Back to top

POOLING AND SERVICING AGREEMENT

Pooling and Servicing Agreement

POOLING AND SERVICING AGREEMENT | Document Parties: MORGAN STANLEY ABS CAPITAL I INC | HOMEQ SERVICING CORPORATION | JPMORGAN CHASE BANK, NATIONAL ASSOCIATION | NC CAPITAL CORPORATION | DEUTSCHE BANK NATIONAL TRUST COMPANY You are currently viewing:
This Pooling and Servicing Agreement involves

MORGAN STANLEY ABS CAPITAL I INC | HOMEQ SERVICING CORPORATION | JPMORGAN CHASE BANK, NATIONAL ASSOCIATION | NC CAPITAL CORPORATION | DEUTSCHE BANK NATIONAL TRUST COMPANY

. RealDealDocs™ contains millions of easily searchable legal documents and clauses from top law firms. Search for free - click here.
Title: POOLING AND SERVICING AGREEMENT
Governing Law: New York     Date: 2/28/2006

POOLING AND SERVICING AGREEMENT, Parties: morgan stanley abs capital i inc , homeq servicing corporation , jpmorgan chase bank  national association , nc capital corporation , deutsche bank national trust company
50 of the Top 250 law firms use our Products every day

                                    EXHIBIT 4

                         Pooling and Servicing Agreement

<PAGE>

                                                                  EXECUTION COPY

                       MORGAN STANLEY ABS CAPITAL I INC.,
                                    Depositor,

                          HOMEQ SERVICING CORPORATION,
                                    Servicer,

                   JPMORGAN CHASE BANK, NATIONAL ASSOCIATION,
                                    Servicer,

                              NC CAPITAL CORPORATION,
                               Responsible Party,

                                       and

                      DEUTSCHE BANK NATIONAL TRUST COMPANY,
                                     Trustee

                        -----------------------------------

                         POOLING AND SERVICING AGREEMENT

                           Dated as of January 1, 2006

                       -----------------------------------

                MORGAN STANLEY ABS CAPITAL I INC. TRUST 2006-NC1

                       MORTGAGE PASS-THROUGH CERTIFICATES,
                                 SERIES 2006-NC1

<PAGE>

                                TABLE OF CONTENTS

                                    ARTICLE I

                                   DEFINITIONS

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                         REPRESENTATIONS AND WARRANTIES

Section 2.01      Conveyance of Mortgage Loans...................................
Section 2.02      Acceptance by the Trustee of the Mortgage Loans................
Section 2.03      Representations and Warranties; Remedies for Breaches of
                   Representations and Warranties with Respect to the
                   Mortgage Loans...............................................
Section 2.04      Execution and Delivery of Certificates.........................
Section 2.05      REMIC Matters..................................................
Section 2.06      Representations and Warranties of the Depositor................

                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF MORTGAGE LOANS

Section 3.01      Servicers to Service Mortgage Loans............................
Section 3.02      Subservicing Agreements between a Servicer
                   and Subservicers.............................................
Section 3.03      Successor Subservicers.........................................
Section 3.04      Liability of the Servicers.....................................
Section 3.05      No Contractual Relationship between Subservicers
                   and the Trustee..............................................
Section 3.06      Assumption or Termination of Subservicing Agreements
                   by Trustee...................................................
Section 3.07      Collection of Certain Mortgage Loan Payments...................
Section 3.08      Subservicing Accounts..........................................
Section 3.09      Collection of Taxes, Assessments and Similar Items;
                   Escrow Accounts..............................................
Section 3.10      Collection Accounts............................................
Section 3.11      Withdrawals from the Collection Accounts.......................
Section 3.12      Investment of Funds in the Collection Accounts and the
                   Distribution Account.........................................
Section 3.13      Maintenance of Hazard Insurance and Errors and Omissions
                   and Fidelity Coverage........................................
Section 3.14      Enforcement of "Due-on-Sale" Clauses; Assumption Agreements....
Section 3.15      Realization upon Defaulted Mortgage Loans......................
Section 3.16      Release of Mortgage Files......................................
Section 3.17      Title, Conservation and Disposition of REO Property............
Section 3.18      Notification of Adjustments....................................
Section 3.19      Access to Certain Documentation and Information
                   Regarding the Mortgage Loans.................................
Section 3.20      Documents, Records and Funds in Possession of the Servicers
                   to Be Held for the Trustee...................................
Section 3.21      Servicing Compensation.........................................
Section 3.22      Annual Statement as to Compliance..............................
Section 3.23      Annual Reports on Assessment of Compliance with
                   Servicing Criteria; Annual Independent Public Accountants'
                   Attestation Report...........................................
Section 3.24      Trustee to Act as Servicer.....................................
Section 3.25      Compensating Interest..........................................
Section 3.26      Credit Reporting; Gramm-Leach-Bliley Act.......................

                                   ARTICLE IV

                                DISTRIBUTIONS AND
                            ADVANCES BY THE SERVICERS

Section 4.01      Advances.......................................................
Section 4.02      Priorities of Distribution.....................................
Section 4.03      Monthly Statements to Certificateholders.......................
Section 4.04      Certain Matters Relating to the Determination of LIBOR.........
Section 4.05      Allocation of Applied Realized Loss Amounts....................
Section 4.06      Swap Account...................................................

                                    ARTICLE V

                                THE CERTIFICATES

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

                                    ARTICLE VI

                         THE DEPOSITOR AND THE SERVICERS

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

                                   ARTICLE VII

                                     DEFAULT

Section 7.01      Events of Default..............................................
Section 7.02      Trustee to Act; Appointment of Successor.......................
Section 7.03      Notification to Certificateholders.............................

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

Section 8.01      Duties of the Trustee..........................................
Section 8.02      Certain Matters Affecting the Trustee..........................
Section 8.03      Trustee Not Liable for Certificates or Mortgage Loans..........
Section 8.04      Trustee May Own Certificates...................................
Section 8.05      Trustee's Fees and Expenses....................................
Section 8.06      Eligibility Requirements for the Trustee.......................
Section 8.07      Resignation and Removal of the Trustee.........................
Section 8.08      Successor Trustee..............................................
Section 8.09      Merger or Consolidation of the Trustee.........................
Section 8.10      Appointment of Co-Trustee or Separate Trustee..................
Section 8.11      Tax Matters....................................................
Section 8.12      Periodic Filings...............................................
Section 8.13      Tax Treatment of Upper-Tier CarryForward Amounts,
                   Basis Risk CarryForward Amounts and Class IO Shortfalls;
                   Tax Classification of the Excess Reserve Fund Account,
                   Swap Account and the Interest Rate Swap Agreement............

                                   ARTICLE IX

                                   TERMINATION

Section 9.01      Termination upon Liquidation or Purchase of the
                   Mortgage Loans...............................................
Section 9.02      Final Distribution on the Certificates.........................
Section 9.03      Additional Termination Requirements............................

                                    ARTICLE X

                            MISCELLANEOUS PROVISIONS

Section 10.01     Amendment......................................................
Section 10.02     Recordation of Agreement; Counterparts.........................
Section 10.03     Governing Law..................................................
Section 10.04     Intention of Parties...........................................
Section 10.05     Notices........................................................
Section 10.06     Severability of Provisions.....................................
Section 10.07     Assignment; Sales; Advance Facilities..........................
Section 10.08     Limitation on Rights of Certificateholders.....................
Section 10.09     Inspection and Audit Rights....................................
Section 10.10     Certificates Nonassessable and Fully Paid......................
Section 10.11     Rule of Construction...........................................
Section 10.12     Waiver of Jury Trial...........................................
Section 10.13     Rights of the Swap Provider....................................
Section 10.14     Regulation AB Compliance; Intent of the Parties;
                   Reasonableness...............................................

SCHEDULES

Schedule I        Mortgage Loan Schedule

Schedule II       Representations and Warranties of HomEq, as Servicer

Schedule III      Representations and Warranties as to the Mortgage Loans

Schedule IV       Representations and Warranties of JPMorgan Chase Bank,
                 National Association, as Servicer

Schedule V         Representations and Warranties of Morgan Stanley ABS Capital I
                 Inc. as to the Mortgage Loans

Schedule VI       Representations and Warranties of JPMorgan, as Servicer

EXHIBITS

Exhibit A         Form of Class A, Class M and Class B Certificate

Exhibit B         Form of Class P Certificate

Exhibit C         Form of Class R Certificate

Exhibit D         Form of Class X Certificate

Exhibit E         Form of Initial Certification of Trustee

Exhibit F         Form of Document Certification and Exception Report of Trustee

Exhibit G         Form of Residual Transfer Affidavit

Exhibit H         Form of Transferor Certificate

Exhibit I         Form of Rule 144A Letter

Exhibit J         Form of Request for Release

Exhibit K         Form of Contents for Each Mortgage File

Exhibit L         Form of Certification to be provided with Form 10-K

Exhibit M         Form of Certification to be provided by the Trustee to be
                 provided to Depositor

Exhibit N         Form of Certification of the Servicer to be provided by the
                 applicable Servicer to   Depositor

Exhibit O         Form of Servicer Power of Attorney

Exhibit P         Servicing Criteria

Exhibit Q         Additional Form 10-D Disclosure

Exhibit R         Additional Form 10-K Disclosure

Exhibit S         Form 8-K Disclosure Information

Exhibit T         Interest Rate Swap Agreement

Exhibit U         Purchase Agreement

Exhibit V         Subservicing Agreement

<PAGE>

            THIS POOLING AND SERVICING AGREEMENT, dated as of January 1, 2006,
among MORGAN STANLEY ABS CAPITAL I INC., a Delaware corporation, as depositor
(the "Depositor"), JPMORGAN CHASE BANK, NATIONAL ASSOCIATION, a national banking
association ("JPMorgan"), HOMEQ SERVICING CORPORATION, a New Jersey corporation
("HomEq" and together with JPMorgan, the "Servicers"), NC CAPITAL CORPORATION, a
California corporation, as responsible party (the "Responsible Party"), and
DEUTSCHE BANK NATIONAL TRUST COMPANY, a national banking association, as trustee
(the "Trustee").

