositor"),  U.S. Bank National  Association,  as trustee (in
                  its capacity as trustee,  the "Trustee")  and custodian (in its capacity as custodian,  the  "Custodian"),  and Wells
                  Fargo Bank, N.A., as servicer (the "Servicer").

         I, _______________________,  the ________________________ of [NAME OF COMPANY] (the "Company"),  certify to the Depositor, the
Servicer, the Trustee, and their officers, with the knowledge and intent that they will rely upon this certification, that:

         (1)      I have reviewed  (i) the  servicer  compliance  statement of the Company provided in accordance with Section 11.06 of
the Pooling and Servicing Agreement (the "Item 1123 Certificate"),  (ii) the report on assessment of the Company's  compliance with the
servicing  criteria  provided in accordance  with Section 11.07 of the Pooling and Servicing  Agreement,  (iii) the  registered  public
accounting  firm's  attestation  report  provided  in  accordance  with  Section  11.08 of the  Pooling and  Servicing  Agreement  (the
"Accountant's  Attestation"),  and all servicing reports, officer's certificates and other information relating to the servicing of the
Mortgage  Loans  by the  Company  during  200[ ]  that  were  delivered  by the  Company  to  the  Trustee  pursuant  to the  Agreement
(collectively, the "Company Servicing Information");

         (2)      Based, on my knowledge,  the Company 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 Company Servicing Information;

         (3)      Based on my  knowledge,  all of the Company  Servicing  Information  required to be provided by the Company under the
Agreement has been provided to the Trustee;

         (4)      I am responsible for reviewing the activities performed by the Company as services under the Agreement,  and based on
my knowledge  and the  compliance  review  conducted in preparing  the Item 1123  Certificate  and except as disclosed in the Item 1123
Certificate,  the  Assessment of Compliance  or the  Accountant's  Attestation,  the Company has  fulfilled its  obligations  under the
Agreement in all material respects; and

         (5)      Any  material  instances  of  noncompliance  described  in such  reports  have been  disclosed to the Trustee and any
material instance of noncompliance with the Servicing Criteria has been disclosed in such reports.

By:__________________________________
Name:
Title

                                            Date:  _________________________

                                                               EXHIBIT O

                                                      RELEVANT SERVICING CRITERIA

         The  assessment  of  compliance  to be delivered by the Servicer and the Trustee  shall  address,  at a minimum,  the criteria
identified as below as "Applicable Servicing Criteria" with respect to such party:

Where there are multiple  checks for criteria the attesting party will identify in their  management  assertion that they are attesting
only to the portion of the distribution chain they are responsible for in the related transaction agreements.

------------------ ----------------------------------------- --------------------------- ----------------------------
Regulation AB      Servicing Criteria                                 Servicer                     Trustee
Reference
------------------ ----------------------------------------- --------------------------- ----------------------------
                   General Servicing Considerations
------------------ ----------------------------------------- ------------ ------------ ------------ -------------

------------------ ----------------------------------------- --------------------------- ----------------------------
1122(d)(1)(i)      Policies and  procedures  are instituted              X                            X
                   to  monitor  any  performance  or  other
                   triggers   and   events  of  default  in
                   accordance    with    the    transaction
                   agreements.
------------------ ----------------------------------------- --------------------------- ----------------------------
1122(d)(1)(ii)     If any material servicing activities                  X
                   are outsourced to third parties,
                   policies and procedures are instituted
                   to monitor the third party's
                   performance and compliance with such
                   servicing activities.
------------------ ----------------------------------------- --------------------------- ----------------------------
                   Any requirements in the transaction
                   agreements to maintain a back-up
                   servicer for the Pool Assets are
1122(d)(1)(iii)    maintained.
------------------ ----------------------------------------- --------------------------- ----------------------------
1122(d)(1)(iv)     A fidelity bond and errors and                        X
                   omissions policy is in effect on 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
                   agreements.
------------------ ----------------------------------------- ------------------ -------------------------------------
                   Cash Collection and Administration
------------------ ----------------------------------------- --------------------------- ----------------------------
1122(d)(2)(i)      Payments on pool assets are deposited                 X                            X
                   into the appropriate custodial bank
                   accounts and related bank clearing
                   accounts no more than two business days
                   following receipt, or such other number
                   of days specified in the transaction
                   agreements.
------------------ ----------------------------------------- --------------------------- ----------------------------
                   Disbursements made via wire transfer on               X                            X
                   behalf of an obligor or to an investor
1122(d)(2)(ii)     are made only by authorized personnel.
------------------ ----------------------------------------- --------------------------- ----------------------------
                   Advances of funds or guarantees                       X
                   regarding collections, 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                          X                            X
                   transaction, such as cash reserve
                   accounts or accounts established as a
                   form of over collateralization, are
                   separately maintained (e.g., with
                   respect to commingling of cash) as set
1122(d)(2)(iv)     forth in the transaction agreements.
------------------ ----------------------------------------- --------------------------- ----------------------------
                   Each custodial account is maintained at               X
                   a federally insured depository
                   institution as set forth in the
                   transaction agreements. For purposes of
                   this criterion, "federally insured
                   depository institution" with respect to
                   a foreign financial institution means a
                   foreign financial institution that
                   meets the requirements of Rule
                   13k-1(b)(1) of the Securities Exchange
1122(d)(2)(v)      Act.
------------------ ----------------------------------------- --------------------------- ----------------------------
                   Unissued checks are safeguarded so as                 X
1122(d)(2)(vi)     to prevent unauthorized access.
------------------ ----------------------------------------- --------------------------- ----------------------------
1122(d)(2)(vii)    Reconciliations are prepared on a                     X                            X
                   monthly basis for all 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
                   transaction agreements.
------------------ ----------------------------------------- --------------------------- ----------------------------
                   Investor Remittances and Reporting
------------------ ----------------------------------------- --------------------------- ----------------------------
1122(d)(3)(i)      Reports to investors, including those                 X                            X
                   to be filed with the Commission, are
                   maintained in accordance with the
                   transaction agreements and applicable
                   Commission requirements. Specifically,
                   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 required by its rules and
                   regulations; and (D) agree with
                   investors' or the trustee's records as
                   to the total unpaid principal balance
                   and number of Pool Assets serviced by
                   the Servicer.
------------------ ----------------------------------------- --------------------------- ----------------------------
                   Amounts due to investors are allocated                X                            X
                   and remitted in accordance with
                   timeframes, distribution priority and
                   other terms set forth in the
1122(d)(3)(ii)     transaction agreements.
------------------ ----------------------------------------- --------------------------- ----------------------------
                   Disbursements made to an investor are                 X                            X
                   posted within two business days to the
                   Servicer's investor records, or such
                   other number of days specified in the
1122(d)(3)(iii)    transaction agreements.
------------------ ----------------------------------------- --------------------------- ----------------------------
                   Amounts remitted to investors per the                 X                            X
                   investor reports agree with cancelled
                   checks, or other form of payment, or
1122(d)(3)(iv)     custodial bank statements.
------------------ ----------------------------------------- --------------------------- ----------------------------
                   Pool Asset Administration
------------------ ----------------------------------------- --------------------------- ----------------------------
1122(d)(4)(i)      Collateral or security on pool assets                 X
                   is maintained as required by the
                   transaction agreements or related pool
                   asset documents.
------------------ ----------------------------------------- --------------------------- ----------------------------
1122(d)(4)(ii)     Pool assets  and related documents are                X
                   safeguarded as required by the
                   transaction agreements
------------------ ----------------------------------------- --------------------------- ----------------------------
1122(d)(4)(iii)    Any additions, removals or                            X
                   substitutions to the asset pool are
                   made, reviewed and approved in
                   accordance with any conditions or
                   requirements in the transaction
                   agreements.
------------------ ----------------------------------------- --------------------------- ----------------------------
1122(d)(4)(iv)     Payments on pool assets, including any                X
                   payoffs, made in accordance with the
                   related pool asset 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 with the
                   related pool asset documents.
------------------ ----------------------------------------- --------------------------- ----------------------------
                   The Servicer's records regarding the                  X
                   pool assets agree with the Servicer's
                   records with respect to an obligor's
1122(d)(4)(v)      unpaid principal balance.
------------------ ----------------------------------------- --------------------------- ----------------------------
                   Changes with respect to the terms or                  X
                   status of an obligor's pool assets
                   (e.g., loan modifications or re-agings)
                   are made, reviewed and approved by
                   authorized personnel in accordance with
                   the transaction agreements and related
1122(d)(4)(vi)     pool asset documents.
------------------ ----------------------------------------- --------------------------- ----------------------------
                   Loss mitigation or recovery actions                   X
                   (e.g., forbearance plans, 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
                   established by the transaction
1122(d)(4)(vii)    agreements.
------------------ ----------------------------------------- --------------------------- ----------------------------
1122(d)(4)(viii)   Records documenting collection efforts                X
                   are maintained during the period a pool
                   asset 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
                   pool assets including, for example,
                   phone calls, letters and payment
                   rescheduling plans in cases where
                   delinquency is deemed temporary (e.g.,
                   illness or unemployment).
------------------ ----------------------------------------- --------------------------- ----------------------------
1122(d)(4)(ix)     Adjustments to interest rates or rates                X
                   of return for pool assets with variable
                   rates are computed based on the related
                   pool asset documents.
------------------ ----------------------------------------- --------------------------- ----------------------------
1122(d)(4)(x)      Regarding any funds held in trust for                 X
                   an obligor (such as escrow accounts):
                   (A) such funds are analyzed, in
                   accordance with the obligor's pool
                   asset 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 pool asset documents
                   and state laws; and (C) such funds are
                   returned to the obligor within 30
                   calendar days of full repayment of the
                   related pool assets, or such other
                   number of days specified in the
                   transaction agreements.
------------------ ----------------------------------------- --------------------------- ----------------------------
                   Payments made on behalf of an obligor                 X
                   (such as tax or insurance 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
                   servicer at least 30 calendar days
                   prior to these dates, or such other
                   number of days specified in the
1122(d)(4)(xi)     transaction agreements.
------------------ ----------------------------------------- --------------------------- ----------------------------
                   Any late payment penalties in                         X
                   connection with any payment to be 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 to the obligor's error or
1122(d)(4)(xii)    omission.
------------------ ----------------------------------------- --------------------------- ----------------------------
                   Disbursements made on behalf of an                    X
                   obligor are posted within 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                        X
                   uncollectible accounts are recognized
                   and recorded in accordance with the
1122(d)(4)(xiv)    transaction agreements.
------------------ ----------------------------------------- --------------------------- ----------------------------
                   Any external enhancement or other
                   support, identified in Item 1114(a)(1)
                   through (3) or Item 1115 of Regulation
                   AB, is maintained as set forth in the
1122(d)(4)(xv)     transaction agreements.
------------------ ----------------------------------------- --------------------------- ----------------------------

                                                               EXHIBIT P

                                                    ADDITIONAL FORM 10-D DISCLOSURE

-------------------------------------------------------------------------------------------------------------------
                                         ADDITIONAL FORM 10-D DISCLOSURE

---------------------------------------------------------- --------------------------------------------------------
                    Item on Form 10-D                                         Party Responsible
---------------------------------------------------------- --------------------------------------------------------
  Item 1: Distribution and Pool Performance Information

---------------------------------------------------------- --------------------------------------------------------
Information included in the [Monthly Statement]                                   Servicer
                                                                                   Trustee