                              W I T N E S S E T H:

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

                              PRELIMINARY STATEMENT

            The Trustee shall elect that four segregated asset pools within the
Trust Fund (exclusive of (i) the Prepayment Premiums, (ii) the Swap Assets,
(iii) the Excess Reserve Fund Account, and (iv) the right of the LIBOR
Certificates to receive Upper-Tier CarryForward Amounts including, but without
duplication, Basis Risk CarryForward Amounts and the obligation to pay Class IO
Shortfalls) be treated for federal income tax purposes as comprising four REMICs
(each, a "Trust REMIC" or, in the alternative, Pooling-Tier REMIC-1,
Pooling-Tier REMIC-2, the Lower-Tier REMIC and the Upper-Tier REMIC,
respectively). The Class X Interest, Class IO Interest and each Class of LIBOR
Certificates (other than the right of each Class of LIBOR Certificates to
receive Upper-Tier CarryForward Amounts including, but without duplication,
Basis Risk CarryForward Amounts and the obligation to pay Class IO Shortfalls)
represents ownership of a regular interest in a REMIC for purposes of the REMIC
Provisions. The Class R Certificates represent ownership of the sole class of
residual interest in each Trust REMIC for purposes of the REMIC Provisions. The
Startup Day for each REMIC described herein is the Closing Date. The latest
possible maturity date for each regular interest is the latest date referenced
in Section 2.05. The Upper-Tier REMIC shall hold as assets the several classes
of uncertificated Lower-Tier Regular Interests, set out below. The Lower-Tier
REMIC shall hold as assets the several classes of uncertificated Pooling-Tier
REMIC-2 Regular Interests. Pooling-Tier REMIC-2 shall hold as assets the several
classes of uncertificated Pooling-Tier REMIC-1 Regular Interests. Pooling-Tier
REMIC-1 shall hold as assets the assets of the Trust Fund (exclusive of (i) the
Prepayment Premiums, (ii) the Swap Assets, (iii) the Excess Reserve Fund
Account, and (iv) the right of the LIBOR Certificates to receive Upper-Tier
CarryForward Amounts including, but without duplication, Basis Risk CarryForward
Amounts and the obligation to pay Class IO Shortfalls).

            For federal income tax purposes, each Class of LIBOR Certificates
represents a beneficial ownership of a regular interest in the Upper-Tier REMIC,
the right to receive Upper-Tier CarryForward Amounts (including, but without
duplication, Basis Risk CarryForward Amounts), and the obligation to pay Class
IO Shortfalls, the Class X Certificates represent beneficial ownership of the
Class X Interest, the Class IO Interest, the Interest Rate Swap Agreement, the
Swap Account, the Excess Reserve Fund Account and the right to receive Class IO
Shortfalls, and the Class P Certificates represent beneficial ownership of the
Prepayment Premiums, which portions of the Trust Fund shall be treated as a
grantor trust.

                              Pooling-Tier REMIC-1

             Pooling-Tier REMIC-1 shall issue the following interests in
Pooling-Tier REMIC-1, and each such interest, other than the Class PT1-R
Interest is hereby designated as a regular interest in the Pooling-Tier REMIC-1.
Pooling-Tier REMIC-1 shall also issue the Class PT1-R Interest, which is hereby
designated as the sole class of residual interest in Pooling-Tier REMIC-1. The
Class PT1-R Interest shall be represented by the Class R Certificates, shall not
have a principal balance and shall have no interest rate.

                                Pooling-Tier REMIC-1      Initial Pooling-Tier
Pooling-Tier REMIC-1 Interest      Interest Rate         REMIC-1 Principal Amount
-----------------------------    --------------------    ------------------------
Class PT1-1                              (1)             $           64,804,578.40
Class PT1-2A                             (2)             $           23,259,632.15
Class PT1-2B                             (3)             $           23,259,632.15
Class PT1-3A                              (2)             $           22,521,389.45
Class PT1-3B                             (3)             $           22,521,389.45
Class PT1-4A                             (2)             $           21,821,041.55
Class PT1-4B                             (3)             $           21,821,041.55
Class PT1-5A                             (2)             $           21,155,495.15
Class PT1-5B                             (3)             $           21,155,495.15
Class PT1-6A                             (2)             $            20,521,697.70
Class PT1-6B                             (3)             $           20,521,697.70
Class PT1-7A                             (2)             $           19,916,818.10
Class PT1-7B                             (3)             $           19,916,818.10
Class PT1-8A                             (2)             $           19,338,073.35
Class PT1-8B                             (3)             $           19,338,073.35
Class PT1-9A                             (2)             $           18,782,796.45
Class PT1-9B                             (3)             $           18,782,796.45
Class PT1-10A                            (2)             $           18,248,443.40
Class PT1-10B                            (3)             $           18,248,443.40
Class PT1-11A                             (2)             $           17,732,500.35
Class PT1-11B                            (3)             $           17,732,500.35
Class PT1-12A                            (2)             $           17,232,554.05
Class PT1-12B                            (3)             $           17,232,554.05
Class PT1-13A                            (2)             $           16,746,016.30
Class PT1-13B                            (3)             $           16,746,016.30
Class PT1-14A                            (2)             $            16,032,171.70
Class PT1-14B                            (3)             $           16,032,171.70
Class PT1-15A                            (2)             $           15,347,875.05
Class PT1-15B                            (3)             $           15,347,875.05
Class PT1-16A                            (2)             $           14,692,984.45
Class PT1-16B                            (3)             $           14,692,984.45
Class PT1-17A                            (2)             $           14,066,228.65
Class PT1-17B                            (3)             $           14,066,228.65
Class PT1-18A                            (2)             $           13,466,391.55
Class PT1-18B                            (3)             $           13,466,391.55
Class PT1-19A                             (2)             $           12,892,309.90
Class PT1-19B                            (3)             $           12,892,309.90
Class PT1-20A                            (2)             $           12,394,501.90
Class PT1-20B                            (3)             $           12,394,501.90
Class PT1-21A                            (2)             $           13,185,262.25
Class PT1-21B                            (3)             $           13,185,262.25
Class PT1-22A                            (2)             $           181,822,781.10
Class PT1-22B                            (3)             $          181,822,781.10
Class PT1-23A                            (2)             $            3,103,091.90
Class PT1-23B                            (3)             $            3,103,091.90
Class PT1-24A                            (2)             $            2,988,827.55
Class PT1-24B                            (3)             $            2,988,827.55
Class PT1-25A                            (2)             $            2,878,790.75
Class PT1-25B                            (3)             $            2,878,790.75
Class PT1-26A                            (2)             $            2,772,823.90
Class PT1-26B                            (3)             $            2,772,823.90
Class PT1-27A                             (2)             $            2,670,775.60
Class PT1-27B                            (3)             $            2,670,775.60
Class PT1-28A                            (2)             $            2,572,507.45
Class PT1-28B                            (3)             $            2,572,507.45
Class PT1-29A                            (2)             $            2,478,828.15
Class PT1-29B                            (3)             $            2,478,828.15
Class PT1-30A                            (2)             $             2,387,598.45
Class PT1-30B                            (3)             $            2,387,598.45
Class PT1-31A                            (2)             $            2,299,741.10
Class PT1-31B                            (3)             $            2,299,741.10
Class PT1-32A                            (2)             $            2,416,568.15
Class PT1-32B                            (3)             $            2,416,568.15
Class PT1-33A                            (2)             $            6,381,705.40
Class PT1-33B                            (3)             $            6,381,705.40
Class PT1-34A                            (2)             $            4,801,008.50
Class PT1-34B                            (3)             $            4,801,008.50
Class PT1-35A                             (2)             $            1,656,828.60
Class PT1-35B                            (3)             $            1,656,828.60
Class PT1-36A                            (2)             $            1,598,497.60
Class PT1-36B                            (3)             $            1,598,497.60
Class PT1-37A                            (2)             $            1,542,206.55
Class PT1-37B                            (3)             $            1,542,206.55
Class PT1-38A                            (2)             $             1,487,884.50
Class PT1-38B                            (3)             $            1,487,884.50
Class PT1-39A                            (2)             $            1,435,463.15
Class PT1-39B                            (3)             $            1,435,463.15
Class PT1-40A                            (2)             $            1,384,901.95
Class PT1-40B                            (3)             $            1,384,901.95
Class PT1-41A                            (2)             $            1,336,105.55
Class PT1-41B                            (3)             $            1,336,105.55
Class PT1-42A                            (2)             $            1,288,994.70
Class PT1-42B                            (3)             $            1,288,994.70
Class PT1-43A                             (2)             $            1,243,533.75
Class PT1-43B                            (3)             $            1,243,533.75
Class PT1-44A                            (2)             $            1,199,665.35
Class PT1-44B                            (3)             $            1,199,665.35
Class PT1-45A                            (2)             $            1,157,334.15
Class PT1-45B                            (3)             $            1,157,334.15
Class PT1-46A                            (2)             $             1,116,490.55
Class PT1-46B                            (3)             $            1,116,490.55
Class PT1-47A                            (2)             $            1,077,082.65
Class PT1-47B                            (3)             $            1,077,082.65
Class PT1-48A                            (2)             $            1,039,047.95
Class PT1-48B                            (3)             $            1,039,047.95
Class PT1-49A                            (2)             $            1,002,347.25
Class PT1-49B                            (3)             $            1,002,347.25
Class PT1-50A                            (2)             $              966,934.00
Class PT1-50B                            (3)             $              966,934.00
Class PT1-51A                             (2)             $              932,763.40
Class PT1-51B                            (3)             $              932,763.40
Class PT1-52A                            (2)             $              899,792.00
Class PT1-52B                            (3)             $              899,792.00
Class PT1-53A                            (2)             $              867,978.10
Class PT1-53B                            (3)             $              867,978.10
Class PT1-54A                            (2)             $               837,281.35
Class PT1-54B                            (3)             $              837,281.35
Class PT1-55A                            (2)             $              807,662.60
Class PT1-55B                            (3)             $              807,662.60
Class PT1-56A                            (2)             $           21,835,471.15
Class PT1-56B                            (3)             $           21,835,471.15
Class PT1-R                              (4)                            (4)

----------

(1)    For any Distribution Date (and the related Interest Accrual Period), this
      Pooling-Tier REMIC-1 Regular Interest shall bear interest at a per annum
      rate (its "Pooling-Tier REMIC-1 Interest Rate") equal to the Pooling-Tier
      REMIC-1 WAC Rate.

(2)    For any Distribution Date (and the related Interest Accrual Period), this
      Pooling-Tier REMIC-1 Regular Interest shall bear interest at a per annum
      rate (its "Pooling-Tier REMIC-1 Interest Rate") equal to the product of
      (i) 2 and (ii) the Pooling-Tier REMIC-1 WAC Rate, subject to a maximum
      rate of 9.5000%.

(3)    For any Distribution Date (and the related Interest Accrual Period), this
      Pooling-Tier REMIC-1 Regular Interest shall bear interest at a per annum
      rate (its "Pooling-Tier REMIC-1 Interest Rate") equal to the excess, if
      any, of (A) the product of (i) 2 and (ii) the Pooling-Tier REMIC-1 WAC
      Rate over (B) 9.5000%.

(4)    The Class PT1-R Interest shall not have a principal balance and shall not
       bear interest.

            On each Distribution Date, the interest distributable in respect of
the Mortgage Loans for such Distribution Date shall be deemed to be distributed
to the Pooling-Tier REMIC-1 Regular Interests at the rates shown above.

             On each Distribution Date, Realized Losses, Subsequent Recoveries
and payments of principal in respect of the Mortgage Loans shall be allocated to
the outstanding Pooling-Tier REMIC-1 Regular Interest with the lowest numerical
denomination until the Pooling-Tier REMIC-1 Principal Amount of such interest is
reduced to zero, provided that, with respect to Pooling-Tier REMIC-1 Regular
Interests with the same numerical denomination, such Realized Losses, Subsequent
Recoveries and payments of principal shall be allocated pro rata between such
Pooling-Tier REMIC-1 Regular Interests, until the Pooling-Tier REMIC-1 Principal
Amount of such interests is reduced to zero.

                              Pooling-Tier REMIC-2

            Pooling-Tier REMIC-2 shall issue the following interests in
Pooling-Tier REMIC-2, and each such interest, other than the Class PT2-R
Interest, is hereby designated as a regular interest in Pooling-Tier REMIC-2.
The Class PT2-R Interest is hereby designated as the sole class of residual
interest in Pooling-Tier REMIC-2 and shall be represented by the Class R
Certificates.