---------------------------------------------------------- --------------------------------------------------------
Any information required by 1121 which is NOT included                            Depositor
on the [Monthly Statement]

---------------------------------------------------------- --------------------------------------------------------
                Item 2: Legal Proceedings

Any  legal  proceeding   pending  against  the  following
entities or their respective  property,  that is material
to Certificateholders,  including any proceeding known to
be contemplated by governmental authorities:
---------------------------------------------------------- --------------------------------------------------------
o Issuing Entity (Trust Fund)                                          Trustee, Servicer and Depositor
---------------------------------------------------------- --------------------------------------------------------
o Sponsor (Seller)                                             Seller (if a party to the Pooling and Servicing
                                                                           Agreement) or Depositor
---------------------------------------------------------- --------------------------------------------------------
o Depositor                                                                       Depositor
---------------------------------------------------------- --------------------------------------------------------
o Trustee                                                                          Trustee
---------------------------------------------------------- --------------------------------------------------------
o Certificate Administrator                                                          N/A
---------------------------------------------------------- --------------------------------------------------------
o Master Servicer                                                                    N/A
---------------------------------------------------------- --------------------------------------------------------
o Custodian                                                                       Custodian
---------------------------------------------------------- --------------------------------------------------------
o 1110(b) Originator                                                              Depositor
---------------------------------------------------------- --------------------------------------------------------
o Any 1108(a)(2) Servicer                                                         Servicer
---------------------------------------------------------- --------------------------------------------------------
o Any other party contemplated by 1100(d)(1)                                      Depositor
---------------------------------------------------------- --------------------------------------------------------
 Item 3: Sale of Securities and Use of Proceeds                          Depositor
Information from Item 2(a) of Part II of Form 10-Q:

With  respect to any sale of  securities  by the sponsor,
depositor or issuing entity,  that are backed by the same
asset  pool  or  are  otherwise  issued  by  the  issuing
entity, whether or not registered,  provide the sales and
use of  proceeds  information  in Item 701 of  Regulation
S-K.  Pricing  information  can be omitted if  securities
were not registered.
---------------------------------------------------------- --------------------------------------------------------
         Item 4: Defaults Upon Senior Securities                                   Trustee

Information from Item 3 of Part II of Form 10-Q:

Report  the  occurrence  of any Event of  Default  (after
expiration  of any  grace  period  and  provision  of any
required notice)
---------------------------------------------------------- --------------------------------------------------------
   Item 5: Submission of Matters to a Vote of Security                             Trustee
                         Holders

Information from Item 4 of Part II of Form 10-Q
---------------------------------------------------------- --------------------------------------------------------
       Item 6: Significant Obligors of Pool Assets                                Depositor

Item 1112(b) – Significant Obligor Financial Information*
---------------------------------------------------------- --------------------------------------------------------
*This  information need only be reported on the Form 10-D
for the distribution  period in which updated information
is required pursuant to the Item.
---------------------------------------------------------- --------------------------------------------------------
  Item 7: Significant Enhancement Provider Information

Item 1114(b)(2) – Credit Enhancement Provider Financial
Information*
---------------------------------------------------------- --------------------------------------------------------
o Determining applicable disclosure threshold                                     Depositor
---------------------------------------------------------- --------------------------------------------------------
o Requesting  required financial  information  (including                         Depositor
any required  accountants' consent to the use thereof) or
effecting incorporation by reference
---------------------------------------------------------- --------------------------------------------------------
    Item 1115(b) – Derivative Counterparty Financial
                      Information*
---------------------------------------------------------- --------------------------------------------------------
o Determining current maximum probable exposure                                   Depositor
---------------------------------------------------------- --------------------------------------------------------
o Determining current significance percentage                                     Depositor
---------------------------------------------------------- --------------------------------------------------------
o Requesting  required financial  information  (including                         Depositor
any required  accountants' consent to the use thereof) or
effecting incorporation by reference
---------------------------------------------------------- --------------------------------------------------------
*This information need only be reported on the Form 10-D
for the distribution period in which updated information
           is required pursuant to the Items.
---------------------------------------------------------- --------------------------------------------------------
                Item 8: Other Information                     Any party responsible for the applicable Form 8-K
                                                                               Disclosure item
Disclose any information  required to be reported on Form
8-K during  the  period  covered by the Form 10-D but not
reported
---------------------------------------------------------- --------------------------------------------------------
                    Item 9: Exhibits
---------------------------------------------------------- --------------------------------------------------------
         Monthly Statement to Certificateholders                                   Trustee
---------------------------------------------------------- --------------------------------------------------------
Exhibits required by Item 601 of Regulation S-K, such as                          Depositor
                   material agreements
---------------------------------------------------------- --------------------------------------------------------

                                                               EXHIBIT Q

                                                       FORM OF MONTHLY STATEMENT

                                                               EXHIBIT R

                                                  ADDITIONAL DISCLOSURE NOTIFICATION

U.S. Bank National Association
60 Livingston Avenue
St. Paul, Minnesota 55107
Attn: Structured Finance / WMLT 2006-AMN1
Email: notification@fsir.com

Wachovia Mortgage Loan Trust, LLC
301 S. College Street, NC5578-Suite G
Charlotte, North Carolina 28288-5578

RE: **Additional Form [10-D][10-K][8-K] Disclosure** Required

Ladies and Gentlemen:

In accordance with Article XI of the Pooling and Servicing Agreement, dated as of June 1, 2006 (the "Pooling and Servicing
Agreement"), among Wachovia Mortgage Loan Trust, LLC, as depositor, U.S. Bank National Association, as trustee and custodian, and
Wells Fargo Bank, N.A., as servicer, the undersigned, as [             ], hereby notifies you that certain events have come to our
attention that [will] [may] need to be disclosed on Form [10-D] [ 10-K] [8-K].