<TABLE>
<CAPTION>

                                                                                            Corresponding        Corresponding
                                                                         Corresponding        Pooling-Tier           Scheduled
  Pooling-Tier      Pooling-Tier REMIC-2      Pooling-Tier REMIC-2         Pooling-Tier            REMIC-1             Crossover
REMIC-2 Interest       Interest Rate        Initial Principal Amount    REMIC-2 IO Interest    Regular Interest    Distribution Date
----------------    --------------------    ------------------------    -------------------    ----------------    ----------------
<S>                 <C>                      <C>                         <C>                    <C>                 <C>
Class PT2-1                 (1)             $          64,804,578.40             N/A                  N/A                 N/A
Class PT2-2A                (2)             $           23,259,632.15       Class PT2-IO-2             N/A                 N/A
Class PT2-2B                (3)             $          23,259,632.15             N/A                  N/A                 N/A
Class PT2-3A                (2)             $          22,521,389.45       Class PT2-IO-3             N/A                 N/A
Class PT2-3B                (3)             $          22,521,389.45             N/A                  N/A                 N/A
Class PT2-4A                (2)             $          21,821,041.55       Class PT2-IO-4             N/A                 N/A
Class PT2-4B                (3)             $          21,821,041.55             N/A                  N/A                 N/A
Class PT2-5A                (2)             $          21,155,495.15       Class PT2-IO-5              N/A                 N/A
Class PT2-5B                (3)             $          21,155,495.15             N/A                  N/A                 N/A
Class PT2-6A                (2)             $          20,521,697.70       Class PT2-IO-6             N/A                  N/A
Class PT2-6B                (3)             $          20,521,697.70             N/A                  N/A                 N/A
Class PT2-7A                (2)             $          19,916,818.10       Class PT2-IO-7             N/A                 N/A
Class PT2-7B                (3)             $          19,916,818.10             N/A                  N/A                 N/A
Class PT2-8A                (2)             $          19,338,073.35       Class PT2-IO-8             N/A                 N/A
Class PT2-8B                 (3)             $          19,338,073.35             N/A                  N/A                 N/A
Class PT2-9A                (2)             $          18,782,796.45       Class PT2-IO-9             N/A                 N/A
Class PT2-9B                (3)              $          18,782,796.45             N/A                  N/A                 N/A
Class PT2-10A               (2)             $          18,248,443.40       Class PT2-IO-10            N/A                 N/A
Class PT2-10B               (3)             $          18,248,443.40             N/A                  N/A                 N/A
Class PT2-11A               (2)             $          17,732,500.35       Class PT2-IO-11            N/A                 N/A
Class PT2-11B               (3)             $          17,732,500.35              N/A                  N/A                 N/A
Class PT2-12A               (2)             $          17,232,554.05       Class PT2-IO-12            N/A                 N/A
Class PT2-12B               (3)             $          17,232,554.05             N/A                   N/A                 N/A
Class PT2-13A               (2)             $          16,746,016.30       Class PT2-IO-13            N/A                 N/A
Class PT2-13B               (3)             $          16,746,016.30             N/A                  N/A                  N/A
Class PT2-14A               (2)             $          16,032,171.70       Class PT2-IO-14            N/A                 N/A
Class PT2-14B               (3)             $          16,032,171.70             N/A                  N/A                 N/A
Class PT2-15A               (2)             $          15,347,875.05       Class PT2-IO-15            N/A                 N/A
Class PT2-15B               (3)             $          15,347,875.05             N/A                  N/A                 N/A
Class PT2-16A                (2)             $          14,692,984.45       Class PT2-IO-16            N/A                 N/A
Class PT2-16B               (3)             $          14,692,984.45             N/A                  N/A                 N/A
Class PT2-17A               (2)             $          14,066,228.65       Class PT2-IO-17            N/A                 N/A
Class PT2-17B               (3)             $          14,066,228.65             N/A                  N/A                 N/A
Class PT2-18A               (2)             $           13,466,391.55       Class PT2-IO-18            N/A                 N/A
Class PT2-18B               (3)             $          13,466,391.55             N/A                  N/A                 N/A
Class PT2-19A               (2)             $          12,892,309.90       Class PT2-IO-19            N/A                 N/A
Class PT2-19B               (3)             $          12,892,309.90             N/A                  N/A                 N/A
Class PT2-20A               (2)             $          12,394,501.90       Class PT2-IO-20            N/A                 N/A
Class PT2-20B               (3)             $          12,394,501.90             N/A                  N/A                 N/A
Class PT2-21A               (2)             $          13,185,262.25       Class PT2-IO-21             N/A                 N/A
Class PT2-21B               (3)             $          13,185,262.25             N/A                  N/A                 N/A
Class PT2-22A               (2)             $         181,822,781.10       Class PT2-IO-22            N/A                  N/A
Class PT2-22B               (3)             $         181,822,781.10             N/A                  N/A                 N/A
Class PT2-23A               (2)             $           3,103,091.90       Class PT2-IO-23            N/A                 N/A
Class PT2-23B               (3)             $           3,103,091.90             N/A                  N/A                 N/A
Class PT2-24A               (2)             $           2,988,827.55       Class PT2-IO-24            N/A                 N/A
Class PT2-24B                (3)             $           2,988,827.55             N/A                  N/A                 N/A
Class PT2-25A               (2)             $           2,878,790.75       Class PT2-IO-25            N/A                 N/A
Class PT2-25B               (3)              $           2,878,790.75             N/A                  N/A                 N/A
Class PT2-26A               (2)             $           2,772,823.90       Class PT2-IO-26            N/A                 N/A
Class PT2-26B               (3)             $           2,772,823.90             N/A                  N/A                 N/A
Class PT2-27A               (2)             $           2,670,775.60       Class PT2-IO-27            N/A                 N/A
Class PT2-27B               (3)             $           2,670,775.60              N/A                  N/A                 N/A
Class PT2-28A               (2)             $           2,572,507.45       Class PT2-IO-28            N/A                 N/A
Class PT2-28B               (3)             $           2,572,507.45             N/A                   N/A                 N/A
Class PT2-29A               (2)             $           2,478,828.15       Class PT2-IO-29            N/A                 N/A
Class PT2-29B               (3)             $           2,478,828.15             N/A                  N/A                  N/A
Class PT2-30A               (2)             $           2,387,598.45       Class PT2-IO-30            N/A                 N/A
Class PT2-30B               (3)             $           2,387,598.45             N/A                  N/A                 N/A
Class PT2-31A               (2)             $           2,299,741.10       Class PT2-IO-31            N/A                 N/A
Class PT2-31B               (3)             $           2,299,741.10             N/A                  N/A                 N/A
Class PT2-32A                (2)             $           2,416,568.15       Class PT2-IO-32            N/A                 N/A
Class PT2-32B               (3)             $           2,416,568.15             N/A                  N/A                 N/A
Class PT2-33A               (2)             $           6,381,705.40       Class PT2-IO-33            N/A                 N/A
Class PT2-33B               (3)             $           6,381,705.40             N/A                  N/A                 N/A
Class PT2-34A               (2)             $            4,801,008.50       Class PT2-IO-34            N/A                 N/A
Class PT2-34B               (3)             $           4,801,008.50             N/A                  N/A                 N/A
Class PT2-35A               (2)             $           1,656,828.60       Class PT2-IO-35            N/A                 N/A
Class PT2-35B               (3)             $           1,656,828.60             N/A                  N/A                 N/A
Class PT2-36A               (2)             $           1,598,497.60       Class PT2-IO-36            N/A                 N/A
Class PT2-36B               (3)             $           1,598,497.60             N/A                  N/A                 N/A
Class PT2-37A               (2)             $           1,542,206.55       Class PT2-IO-37             N/A                 N/A
Class PT2-37B               (3)             $           1,542,206.55             N/A                  N/A                 N/A
Class PT2-38A               (2)             $           1,487,884.50       Class PT2-IO-38            N/A                  N/A
Class PT2-38B               (3)             $           1,487,884.50             N/A                  N/A                 N/A
Class PT2-39A               (2)             $           1,435,463.15       Class PT2-IO-39            N/A                 N/A
Class PT2-39B               (3)             $           1,435,463.15             N/A                  N/A                 N/A
Class PT2-40A               (2)             $           1,384,901.95       Class PT2-IO-40            N/A                 N/A
Class PT2-40B                (3)             $           1,384,901.95             N/A                  N/A                 N/A
Class PT2-41A               (2)             $           1,336,105.55       Class PT2-IO-41            N/A                 N/A
Class PT2-41B               (3)              $           1,336,105.55             N/A                  N/A                 N/A
Class PT2-42A               (2)             $           1,288,994.70       Class PT2-IO-42            N/A                 N/A
Class PT2-42B               (3)             $           1,288,994.70             N/A                  N/A                 N/A
Class PT2-43A               (2)             $           1,243,533.75       Class PT2-IO-43            N/A                 N/A
Class PT2-43B               (3)             $           1,243,533.75              N/A                  N/A                 N/A
Class PT2-44A               (2)             $           1,199,665.35       Class PT2-IO-44            N/A                 N/A
Class PT2-44B               (3)             $           1,199,665.35             N/A                   N/A                 N/A
Class PT2-45A               (2)             $           1,157,334.15       Class PT2-IO-45            N/A                 N/A
Class PT2-45B               (3)             $           1,157,334.15             N/A                  N/A                  N/A
Class PT2-46A               (2)             $           1,116,490.55       Class PT2-IO-46            N/A                 N/A
Class PT2-46B               (3)             $           1,116,490.55             N/A                  N/A                 N/A
Class PT2-47A               (2)             $           1,077,082.65       Class PT2-IO-47            N/A                 N/A
Class PT2-47B               (3)             $           1,077,082.65             N/A                  N/A                 N/A
Class PT2-48A                (2)             $           1,039,047.95       Class PT2-IO-48            N/A                 N/A
Class PT2-48B               (3)             $           1,039,047.95             N/A                  N/A                 N/A
Class PT2-49A               (2)             $           1,002,347.25       Class PT2-IO-49            N/A                 N/A
Class PT2-49B               (3)             $           1,002,347.25             N/A                  N/A                 N/A
Class PT2-50A               (2)             $              966,934.00       Class PT2-IO-50            N/A                 N/A
Class PT2-50B               (3)             $             966,934.00             N/A                  N/A                 N/A
Class PT2-51A               (2)             $             932,763.40       Class PT2-IO-51            N/A                 N/A
Class PT2-51B               (3)             $             932,763.40             N/A                  N/A                 N/A
Class PT2-52A               (2)             $             899,792.00       Class PT2-IO-52            N/A                 N/A
Class PT2-52B               (3)             $             899,792.00             N/A                  N/A                 N/A
Class PT2-53A               (2)             $             867,978.10       Class PT2-IO-53             N/A                 N/A
Class PT2-53B               (3)             $             867,978.10             N/A                  N/A                 N/A
Class PT2-54A               (2)             $             837,281.35       Class PT2-IO-54            N/A                  N/A
Class PT2-54B               (3)             $             837,281.35             N/A                  N/A                 N/A
Class PT2-55A               (2)             $             807,662.60       Class PT2-IO-55            N/A                 N/A
Class PT2-55B               (3)             $             807,662.60             N/A                  N/A                 N/A
Class PT2-56A               (2)             $          21,835,471.15       Class PT2-IO-56            N/A                 N/A
Class PT2-56B                (3)             $          21,835,471.15             N/A                  N/A                 N/A
Class PT2-IO-2              (4)                        (4)                      N/A              Class PT1-2A        February 2006
Class PT2-IO-3              (4)                         (4)                      N/A              Class PT1-3A          March 2006
Class PT2-IO-4              (4)                        (4)                      N/A              Class PT1-4A          April 2006
Class PT2-IO-5              (4)                         (4)                      N/A              Class PT1-5A           May 2006
Class PT2-IO-6              (4)                        (4)                      N/A              Class PT1-6A          June 2006
Class PT2-IO-7              (4)                         (4)                      N/A              Class PT1-7A          July 2006
Class PT2-IO-8              (4)                        (4)                      N/A              Class PT1-8A         August 2006
Class PT2-IO-9              (4)                        (4)                      N/A              Class PT1-9A        September 2006
Class PT2-IO-10             (4)                        (4)                      N/A              Class PT1-10A        October 2006
Class PT2-IO-11             (4)                        (4)                      N/A              Class PT1-11A       November 2006
Class PT2-IO-12             (4)                        (4)                      N/A              Class PT1-12A       December 2006
Class PT2-IO-13             (4)                        (4)                       N/A              Class PT1-13A        January 2007
Class PT2-IO-14             (4)                        (4)                      N/A              Class PT1-14A       February 2007
Class PT2-IO-15             (4)                        (4)                       N/A              Class PT1-15A         March 2007
Class PT2-IO-16             (4)                        (4)                      N/A              Class PT1-16A         April 2007
Class PT2-IO-17             (4)                        (4)                       N/A              Class PT1-17A          May 2007
Class PT2-IO-18             (4)                        (4)                      N/A              Class PT1-18A         June 2007
Class PT2-IO-19             (4)                        (4)                      N/A              Class PT1-19A         July 2007
Class PT2-IO-20             (4)                        (4)                      N/A              Class PT1-20A        August 2007
Class PT2-IO-21             (4)                        (4)                      N/A               Class PT1-21A       September 2007
Class PT2-IO-22             (4)                        (4)                      N/A              Class PT1-22A        October 2007
Class PT2-IO-23             (4)                        (4)                      N/A               Class PT1-23A       November 2007
Class PT2-IO-24             (4)                        (4)                      N/A              Class PT1-24A       December 2007
Class PT2-IO-25             (4)                        (4)                      N/A              Class PT1-25A        January 2008
Class PT2-IO-26             (4)                        (4)                      N/A              Class PT1-26A       February 2008
Class PT2-IO-27             (4)                        (4)                      N/A              Class PT1-27A         March 2008
Class PT2-IO-28             (4)                        (4)                      N/A              Class PT1-28A         April 2008
Class PT2-IO-29             (4)                        (4)                      N/A              Class PT1-29A          May 2008
Class PT2-IO-30             (4)                        (4)                      N/A              Class PT1-30A         June 2008
Class PT2-IO-31             (4)                        (4)                      N/A              Class PT1-31A          July 2008
Class PT2-IO-32             (4)                        (4)                      N/A              Class PT1-32A        August 2008
Class PT2-IO-33             (4)                        (4)                      N/A              Class PT1-33A       September 2008
Class PT2-IO-34             (4)                        (4)                      N/A              Class PT1-34A        October 2008
Class PT2-IO-35             (4)                        (4)                      N/A              Class PT1-35A       November 2008
Class PT2-IO-36             (4)                        (4)                      N/A              Class PT1-36A       December 2008
Class PT2-IO-37             (4)                        (4)                      N/A              Class PT1-37A        January 2009
Class PT2-IO-38             (4)                        (4)                      N/A              Class PT1-38A       February 2009
Class PT2-IO-39             (4)                        (4)                      N/A              Class PT1-39A         March 2009
Class PT2-IO-40             (4)                        (4)                      N/A              Class PT1-40A         April 2009
Class PT2-IO-41             (4)                        (4)                      N/A              Class PT1-41A          May 2009
Class PT2-IO-42             (4)                        (4)                      N/A              Class PT1-42A         June 2009
Class PT2-IO-43             (4)                        (4)                      N/A              Class PT1-43A         July 2009
Class PT2-IO-44              (4)                        (4)                      N/A              Class PT1-44A        August 2009
Class PT2-IO-45             (4)                        (4)                      N/A              Class PT1-45A       September 2009
Class PT2-IO-46              (4)                        (4)                      N/A              Class PT1-46A        October 2009
Class PT2-IO-47             (4)                        (4)                      N/A              Class PT1-47A       November 2009
Class PT2-IO-48             (4)                        (4)                      N/A              Class PT1-48A       December 2009
Class PT2-IO-49             (4)                        (4)                      N/A              Class PT1-49A        January 2010
Class PT2-IO-50             (4)                        (4)                      N/A              Class PT1-50A       February 2010
Class PT2-IO-51             (4)                        (4)                      N/A              Class PT1-51A         March 2010
Class PT2-IO-52             (4)                         (4)                      N/A              Class PT1-52A         April 2010
Class PT2-IO-53             (4)                        (4)                      N/A              Class PT1-53A          May 2010
Class PT2-IO-54             (4)                         (4)                      N/A              Class PT1-54A         June 2010
Class PT2-IO-55             (4)                        (4)                      N/A              Class PT1-55A         July 2010
Class PT2-IO-56             (4)                         (4)                      N/A              Class PT1-56A        August 2010
Class PT2 R                 (5)                        (5)                      N/A                 N/A                  N/A

</TABLE>

----------

(1)    For any Distribution Date (and the related Interest Accrual Period), this
      Pooling-Tier REMIC-2 Regular Interest shall bear interest at a per annum
      rate (its "Pooling-Tier REMIC-2 Interest Rate") equal to the Pooling-Tier
      REMIC-1 WAC Rate.

(2)    For any Distribution Date (and the related Interest Accrual Period), this
      Pooling-Tier REMIC-2 Regular Interest shall bear interest at a per annum
      rate (its "Pooling-Tier REMIC-2 Interest Rate") equal to the weighted
      average of the Pooling-Tier REMIC-1 Interest Rates on the Pooling-Tier
      REMIC-1 Regular Interests having an "A" in their class designation,
      provided that, on each Distribution Date on which interest is
      distributable on the Corresponding Pooling-Tier REMIC-2 IO Interest, this
      Pooling-Tier REMIC-2 Regular Interest shall bear interest at a per annum
      rate equal to Swap LIBOR subject to a maximum rate equal to the weighted
      average of the Pooling-Tier REMIC-1 Interest Rates on the Pooling-Tier
      REMIC-1 Regular Interests having an "A" in their class designation.

(3)    For any Distribution Date (and the related Interest Accrual Period), this
      Pooling-Tier REMIC-2 Regular Interest shall bear interest at a per annum
      rate (its "Pooling-Tier REMIC-2 Interest Rate") equal to the weighted
      average of the Pooling-Tier REMIC-1 Interest Rates on the Pooling-Tier
      REMIC-1 Regular Interests having a "B" in their class designation.

(4)    Each Pooling-Tier REMIC-2 IO is an interest-only interest and does not
       have a principal balance but has a notional balance ("Pooling-Tier REMIC-2
      IO Notional Balance") equal to the Pooling-Tier REMIC-2 Principal Amount
      of the Corresponding Pooling-Tier REMIC-1 Regular Interest. From the
      Closing Date through and including the Corresponding Scheduled Crossover
      Distribution Date, each Pooling-Tier REMIC-2 IO Interest shall be entitled
      to receive interest that accrues on the Corresponding Pooling-Tier REMIC-1
      Regular Interest at a rate equal to the excess, if any, of (i) the
      Pooling-Tier REMIC-1 Interest Rate for the Corresponding Pooling-Tier
      REMIC-1 Regular Interest over (ii) Swap LIBOR. After the Corresponding
      Scheduled Crossover Distribution Date, the Pooling-Tier REMIC-2 IO
      Interest shall not accrue interest.

(5)    The Class PT2-R Interest shall not have a principal balance and shall not
      bear interest.

            On each Distribution Date, the interest distributable in respect of
the Mortgage Loans for such Distribution Date shall be distributed to the
Pooling-Tier REMIC-2 Regular Interests at the Pooling-Tier REMIC-2 Interest
Rates shown above.

            On each Distribution Date, Realized Losses, Subsequent Recoveries
and payments of principal in respect of the Mortgage Loans shall be allocated to
the then outstanding Pooling-Tier REMIC-2 Regular Interests (other than the
Pooling-Tier REMIC-2 IO Interests) with the lowest numerical denomination until
the Pooling-Tier REMIC-2 Principal Amount of such interest is reduced to zero,
provided that, for Pooling-Tier REMIC-2 Regular Interests with the same
numerical denomination, such Realized Losses, Subsequent Recoveries and payments
of principal shall be allocated pro rata between such Pooling-Tier REMIC-2
Regular Interests, until the Pooling-Tier REMIC-2 Principal Amount of such
interests is reduced to zero.

                                Lower-Tier REMIC

            The Lower-Tier REMIC shall issue the following interests, and each
such interest, other than the Class LT-R Interest, is hereby designated as a
regular interest in the Lower-Tier REMIC. The Class LT-R Interest is hereby
designated as the sole class of residual interest in the Lower-Tier REMIC and
shall be represented by the Class R Certificates.

<TABLE>
<CAPTION>

                                                                                               Corresponding
   Lower-Tier        Lower-Tier                                                                 Upper-Tier REMIC
  REMIC Interest     Interest Rate             Initial Lower-Tier Principal Amount                Regular Interest
----------------    -------------    --------------------------------------------------------    ----------------
<S>                 <C>              <C>                                                          <C>
Class LT-A-1            (1)          1/2 initial Class Certificate Balance of Corresponding            A-1
                                   Upper-Tier Regular Interest
Class LT-A-2            (1)          1/2 initial Class Certificate Balance of Corresponding            A-2
                                   Upper-Tier Regular Interest
Class LT-A-3            (1)          1/2 initial Class Certificate Balance of Corresponding            A-3
                                    Upper-Tier Regular Interest
Class LT-A-4            (1)          1/2 initial Class Certificate Balance of Corresponding            A-4
                                   Upper-Tier Regular Interest
Class LT-M-1            (1)          1/2 initial Class Certificate Balance of Corresponding            M-1
                                   Upper-Tier Regular Interest
Class LT-M-2            (1)          1/2 initial Class Certificate Balance of Corresponding            M-2
                                   Upper-Tier Regular Interest
Class LT-M-3            (1)          1/2 initial Class Certificate Balance of Corresponding            M-3
                                   Upper-Tier Regular Interest
Class LT-M-4            (1)          1/2 initial Class Certificate Balance of Corresponding            M-4
                                   Upper-Tier Regular Interest
Class LT-M-5            (1)          1/2 initial Class Certificate Balance of Corresponding            M-5
                                   Upper-Tier Regular Interest
Class LT-M-6            (1)          1/2 initial Class Certificate Balance of Corresponding            M-6
                                   Upper-Tier Regular Interest
Class LT-B-1            (1)          1/2 initial Class Certificate Balance of Corresponding            B-1
                                   Upper-Tier Regular Interest
Class LT-B-2            (1)          1/2 initial Class Certificate Balance of Corresponding            B-2
                                   Upper-Tier Regular Interest
Class LT-B-3            (1)          1/2 initial Class Certificate Balance of Corresponding            B-3
                                   Upper-Tier Regular Interest
Class LT-Accrual        (1)          1/2 Pool Stated Principal Balance plus 1/2 Subordinated           N/A
                                   Amount
Class LT-IO             (2)          (2)                                                               N/A

Class LT-R              (3)          (3)                                                                N/A

</TABLE>

----------

(1)    The interest rate with respect to any Distribution Date for these
      interests is a per annum variable rate equal to the weighted average of
      the Pooling-Tier REMIC-2 Interest Rates of the Pooling-Tier REMIC-2
      Regular Interests (other than the Pooling-Tier REMIC-2 IO Interests).

(2)    This Lower-Tier Regular Interest is an interest-only interest and does not
      have a Lower-Tier Principal Amount. On each Distribution Date, this
      Lower-Tier Regular Interest shall be entitled to receive all interest
      distributable on the Pooling-Tier REMIC-2 IO Interests.

(3)    The Class LT-R Interest is the sole class of residual interest in the
      Lower-Tier REMIC and it does not have a principal amount or an interest
      rate.

            Each Lower-Tier Regular Interest is hereby designated as a regular
interest in the Lower-Tier REMIC. The Class LT-A-1, Class LT-A-2, Class LT-A-3,
Class LT-A-4, Class LT-M-1, Class LT-M-2, Class LT-M-3, Class LT-M-4, Class
LT-M-5, Class LT-M-6, Class LT-B-1, Class LT-B-2 and Class LT-B-3 Interests are
hereby designated the LT-Accretion Directed Classes (the "LT-Accretion Directed
Classes").