Description of Additional Form [10-D][10-K][8-K] Disclosure:

List of any Attachments hereto to be included in the Additional Form [10-D][ 10-K][8-K] Disclosure:

Any inquiries related to this notification should be directed to [                          ], phone number:
[                            ]; email address: [                       ].

[NAME OF PARTY],
   as [role]

By:___________________________________________
   Name:
   Title:

                                                               EXHIBIT S

                                                    ADDITIONAL FORM 10-K DISCLOSURE

------------------------------------------------------------ ---------------------------------------------------------
                     Item on Form 10-K                                          Party Responsible
------------------------------------------------------------ ---------------------------------------------------------
            Item 1B: Unresolved Staff Comments                                      Depositor

------------------------------------------------------------ ---------------------------------------------------------
                Item 9B: Other Information                    Any party responsible for disclosure items on Form 8-K
------------------------------------------------------------ ---------------------------------------------------------
     Item 15: Exhibits, Financial Statement Schedules                               Depositor
------------------------------------------------------------ ---------------------------------------------------------
                     Additional Item:                        (i) All parties to the PSA (as to themselves), (ii) the
                                                               Trustee and Servicer as to the issuing entity, (iii)
     Disclosure per Item 1117 of Reg StateAB              the Depositor as to the sponsor, any 1106(b)
                                                                         originator, any 1100(d)(1) party
------------------------------------------------------------ ---------------------------------------------------------
                     Additional Item:                         (i) All parties to the Pooling and Servicing Agreement
                                                              as to themselves, (ii) the Depositor as to he sponsor,
     Disclosure per Item 1119 of Reg StateAB        originator, significant obligor, enhancement or support
                                                                                     provider
------------------------------------------------------------ ---------------------------------------------------------
                     Additional Item:                                           Depositor/Servicer

    Disclosure per Item 1112(b) of Reg StateAB
------------------------------------------------------------ ---------------------------------------------------------
                     Additional Item:                                               Depositor

        Disclosure per Items 1114(b) and 1115(b) of

                   Reg StateAB
------------------------------------------------------------ ---------------------------------------------------------

                                                               EXHIBIT T

                                                    FORM 8-K DISCLOSURE INFORMATION

-------------------------------------------------------------------------------------------------------------------
                                         FORM 8-K DISCLOSURE INFORMATION
---------------------------------------------------------- --------------------------------------------------------
                    Item on Form 8-K                                          Party Responsible
---------------------------------------------------------- --------------------------------------------------------
  Item 1.01- Entry into a Material Definitive Agreement                          All parties

Disclosure is required regarding entry into or amendment
of any definitive agreement that is material to the
securitization, even if depositor is not a party.

Examples: servicing agreement, custodial agreement.

Note:   disclosure   not   required   as  to   definitive
agreements that are fully disclosed in the prospectus
---------------------------------------------------------- --------------------------------------------------------
Item 1.02- Termination of a Material Definitive Agreement                        All parties

Disclosure is required regarding termination of  any
definitive agreement that is material to the
securitization (other than expiration in accordance with
its terms), even if depositor is not a party.

Examples: servicing agreement, custodial agreement.
---------------------------------------------------------- --------------------------------------------------------
          Item 1.03- Bankruptcy or Receivership                                   Depositor

Disclosure  is  required   regarding  the  bankruptcy  or
receivership, with respect to any of the following:

---------------------------------------------------------- --------------------------------------------------------
o Sponsor (Seller)                                                       Depositor/Sponsor (Seller)
---------------------------------------------------------- --------------------------------------------------------
o Depositor                                                                       Depositor
---------------------------------------------------------- --------------------------------------------------------
o Master Servicer                                                              Master Servicer
---------------------------------------------------------- --------------------------------------------------------
o Affiliated Servicer                                                             Servicer
---------------------------------------------------------- --------------------------------------------------------
o  Other  Servicer  servicing  20% or  more  of the  pool                         Servicer
assets at the time of the report
---------------------------------------------------------- --------------------------------------------------------
o Other material servicers                                                        Servicer
---------------------------------------------------------- --------------------------------------------------------
o Trustee                                                                          Trustee
---------------------------------------------------------- --------------------------------------------------------
o Certificate Administrator                                               Certificate Administrator
---------------------------------------------------------- --------------------------------------------------------
o Significant Obligor                                                             Depositor
---------------------------------------------------------- --------------------------------------------------------
o Credit Enhancer (10% or more)                                                   Depositor
---------------------------------------------------------- --------------------------------------------------------
o Derivative Counterparty                                                         Depositor
---------------------------------------------------------- --------------------------------------------------------
o Custodian                                                                       Custodian
---------------------------------------------------------- --------------------------------------------------------
Item 2.04- Triggering Events that Accelerate or Increase                          Depositor
 a Direct Financial Obligation or an Obligation under an                       Master Servicer
              Off-Balance Sheet Arrangement                               Certificate Administrator

Includes an early  amortization,  performance  trigger or
other  event,  including  event of  default,  that  would
materially  alter the  payment  priority/distribution  of
cash flows/amortization schedule.