            On each Distribution Date, 50% of the increase in the Subordinated
Amount shall be payable as a reduction of the Lower Tier Principal Amount of the
LT-Accretion Directed Classes (each such Class will be reduced by an amount
equal to 50% of any increase in the Subordinated Amount that is attributable to
a reduction in the Class Certificate Balance of its Corresponding Class) and
shall be accrued and added to the Lower Tier Principal Amount of the Class
LT-Accrual Interest. On each Distribution Date, the increase in the Lower Tier
Principal Amount of the Class LT-Accrual Interest shall not exceed interest
accruals for such Distribution Date for the Class LT-Accrual Interest. In the
event that: (i) 50% of the increase in the Subordinated Amount exceeds (ii)
interest accruals on the Class LT-Accrual Interest for such Distribution Date,
the excess for such Distribution Date (accumulated with all such excesses for
all prior Distribution Dates) will be added to any increase in the Subordinated
Amount for purposes of determining the amount of interest accrual on the Class
LT-Accrual Interest payable as principal on the LT-Accretion Directed Classes on
the next Distribution Date pursuant to the first sentence of this paragraph. All
payments of scheduled principal and prepayments of principal generated by the
Mortgage Loans and all Subsequent Recoveries allocable to principal shall be
allocated (i) 50% to the Class LT-Accrual Interest and (ii) 50% to the
LT-Accretion Directed Classes (such principal payments and Subsequent Recoveries
shall be allocated among such LT Accretion Directed Classes in an amount equal
to 50% of the principal amounts and Subsequent Recoveries allocated to their
respective Corresponding Classes), until paid in full. Notwithstanding the
above, principal payments allocated to the Class X Interest that result in the
reduction in the Subordinated Amount shall be allocated to the Class LT-Accrual
Interest (until paid in full). Realized Losses shall be applied so that after
all distributions have been made on each Distribution Date (i) the Lower Tier
Principal Amount of each LT-Accretion Directed Class is equal to 50% of the
Class Certificate Balance of its Corresponding Class, and (ii) the Class
LT-Accrual Interest is equal to 50% of the aggregate Stated Principal Balance of
the Mortgage Loans plus 50% of the Subordinated Amount. Any increase in the
Class Certificate Balance of a Class of Offered Certificates as a result of a
Subsequent Recovery shall increase the Lower Tier Principal Amount of the
Corresponding Lower Tier Regular Interest by 50% of such increase and the
remaining 50% of such increase shall increase the Lower Tier Principal Amount of
the Class LT-Accrual Interest.

                                Upper Tier REMIC

            The Upper-Tier REMIC shall issue the following interests, and each
such interest, other than the Class UT-R Interest, is hereby designated as a
regular interest in the Upper-Tier REMIC. The Class UT-R Interest is hereby
designated as the sole class of residual interests in the Upper-Tier REMIC and
shall be represented by the Class R Certificates.

  Upper-Tier        Upper-Tier       Initial Principal       Corresponding Class of
REMIC Interest    Interest Rate     Upper-Tier Amount          Certificates
--------------    -------------    ---------------------    ----------------------
  Class A-1            (1)         $          512,080,000         Class A-1
  Class A-2            (1)         $          156,440,000         Class A-2
  Class A-3            (1)         $          217,370,000         Class A-3
  Class A-4            (1)         $          136,726,000         Class A-4
  Class M-1            (1)         $           44,067,000         Class M-1
  Class M-2            (1)         $           40,827,000         Class M-2
  Class M-3            (1)         $           23,977,000         Class M-3
  Class M-4            (1)         $           20,737,000         Class M-4
  Class M-5            (1)         $           20,737,000         Class M-5
  Class M-6            (1)         $           18,793,000         Class M-6
  Class B-1            (1)         $           18,145,000         Class B-1
  Class B-2            (1)         $           16,201,000         Class B-2
  Class B-3            (1)         $           13,609,000         Class B-3
  Class IO             (2)                        (2)            N/A
  Class X              (3)                        (3)            Class X
  Class UT-R           (4)                        (4)            Class R

----------

(1)    For any Distribution Date (and the related Interest Accrual Period) this
      interest shall bear interest at the lesser of (i) the Pass-Through Rate
      (determined without regard to the WAC Cap) for the Corresponding Class of
      Certificates and (ii) the Upper-Tier REMIC WAC Rate.

(2)    This interest is an interest-only interest and does not have a principal
      balance. On each Distribution Date, the Class IO Interest shall be
      entitled to receive all interest distributable on the Class LT-IO
      Interest. This interest shall be beneficially owned by the holders of the
      Class X Certificates and shall be held as an asset of the Swap Account.

(3)    The Class X Interest has an initial principal balance of $56,382,575 but
      will not accrue interest on such balance but will accrue interest on a
      notional principal balance. As of any Distribution Date, the Class X
      Interest shall have a notional principal balance equal to the aggregate of
      the Lower-Tier Principal Amounts of the Lower-Tier Regular Interests
      (other than the Class LT-IO Interest) as of the first day of the related
      Interest Accrual Period. With respect to any Interest Accrual Period, the
      Class X Interest shall bear interest at a rate equal to the excess, if
      any, of the Upper-Tier REMIC WAC Rate over the product of (i) 2 and (ii)
      the weighted average of the Lower-Tier Interest Rates of the Lower-Tier
      REMIC Interests (other than the Class LT-IO Interest), where the
      Lower-Tier Interest Rate on each of the Class LT-Accrual Interest, is
      subject to a cap equal to zero and each LT-Accretion Directed Class is
      subject to a cap equal to the Upper-Tier Interest Rate on its
      Corresponding Class of Upper-Tier Regular Interest. With respect to any
      Distribution Date, interest that so accrues on the notional principal
      balance of the Class X Interest shall be deferred in an amount equal to
      any increase in the Subordinated Amount on such Distribution Date. Such
      deferred interest shall not itself bear interest.

(4)    The Class UT-R Interest does not have an interest rate or a principal
      balance.

            On each Distribution Date, interest distributable in respect of the
Lower-Tier Interests for such Distribution Date shall be deemed to be
distributed on the interests in the Upper-Tier REMIC at the rates shown above,
provided that the Class IO Interest shall be entitled to receive interest before
any other interest in the Upper-Tier REMIC.

            On each Distribution Date, all Realized Losses, Subsequent
Recoveries and all payments of principal shall be allocated to the Upper-Tier
Interests until the outstanding principal balance of each such interest equals
the outstanding Class Certificate Balance of the Corresponding Class of
Certificates as of such Distribution Date.

                                The Certificates

Class Designation    Class Pass-Through Rate    Class Certificate Balance
-----------------    -----------------------    -------------------------
Class A-1                      (1)              $            512,080,000
Class A-2                       (1)              $            156,440,000
Class A-3                      (1)              $            217,370,000
Class A-4                      (1)              $            136,726,000
Class M-1                      (2)              $             44,067,000
Class M-2                      (2)              $             40,827,000
Class M-3                      (2)              $             23,977,000
Class M-4                      (2)              $             20,737,000
Class M-5                      (2)              $              20,737,000
Class M-6                      (2)              $             18,793,000
Class B-1                      (2)              $             18,145,000
Class B-2                      (2)              $             16,201,000
Class B-3                       (2)              $             13,609,000
Class X                        (3)                              (3)
Class R                        (4)                              (4)

----------

(1)    The Class A-1, Class A-2, Class A-3 and Class A-4 Interest will bear
      interest during each Interest Accrual Period at a per annum rate equal to
      (a) on or prior to the Optional Termination Date, the least of (i) LIBOR
      plus 0.0800%, 0.1400%, 0.1900% and 0.3000%, respectively, and (ii) the WAC
      Cap or (b) after the Optional Termination Date, the least of (i) LIBOR
      plus 0.1600%, 0.2800%, 0.3800% and 0.6000%, respectively, and (ii) the WAC
      Cap.

(2)    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 Interests will bear interest during
      each Interest Accrual Period at a per annum rate equal to (a) on or prior
      to the Optional Termination Date, the lesser of (i) LIBOR plus 0.3800%,
      0.4000%, 0.4200%, 0.5200%, 0.5500%, 0.6600%, 1.2500%, 1.4500% and 2.2000%,
      respectively, and (ii) the WAC Cap or (b) after the Optional Termination
      Date, the lesser of (i) LIBOR plus 0.5700%, 0.6000%, 0.6300%, 0.7800%,
      0.8250%, 0.9900%, 1.8750%, 2.1750% and 3.3000% respectively, and (ii) the
      WAC Cap.

(3)    The Class X Certificates will represent beneficial ownership of the Class
      X Interest, the Class IO Interest, the Interest Rate Swap Agreement, the
      right to Class IO Shortfalls and amounts in the Excess Reserve Fund
      Account and the Swap Account, subject to the obligation to make payments
      from the Excess Reserve Fund Account in respect of Basis Risk CarryForward
      Amounts and amounts in the Swap Account subject to the obligation to make
      Net Swap Payments, Swap Termination Payments and Basis Risk CarryForward
      Amounts. For federal income tax purposes, the Trustee will treat a Class X
      Certificateholder's obligation to make payments from the Excess Reserve
      Fund Account or the Swap Account as payments made pursuant to an interest
      rate cap contract written by the Class X Certificateholders in favor of
      each Class of LIBOR Certificates. Such rights of the Class X
      Certificateholders and LIBOR Certificateholders shall be treated as held
      in a portion of the Trust Fund that is treated as a grantor trust under
      subpart E, Part I of subchapter J of the Code.