Disclosure  will be made of events  other than  waterfall
triggers  which are  disclosed in the monthly  statements
to the certificateholders.
---------------------------------------------------------- --------------------------------------------------------
 Item 3.03- Material Modification to Rights of Security                   Certificate Administrator
                         Holders                                                   Trustee
                                                                                  Depositor
Disclosure  is required of any material  modification  to
documents  defining  the  rights  of  Certificateholders,
including the Pooling and Servicing Agreement.
---------------------------------------------------------- --------------------------------------------------------
  Item 5.03- Amendments of Articles of Incorporation or                           Depositor
              Bylaws; Change of Fiscal Year
Disclosure   is  required  of  any   amendment   "to  the
governing documents of the issuing entity".
---------------------------------------------------------- --------------------------------------------------------
 Item 6.01- ABS Informational and Computational Material                          Depositor

---------------------------------------------------------- --------------------------------------------------------
      Item 6.02- Change of Servicer or Certificate          Master Servicer/Certificate Administrator/Depositor/
                      Administrator                                           Servicer/Trustee

Requires   disclosure   of  any   removal,   replacement,
substitution   or  addition   of  any  master   servicer,
affiliated  servicer,  other  servicer  servicing  10% or
more of pool  assets at time of  report,  other  material
servicers or trustee.
---------------------------------------------------------- --------------------------------------------------------
Reg  StateAB  disclosure  about any new servicer            Servicer/Master Servicer/Depositor
or master servicer is also required.
---------------------------------------------------------- --------------------------------------------------------
Reg  StateAB disclosure about any new Trustee is                          Trustee
also required.
---------------------------------------------------------- --------------------------------------------------------
   Item 6.03- Change in Credit Enhancement or External           Depositor/Certificate Administrator/Trustee
                         Support
Covers  termination  of any  enhancement  in manner other
than by its terms,  the addition of an enhancement,  or a
material change in the enhancement  provided.  Applies to
external credit enhancements as well as derivatives.
---------------------------------------------------------- --------------------------------------------------------
Reg StateAB disclosure about any new                                     Depositor
enhancement provider is also required.
---------------------------------------------------------- --------------------------------------------------------
   Item 6.04- Failure to Make a Required Distribution                     Certificate Administrator
                                                                                   Trustee
---------------------------------------------------------- --------------------------------------------------------
      Item 6.05- Securities Act Updating Disclosure                               Depositor

If any  material  pool  characteristic  differs  by 5% or
more at the time of issuance of the  securities  from the
description  in the  final  prospectus,  provide  updated
Reg  StateAB  disclosure  about the actual asset
pool.
---------------------------------------------------------- --------------------------------------------------------
If there are any new  servicers or  originators  required                         Depositor
to be disclosed  under  Regulation  AB as a result of the
foregoing,  provide the  information  called for in Items
1108 and 1110 respectively.
---------------------------------------------------------- --------------------------------------------------------
              Item 7.01- Reg FD Disclosure                                       All parties
---------------------------------------------------------- --------------------------------------------------------
                 Item 8.01- Other Events                                          Depositor

   Any event, with respect to which information is not
  otherwise called for in Form 8-K, that the registrant
       deems of importance to certificateholders.
---------------------------------------------------------- --------------------------------------------------------
      Item 9.01- Financial Statements and Exhibits             Responsible party for reporting/disclosing the
                                                                       financial statement or exhibit
---------------------------------------------------------- --------------------------------------------------------

                                                               EXHIBIT U

                                                     FORM OF SB-AM SWAP AGREEMENT

DATE:                                      June 29, 2006
TO:                                        U.S. Bank National Association, not in its individual capacity
                                           but solely as supplemental interest trust trustee for the
                                           benefit of the Supplemental Interest Trust, acting on behalf of
                                           the Class A Certificateholders, Class M Certificateholders and
                                           Class B Certificateholders under the Pooling and Servicing
                                           Agreement identified below ("Party A")

ATTENTION:                                 WMLT 2006-AMN1 TRUST

FROM:                                      U.S. Bank National Association, not in its individual capacity
                                           but solely as supplemental interest trust trustee for the
                                           benefit of the Supplemental Interest Trust, acting on behalf of
                                           the Class X Certificateholders under the Pooling and Servicing
                                           Agreement identified below ("Party B")

SUBJECT:                                   Payment Swap Confirmation and Agreement
REFERENCE NUMBER
The purpose of this letter agreement (the "Agreement") is to confirm the terms and conditions of the Transaction entered into on the
Trade Date specified below (the "Transaction") between Party A and Party B. This Agreement, which evidences a complete and binding
agreement between you and us to enter into the Transaction on the terms set forth below, constitutes a "Confirmation" as referred to
in the ISDA Form Master Agreement (as defined below), as well as a "Schedule" as referred to in the ISDA Form Master Agreement.

o        This  Agreement  is  subject  to and  incorporates  the  2000  ISDA  Definitions  (the  "Definitions"),  as  published  by the
         International Swaps and Derivatives  Association,  Inc. ("ISDA").  You and we have agreed to enter into this Agreement in lieu
         of  negotiating  a Schedule  to the 1992 ISDA  Master  Agreement  (Multicurrency-Cross  Border)  form (the  "ISDA Form  Master
         Agreement")  but,  rather,  an ISDA Form Master  Agreement  shall be deemed to have been executed by you and us on the date we
         entered into the Transaction.  In the event of any inconsistency  between the provisions of this Agreement and the Definitions
         or the ISDA Form  Master  Agreement,  this  Agreement  shall  prevail  for  purposes  of the  Transaction.  Terms used and not
         otherwise  defined herein,  in the ISDA Form Master Agreement or the Definitions  shall have the meanings  assigned to them in
         the Pooling and Servicing Agreement,  dated as of May 1, 2006, among Residential Asset Securities  Corporation,  as depositor,
         Residential  Funding  Corporation,  as master  servicer,  and U.S.  Bank  National  Association,  as trustee (the "Pooling and
         Servicing  Agreement").  Each reference to a "Section" or to a "Section" "of this  Agreement" will be construed as a reference
         to a Section of the 1992 ISDA Form Master  Agreement.  Each  capitalized term used herein that is not defined herein or in the
         1992 ISDA Form Master  Agreement  shall have the  meaning  defined in the Pooling  and  Servicing  Agreement.  Notwithstanding
         anything  herein to the  contrary,  should any  provision of this  Agreement  conflict  with any  provision of the Pooling and
         Servicing Agreement, the provision of the Pooling and Servicing Agreement shall apply.

o        The terms of the particular Transaction to which this Confirmation relates are as follows:

               Trade Date:
               Effective Date:
               Termination Date:                     July 25, 2036  subject to  adjustment  in  accordance  with the
                                                     Business Day Convention.
               Business Days:                        California,   Minnesota,   Texas,   New
                                                     York, Illinois.
               Business Day Convention:              Following.
               Party A Payments:
               Party A Payment Dates:                Each   Distribution   Date  under  the  Pooling  and  Servicing
                                                     Agreement.
               Party A Payment Amounts:              On each Party A Payment Date, the amount,  if any, equal to the
                                                     aggregate  amount  of Net Swap  Payments  and Swap  Termination
                                                     Payments owed to the Swap  Counterparty  remaining unpaid after
                                                     application  of the  sum of (A)  from  the  Adjusted  Available
                                                     Distribution  Amount that would have  remained had the Adjusted
                                                     Available    Distribution   Amount   been   applied   on   such
                                                     Distribution   Date  to  make   the   distributions   for  such
                                                     Distribution  Date under  Section 4.02(c)  clauses  (i) through
                                                     (x) of the  Pooling  and  Servicing  Agreement,  of (I) Accrued
                                                     Certificate  Interest on the  Class SB  Certificates,  (II) the
                                                     amount of any Overcollateralization  Reduction Amount and (III)
                                                     for each  Distribution  Date  after the  Certificate  Principal
                                                     Balance  of each  Class of  Class A  Certificates  and  Class M
                                                     Certificates     has    been     reduced    to    zero,     the
                                                     Overcollateralization  Amount,  (B) from prepayment  charges on
                                                     deposit  in the  Certificate  Amount,  any  prepayment  charges
                                                     received on the Mortgage  Loans  during the related  Prepayment
                                                     Period and (C) from the amount  distributable  with  respect to
                                                     the REMIC III Regular Interest IO.
               Party B Payments:
               Party B Payment Dates:                Each   Distribution   Date  under  the  Pooling  and  Servicing
                                                     Agreement
               Party B Payment Amounts:              On each Party B Payment  Date, an amount equal to the lesser of
                                                     (a)  the  Available   Distribution  Amount  remaining  on  such
                                                     Distribution  Date after the distributions on such Distribution
                                                     Date under  Section 4.02(c)  clauses  (i)  through  (vi) of the
                                                     Pooling and Servicing  Agreement and (b) the  aggregate  unpaid
                                                     Available   Funds  Cap  Carryover   allocated  to  the  Class A
                                                     Certificateholders and the Class M  Certificateholders for such
                                                     Distribution Date.

o        Additional  Provisions:  Each  party  hereto is hereby  advised  and  acknowledges  that the other  party has  engaged  in (or
         refrained  from  engaging in)  substantial  financial  transactions  and has taken (or refrained  from taking) other  material
         actions in reliance  upon the entry by the parties into the  Transaction  being entered into on the terms and  conditions  set
         forth herein and in the ISDA Form Master Agreement relating to such Transaction, as applicable.

o        Provisions Deemed Incorporated in a Schedule to the ISDA Form Master Agreement:

o        Termination Provisions. For purposes of the ISDA Form Master Agreement:

o        "Specified Entity" is not applicable to Party A or Party B for any purpose.

o        "Specified  Transaction" is not applicable to Party A or Party B for any purpose, and, accordingly,  Section 5(a)(v) shall not
                      apply to Party A or Party B.

o        The "Cross Default" provisions of Section 5(a)(vi) shall not apply to Party A or Party B.

o        The "Credit Event Upon Merger" provisions of Section 5(b)(iv) will not apply to Party A or Party B.

o        With respect to Party A and Party B, the  "Bankruptcy"  provision of Section  5(a)(vii)(2)  of the ISDA Form Master  Agreement
                      will be deleted in its entirety.

o        The "Automatic Early Termination" provision of Section 6(a) will not apply to Party A or to Party B.

o        Payments on Early Termination. For the purpose of Section 6(e) of the ISDA Form Master Agreement:

o        Market Quotation will apply.

o        The Second Method will apply.

o        "Termination Currency" means United States Dollars.

o        The provisions of Sections 5(a)(ii), 5(a)(iii) and 5(a)(iv) shall not apply to Party A or Party B.

o        Tax Event.  The  provisions of Section  2(d)(i)(4) and 2(d)(ii) of the ISDA Form Master  Agreement  shall not apply to Party A
                      and Party A shall not be required to pay any additional amounts referred to therein.

o        Tax Representations.

o        Payer  Representations.  For the purpose of Section 3(e) of the ISDA Form Master  Agreement,  each of Party A and Party B will
                           make the following representations:

                                    It is not required by any applicable law, as modified by the practice of any relevant governmental
                                    revenue authority, of any Relevant Jurisdiction to make any deduction or withholding for or on
                                    account of any Tax from any payment (other than interest under Section 2(e), 6(d)(ii) or 6(e) of
                                    the ISDA Form Master Agreement) to be made by it to the other party under this Agreement. In
                                    making this representation, it may rely on:

o        the accuracy of any representations made by the other party pursuant to Section 3(f) of the ISDA Form Master Agreement;

o        the  satisfaction  of the  agreement  contained in Sections  4(a)(i) or 4(a)(iii)  of the ISDA Form Master  Agreement  and the
                                    accuracy  and  effectiveness  of any  document  provided  by the other  party  pursuant to Sections
                                    4(a)(i) or 4(a)(iii) of the ISDA Form Master Agreement; and

o        the  satisfaction  of the agreement of the other party contained in Section 4(d) of the ISDA Form Master  Agreement,  provided
                                    that it shall not be a breach of this  representation  where  reliance is placed on clause (ii) and
                                    the other party does not deliver a form or document  under Section  4(a)(iii) by reason of material
                                    prejudice to its legal or commercial position.