(4)    The Class R Certificates do not have an interest rate or a principal
      balance.

             The minimum denomination for each Class of Certificates, other than
the Class P, Class R and the Class X Certificates, will be $25,000 with integral
multiples of $1 in excess thereof. The minimum denomination for the Class P and
the Class X Certificates will each be a 1% Percentage Interest in such Class.
The Class R Certificate will represent a 100% Percentage Interest in such Class.

            It is expected that each Class of Certificates will receive its
final distribution of principal and interest on or prior to the Final Scheduled
Distribution Date.

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

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

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

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

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

Non-Delay Certificates............   Class A, Class X and Subordinated
                                    Certificates.

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

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

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

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

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

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

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

                                     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: With respect to any Mortgage Loan,
those mortgage servicing practices set forth in Section 3.01(a) of this
Agreement.

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

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

            Adjustable Rate Mortgage Loan: An adjustable rate Mortgage Loan.

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

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

            Advance: Any P&I Advance or Servicing Advance.

            Advance Facility: A financing or other facility as described in
Section 10.07.

            Advancing Person: The Person to whom any Servicer's rights under
this Agreement to be reimbursed for any P&I Advances or Servicing Advances have
been assigned pursuant to Section 10.07.

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

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

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

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

            Applied Realized Loss Amount: With respect to any Distribution Date,
the amount, if any, by which the aggregate Class Certificate Balance of the
Offered Certificates after distributions of principal on such Distribution Date
exceeds the aggregate Stated Principal Balance of the Mortgage Loans for such
Distribution Date.

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

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

            Available Funds: With respect to any Distribution Date and the
Mortgage Loans to the extent received by the Trustee (x) the sum of (i) all
scheduled installments of interest (net of the related Expense Fees) and
principal due on the Due Date on such Mortgage Loans in the related Due Period
and received by the Servicers on or prior to the related Determination Date,
together with any P&I Advances in respect thereof; (ii) all Condemnation
Proceeds, Insurance Proceeds and Liquidation Proceeds received by the Servicers
during the related Prepayment Period (in each case, net of unreimbursed expenses
incurred in connection with a liquidation or foreclosure and unreimbursed
Advances, if any); (iii) all partial or full prepayments on the Mortgage Loans
received by the Servicers during the related Prepayment Period together with all
Compensating Interest, if applicable, thereon (excluding any Prepayment
Charges); (iv) all Substitution Adjustment Amounts with respect to the
substitutions of Mortgage Loans that occur with respect to such Distribution
Date; (v) amounts received with respect to such Distribution Date as the
Repurchase Price in respect of a Mortgage Loan repurchased by the Responsible
Party with respect to such Distribution Date; (vi) the proceeds received with
respect to the termination of the Trust Fund pursuant to clause (a) of Section
9.01; and (vii) the Closing Date Deposit Amount; reduced by (y) amounts in
reimbursement for Advances previously made with respect to the Mortgage Loans
and other amounts as to which the Servicers, the Depositor or the Trustee are
entitled to be paid or reimbursed pursuant to this Agreement.

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

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

            Basis Risk CarryForward Amount: With respect to each Class of
Offered Certificates, as of any Distribution Date, the sum of (A) if on such
Distribution Date the Pass-Through Rate for any Class of Offered Certificates is
based upon the WAC Cap, the excess of (i) the Accrued Certificate Interest
Distribution Amount such Class of Certificates would otherwise be entitled to
receive on such Distribution Date had such Pass-Through Rate not been subject to
any WAC Cap (that is, had such rate been calculated as the sum of LIBOR and the
applicable Pass-Through Margin on such Class of Certificates for such
Distribution Date and the resulting amount being reduced by allocated Net
Prepayment Interest Shortfalls and Relief Act Interest Shortfalls) over (ii) the
Accrued Certificate Interest Distribution Amount received on such Distribution
Date such Class of Certificates at, with respect to each Class of Offered
Certificates, the WAC Cap for such Distribution Date and (B) the Basis Risk
CarryForward Amount for such Class of Certificates for all previous
Distribution Dates not previously paid, together with interest thereon at a rate
equal to the sum of LIBOR and the applicable Pass-Through Margin for such Class
of Certificates for such Distribution Date.

            Basis Risk Payment: For any Distribution Date, an amount equal to
the lesser of (i) the aggregate of the Basis Risk CarryForward Amounts for such
Distribution Date and (ii) the Class X Distributable Amount (prior to any
reduction for amounts paid from the Excess Reserve Fund Account to pay any Basis
Risk CarryForward Amount or any Swap Termination Payment).

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

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

            Business Day: Any day other than (i) Saturday or Sunday, or (ii) a
day on which banking and savings and loan institutions, in (a) the States of New
York, California, New Jersey, Texas, Arizona or Delaware, (b) a State in which
any Servicer's servicing operations are located, or (c) the State in which the
Trustee's operations are located, are authorized or obligated by law or
executive order to be closed.

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

            Certificate Balance: With respect to any Class of Certificates,
other than the Class X, Class P or Class R Certificates, at any date, the
maximum dollar amount of principal to which the Holder thereof is then entitled
hereunder, such amount being equal to the Denomination thereof minus all
distributions of principal previously made with respect thereto and in the case
of any Certificates, reduced by any Applied Realized Loss Amounts allocated to
such Class of Certificates pursuant to Section 4.05; provided, however, that
immediately following the Distribution Date on which a Subsequent Recovery is
distributed, the Class Certificate Balances of any Class or Classes of
Certificates that have been previously reduced by Applied Realized Loss Amounts
will be increased, in order of seniority, by the amount of the Subsequent
Recovery distributed on such Distribution Date (up to the amount of the Unpaid
Realized Loss Amount for such Class or Classes for such Distribution Date). The
Class X, Class P and Class R Certificates have no Certificate Balance.

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

            Certificate Register: The register maintained pursuant to Section
5.02.

            Certificateholder or Holder: The person in whose name a Certificate
is registered in the Certificate Register, except that, solely for the purpose
of giving any consent pursuant to this Agreement, any Certificate registered in
the name of the Depositor or any Affiliate of the Depositor shall be deemed not
to be Outstanding and the Percentage Interest evidenced thereby 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. The Trustee is entitled to rely conclusively
on a certification of the Depositor or any Affiliate of the Depositor in
determining which Certificates are registered in the name of an Affiliate of the
Depositor.

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

            Class A Certificates: As specified in the Preliminary Statement.

             Class A Principal Distribution Amount: With respect to any
Distribution Date, the excess of (i) the aggregate Class Certificate Balances of
the Class A Certificates immediately prior to such Distribution Date over (ii)
the lesser of (A) 57.80% of the aggregate Stated Principal Balance of the
Mortgage Loans for such Distribution Date and (B) the excess, if any, of the
aggregate Stated Principal Balance of the Mortgage Loans for such Distribution
Date over $6,480,458.

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

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

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

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

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

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

            Class B-1 Principal Distribution Amount: With respect to any
Distribution Date, the excess of (i) the sum of (A) the aggregate Class
Certificate Balances of the Class A Certificates (after taking into account the
distribution of the Class A Principal Distribution Amount for such Distribution
Date), (B) the Class Certificate Balance of the Class M-1 Certificates (after
taking into account the distribution of the Class M-1 Principal Distribution
Amount for such Distribution Date), (C) the Class Certificate Balance of the
Class M-2 Certificates (after taking into account the distribution of the Class
M-2 Principal Distribution Amount for such Distribution Date), (D) the Class
Certificate Balance of the Class M-3 Certificates (after taking into account the
distribution of the Class M-3 Principal Distribution Amount for such
Distribution Date), (E) the Class Certificate Balance of the Class M-4
Certificates (after taking into account the distribution of the Class M-4
Principal Distribution Amount for such Distribution Date), (F) the Class
Certificate Balance of the Class M-5 Certificates (after taking into account the
distribution of the Class M-5 Principal Distribution Amount for such
Distribution Date), (G) the Class Certificate Balance of the Class M-6
Certificates (after taking into account the distribution of the Class M-6
Principal Distribution Amount for such Distribution Date) and (H) the Class
Certificate Balance of the Class B-1 Certificates immediately prior to such
Distribution Date over (ii) the lesser of (A) 86.70% of the aggregate Stated
Principal Balance of the Mortgage Loans for such Distribution Date and (B) the
excess, if any, of the aggregate Stated Principal Balance of the Mortgage Loans
for such Distribution Date over $6,480,458.