o        Payee  Representations.  For the  purpose  of Section  3(f) of the ISDA Form  Master  Agreement,  Party A and Party B make the
                                    following representations: None

o        Documents to be Delivered.  For the purpose of Section 4(a) (i) and 4(a) (iii):

o        Tax forms, documents, or certificates to be delivered are:

Party required to          Form/Document/                          Date by which to
deliver document           Certificate                             Be delivered

Party A and Party B        Any documents required or               Promptly after the earlier of (i) reasonable
                           reasonably requested to allow           demand by either party or (ii) learning that such
                           the other party to make                 form or document is required
                           payments under this Agreement
                           without any deduction or
                           withholding for or on the
                           account of any Tax or with
                           such deduction or withholding
                           at a reduced rate

o        Other documents to be delivered are:

Party required                Form/Document/                        Date by which to be     Covered by
to deliver                    Certificate                           delivered               Section 3(d)
document                                                                                    Representation

Party A and Party B           Any documents required by the         Upon execution and      Yes
                              receiving party to evidence the       delivery of this
                              authority of the delivering party     Agreement and such
                              for it to execute and deliver this    Confirmation
                              Agreement, any Confirmation to
                              which it is a party, and to
                              evidence the authority of the
                              delivering party to perform its
                              obligations under this Agreement
                              and such Confirmation.
Party A and Party B           A certificate of an authorized        Upon the execution      Yes
                              officer of the party, as to the       and delivery of this
                              incumbency and authority of the       Agreement and such
                              respective officers of the party      Confirmation
                              signing this Agreement

         Miscellaneous.  Miscellaneous

o        Address for Notices: For the purposes of Section 12(a) of this Agreement:

         Address for notices or communications to Party A:

         Address:                WMLT 2006-AMN1 Trust
                                 c/o U.S. Bank National Association
                                 60 Livingston Avenue
                                 EP-MN-WS3D
                                 St. Paul, MN 55107

         with a copy to:         Wachovia Mortgage Loan Trust, LLC
                                 301 S. College Street
                                 NC5578-Suite G,
                                 Charlotte, NC 28288
         Attention:
         Facsimile:

         (For all purposes)

         Address for notices or communications to Party B:

         Address:                WMLT 2006-AMN1 Trust
                                 c/o U.S. Bank National Association
                                 60 Livingston Avenue
                                 EP-MN-WS3D
                                 St. Paul, MN 55107

         with a copy to:         Wachovia Mortgage Loan Trust, LLC
                                 301 S. College Street
                                 NC5578-Suite G,
                                 Charlotte, NC 28288
         Attention:
         Facsimile No.:

         (For all purposes)

o        Process Agent. For the purpose of Section 13(c):

                  Party A:                         Not Applicable
                  Party B:                         Not Applicable

o        Offices.  The  provisions  of Section  10(a) will not apply to this  Agreement;  neither  Party A nor Party B have any Offices
                           other than as set forth in the Notices Section.

o        Multibranch  Party.  For the purpose of Section  10(c) of the ISDA Form  Master  Agreement,  neither  Party A nor Party B is a
                           Multibranch. Party.

o        Calculation Agent. The Calculation Agent is Residential Funding Corporation.

o        Credit Support Document.

                           Not Applicable

o        Credit Support Provider.

                           Not Applicable

o        Governing Law. The parties to this ISDA Agreement  hereby agree that the law of the State of  New  York shall govern
                           their rights and duties in whole,  without regard to the conflict of law provision  thereof,  other than New
                           York General Obligations Law Sections 5-1401 and 5-1402.

o        Non-Petition.  Party A and Party B each hereby irrevocably and  unconditionally  agrees that it will not institute against, or
                           join any other  person in  instituting  against  or cause any other  person to  institute  against  Wachovia
                           Mortgage  Loan Trust,  Asset-Backed  Certificates,  Series  2006-AMN1,  or the other  party any  bankruptcy,
                           reorganization,  arrangement,  insolvency, or similar proceeding under the laws of the United States, or any
                           other  jurisdiction for the non-payment of any amount due hereunder or any other reason until the payment in
                           full of the  Certificates  and the  expiration  of a period of one year plus ten days (or,  if  longer,  the
                           applicable preference period) following such payment.

o        Severability.  If any term, provision,  covenant,  or condition of this Agreement,  or the application thereof to any party or
                           circumstance,  shall be held to be  invalid  or  unenforceable  (in  whole or in part) for any  reason,  the
                           remaining terms, provisions,  covenants, and conditions hereof shall continue in full force and effect as if
                           this  Agreement had been  executed with the invalid or  unenforceable  portion  eliminated,  so long as this
                           Agreement as so modified  continues to express,  without  material  change,  the original  intentions of the
                           parties as to the subject  matter of this  Agreement and the deletion of such portion of this Agreement will
                           not substantially impair the respective benefits or expectations of the parties.

                           The parties  shall  endeavor to engage in good faith  negotiations  to replace any invalid or  unenforceable
                  term,  provision,  covenant or condition  with a valid or enforceable  term,  provision,  covenant or condition,  the
                  economic  effect of which  comes as close as  possible  to that of the  invalid  or  unenforceable  term,  provision,
                  covenant or condition.

o        [Intentionally Omitted].

o        Waiver of Jury Trial.  Each party to this  Agreement  respectively  waives any right it may have to a trial by jury in respect
                           of any Proceedings relating to this Agreement or any Credit Support Document.

o        Set-Off.  Notwithstanding  any provision of this Agreement or any other existing or future  agreement,  each party irrevocably
                           waives any and all rights it may have to set off, net, recoup or otherwise  withhold or suspend or condition
                           payment or  performance of any obligation  between it and the other party  hereunder  against any obligation
                           between it and the other party under any other  agreements.  The provisions for Set-off set forth in Section
                           6(e) of the ISDA Form Master Agreement shall not apply for purposes of this Transaction.

o        This  Agreement may be executed in several  counterparts,  each of which shall be deemed an original but all of which together
                           shall constitute one and the same instrument.

o        Trustee  Liability  Limitations.  It is  expressly  understood  and agreed by the parties  hereto that (a) this  Agreement  is
                           executed and delivered by U.S. Bank  National  Association,  not  individually  or personally  but solely as
                           Supplemental  Interest  Trust  Trustee of Party A and Party B, in the  exercise of the powers and  authority
                           conferred and vested in it and that U.S. Bank National  Association shall perform its duties and obligations
                           hereunder in  accordance  with the  standard of care set forth in Article VIII of the Pooling and  Servicing
                           Agreement,  (b) each of the representations,  undertakings and agreements herein made on the part of Party A
                           and Party B is made and intended not as personal  representations,  undertakings and agreements by U.S. Bank
                           National  Association  but is made and  intended  for the  purpose of binding  only Party A and Party B, (c)
                           nothing  herein  contained  shall be construed as creating any liability on U.S. Bank National  Association,
                           individually or personally,  to perform any covenant either expressed or implied contained herein,  all such
                           liability,  if any, being  expressly  waived by the parties hereto and by any Person claiming by, through or
                           under the parties  hereto;  provided  that  nothing in this  paragraph  shall  relieve  U.S.  Bank  National
                           Association  from  performing  its duties and  obligations  hereunder  and under the Pooling  and  Servicing
                           Agreement in accordance with the standard of care set forth therein,  and (d) under no  circumstances  shall
                           U.S.  Bank National  Association  be personally  liable for the payment of any  indebtedness  or expenses of
                           Party A or Party B or be liable for the breach or failure of any  obligation,  representation,  warranty  or
                           covenant  made or  undertaken  by Party A or Party B under this  Agreement or any other  related  documents;
                           provided,  that nothing in this paragraph shall relieve U.S. Bank National  Association  from performing its
                           duties and  obligations  hereunder  and under the Pooling and  Servicing  Agreement in  accordance  with the
                           standard of care set forth herein and therein.

o        "Affiliate".  Party A and Party B shall be deemed to not have any  Affiliates  for purposes of this  Agreement,  including for
                  purposes of Section 6(b)(ii).

o        Section 3 of the ISDA Form Master Agreement is hereby amended by adding at the end thereof the following subsection (g):

         "(g)     Relationship Between Parties.

         Each party represents to the other party on each date when it enters into a Transaction that:--

o        Nonreliance.  (i) It is not relying on any statement or representation  of the other party regarding the Transaction  (whether
                  written or oral), other than the  representations  expressly made in this Agreement or the Confirmation in respect of
                  that Transaction and (ii) it has consulted with its own legal, regulatory, tax, business,  investment,  financial and
                  accounting  advisors to the extent it has deemed necessary,  and it has made its own investment,  hedging and trading
                  decisions based upon its own judgment and upon any advice from such advisors as it has deemed  necessary and not upon
                  any view expressed by the other party.

o        Evaluation and Understanding.

o        It has the capacity to evaluate  (internally or through independent  professional advice) the Transaction and has made its own
                  decision to enter into the  Transaction  and has been directed by the Pooling and  Servicing  Agreement to enter into
                  this Transaction; and

o        It  understands  the  terms,  conditions  and risks of the  Transaction  and is  willing  and able to accept  those  terms and
                  conditions and to assume those risks, financially and otherwise.

o        Purpose.  It is entering  into the  Transaction  for the  purposes of managing  its  borrowings  or  investments,  hedging its
                  underlying assets or liabilities or in connection with a line of business.

o        Status of Parties. The other party is not acting as agent, fiduciary or advisor for it in respect of the Transaction.

o        Eligible  Contract  Participant.  It is an "eligible swap  participant"  as such term is defined in Section  35.1(b)(2) of the
                  regulations (17 C.F.R 35) promulgated  under, and it constitutes an "eligible  contract  participant" as such term is
                  defined in Section 1(a)12 of the Commodity Exchange Act, as amended."

o        Account Details and Settlement Information:

                           Payments to Party A:
                           Payments to Party A shall be made in the same manner as
                           provided for in the Pooling and Servicing Agreement with
                           respect to the Class A Certificateholders, Class M
                           Certificateholders and Class B Certificateholders.

                           Payments to Party B:
                           Payments to Party B shall be made in the same manner as
                           provided for in the Pooling and Servicing Agreement with
                           respect to the Class X Certificateholders.

Please sign and return to us a copy of this Agreement.

                                                     Very truly yours,
                                                     U.S. BANK NATIONAL ASSOCIATION, not in its individual capacity but solely as
                                                     supplemental interest trust trustee for the benefit of Supplemental Interest
                                                     Trust, acting on behalf of the Class X Certificateholders

                                                     By:_________________________________________________________
                                                              Name:
                                                              Title:

                                                     AGREED AND ACCEPTED AS OF THE TRADE DATE
                                                     U.S. BANK NATIONAL ASSOCIATION, not in its individual capacity but solely as as
                                                     supplemental interest trust trustee for the benefit of Supplemental Interest
                                                     Trust, acting on behalf of the Class A Certificateholders, Class M
                                                     Certificateholders and Class B Certificateholders

                                                     By:________________________________________________________
                                                              Name:
                                                              Title:

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00106-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00106-of-00352.parquet"}]]