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

            Class B-2 Principal Distribution Amount: With respect to any
Distribution Date, the excess of (i) the sum of (A) the aggregate Class
Certificate Balances of the Class A Certificates (after taking into account the
distribution of the Class A Principal Distribution Amount for such Distribution
Date), (B) the Class Certificate Balance of the Class M-1 Certificates (after
taking into account the distribution of the Class M-1 Principal Distribution
Amount for such Distribution Date), (C) the Class Certificate Balance of the
Class M-2 Certificates (after taking into account the distribution of the Class
M-2 Principal Distribution Amount for such Distribution Date), (D) the Class
Certificate Balance of the Class M-3 Certificates (after taking into account the
distribution of the Class M-3 Principal Distribution Amount for such
Distribution Date), (E) the Class Certificate Balance of the Class M-4
Certificates (after taking into account the distribution of the Class M-4
Principal Distribution Amount for such Distribution Date), (F) the Class
Certificate Balance of the Class M-5 Certificates (after taking into account the
distribution of the Class M-5 Principal Distribution Amount for such
Distribution Date), (G) the Class Certificate Balance of the Class M-6
Certificates (after taking into account the distribution of the Class M-6
Principal Distribution Amount for such Distribution Date), (H) the Class
Certificate Balance of the Class B-1 Certificates (after taking into account the
distribution of the Class B-1 Principal Distribution Amount for such
Distribution Date) and (I) the Class Certificate Balance of the Class B-2
Certificates immediately prior to such Distribution Date over (ii) the lesser of
(A) 89.20% of the aggregate Stated Principal Balance of the Mortgage Loans for
such Distribution Date and (B) the excess, if any, of the aggregate Stated
Principal Balance of the Mortgage Loans for such Distribution Date over
$6,480,458.

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

            Class B-3 Principal Distribution Amount: With respect to any
Distribution Date, the excess of (i) the sum of (A) the aggregate Class
Certificate Balances of the Class A Certificates (after taking into account the
distribution of the Class A Principal Distribution Amount for such Distribution
Date), (B) the Class Certificate Balance of the Class M-1 Certificates (after
taking into account the distribution of the Class M-1 Principal Distribution
Amount for such Distribution Date), (C) the Class Certificate Balance of the
Class M-2 Certificates (after taking into account the distribution of the Class
M-2 Principal Distribution Amount for such Distribution Date), (D) the Class
Certificate Balance of the Class M-3 Certificates (after taking into account the
distribution of the Class M-3 Principal Distribution Amount for such
Distribution Date), (E) the Class Certificate Balance of the Class M-4
Certificates (after taking into account the distribution of the Class M-4
Principal Distribution Amount for such Distribution Date), (F) the Class
Certificate Balance of the Class M-5 Certificates (after taking into account the
distribution of the Class M-5 Principal Distribution Amount for such
Distribution Date), (G) the Class Certificate Balance of the Class M-6
Certificates (after taking into account the distribution of the Class M-6
Principal Distribution Amount for such Distribution Date), (H) the Class
Certificate Balance of the Class B-1 Certificates (after taking into account the
distribution of the Class B-1 Principal Distribution Amount for such
Distribution Date), (I) the Class Certificate Balance of the Class B-2
Certificates (after taking into account the distribution of the Class B-2
Principal Distribution Amount for such Distribution Date) and (J) the Class
Certificate Balance of the Class B-3 Certificates immediately prior to such
Distribution Date over (ii) the lesser of (A) 91.30% of the aggregate Stated
Principal Balance of the Mortgage Loans for such Distribution Date and (B) the
excess, if any, of the aggregate Stated Principal Balance of the Mortgage Loans
for such Distribution Date over $6,480,458.

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

            Class IO Interest: As specified in the Preliminary Statement.

            Class IO Shortfalls: As defined in Section 8.13. For the avoidance
of doubt, the Class IO Shortfall for any Distribution Date shall equal the
amount payable to the Class X Certificates in respect of amounts due to the Swap
Provider on such Distribution Date (other than Defaulted Swap Termination
Payments) in excess of the amount payable on the Class X Interest (prior to any
reduction for Basis Risk Payments or Swap Termination Payments) on such
Distribution Date, all as further provided in Section 8.13.

            Class LT-R Interest: The residual interest in the Lower-Tier REMIC
as described in the Preliminary Statement and the related footnote thereto.

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

            Class M-1 Enhancement Percentage: With respect to any Distribution
Date, the percentage obtained by dividing (x) the sum of (i) the aggregate Class
Certificate Balances of the Class M and Class B Certificates (other than the
Class M-1 Certificates) and (ii) the Subordinated Amount, in each case after
taking into account the distributions of the related Principal Distribution
Amount and any principal payments on those Classes of Certificates from the Swap
Account on that Distribution Date, by (y) the aggregate Stated Principal Balance
of the Mortgage Loans for that Distribution Date.

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

             Class M-1 Principal Distribution Amount: With respect to any
Distribution Date, the excess of (i) the sum of (A) the aggregate Class
Certificate Balances of the Class A Certificates (after taking into account the
distribution of the Class A Principal Distribution Amount for such Distribution
Date), and (B) the Class Certificate Balance of the Class M-1 Certificates
immediately prior to such Distribution Date over (ii) the lesser of (A) 64.60%
of the aggregate Stated Principal Balance of the Mortgage Loans for such
Distribution Date and (B) the excess, if any, of the aggregate Stated Principal
Balance of the Mortgage Loans for such Distribution Date over $6,480,458.

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

            Class M-2 Principal Distribution Amount: With respect to any
Distribution Date, the excess of (i) the sum of (A) the aggregate Class
Certificate Balances of the Class A Certificates (after taking into account the
distribution of the Class A Principal Distribution Amount for such Distribution
Date), (B) the Class Certificate Balance of the Class M-1 Certificates (after
taking into account the distribution of the Class M-1 Principal Distribution
Amount for such Distribution Date) and (C) the Class Certificate Balance of the
Class M-2 Certificates immediately prior to such Distribution Date over (ii) the
lesser of (A) 70.90% of the aggregate Stated Principal Balance of the Mortgage
Loans for such Distribution Date and (B) the excess, if any, of the aggregate
Stated Principal Balance of the Mortgage Loans for such Distribution Date over
$6,480,458.

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

            Class M-3 Principal Distribution Amount: With respect to any
Distribution Date, the excess of (i) the sum of (A) the aggregate Class
Certificate Balances of the Class A Certificates (after taking into account the
distribution of the Class A Principal Distribution Amount for such Distribution
Date), (B) the Class Certificate Balance of the Class M-1 Certificates (after
taking into account the distribution of the Class M-1 Principal Distribution
Amount for such Distribution Date), (C) the Class Certificate Balance of the
Class M-2 Certificates (after taking into account the distribution of the Class
M-2 Principal Distribution Amount for such Distribution Date) and (D) the Class
Certificate Balance of the Class M-3 Certificates immediately prior to such
Distribution Date over (ii) the lesser of (A) 74.60% of the aggregate Stated
Principal Balance of the Mortgage Loans for such Distribution Date and (B) the
excess, if any, of the aggregate Stated Principal Balance of the Mortgage Loans
for such Distribution Date over $6,480,458.

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

            Class M-4 Principal Distribution Amount: With respect to any
Distribution Date, the excess of (i) the sum of (A) the aggregate Class
Certificate Balances of the Class A Certificates (after taking into account the
distribution of the Class A Principal Distribution Amount for such Distribution
Date), (B) the Class Certificate Balance of the Class M-1 Certificates (after
taking into account the distribution of the Class M-1 Principal Distribution
Amount for such Distribution Date), (C) the Class Certificate Balance of the
Class M-2 Certificates (after taking into account the distribution of the Class
M-2 Principal Distribution Amount for such Distribution Date), (D) the Class
Certificate Balance of the Class M-3 Certificates (after taking into account the
distribution of the Class M-3 Principal Distribution Amount for such
Distribution Date) and (E) the Class Certificate Balance of the Class M-4
Certificates immediately prior to such Distribution Date over (ii) the lesser of
(A) 77.80% of the aggregate Stated Principal Balance of the Mortgage Loans for
such Distribution Date and (B) the excess, if any, of the aggregate Stated
Principal Balance of the Mortgage Loans for such Distribution Date over
$6,480,458.

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

            Class M-5 Principal Distribution Amount: With respect to any
Distribution Date, the excess of (i) the sum of (A) the aggregate Class
Certificate Balances of the Class A Certificates (after taking into account the
distribution of the Class A Principal Distribution Amount for such Distribution
Date), (B) the Class Certificate Balance of the Class M-1 Certificates (after
taking into account the distribution of the Class M-1 Principal Distribution
Amount for such Distribution Date), (C) the Class Certificate Balance of the
Class M-2 Certificates (after taking into account the distribution of the Class
M-2 Principal Distribution Amount for such Distribution Date), (D) the Class
Certificate Balance of the Class M-3 Certificates (after taking into account the
distribution of the Class M-3 Principal Distribution Amount for such
Distribution Date), (E) the Class Certificate Balance of the Class M-4
Certificates (after taking into account the distribution of the Class M-4
Principal Distribution Amount for such Distribution Date) and (F) the Class
Certificate Balance of the Class M-5 Certificates immediately prior to such
Distribution Date over (ii) the lesser of (A) 81.00 % of the aggregate Stated
Principal Balance of the Mortgage Loans for such Distribution Date and (B) the
excess, if any, of the aggregate Stated Principal Balance of the Mortgage Loans
for such Distribution Date over $6,480,458.

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

            Class M-6 Principal Distribution Amount: With respect to any
Distribution Date, the excess of (i) the sum of (A) the aggregate Class
Certificate Balances of the Class A Certificates (after taking into account the
distribution of the Class A Principal Distribution Amount for such Distribution
Date), (B) the Class Certificate Balance of the Class M-1 Certificates (after
taking into account the distribution of the Class M-1 Principal Distribution
Amount for such Distribution Date), (C) the Class Certificate Balance of the
Class M-2 Certificates (after taking into account the distribution of the Class
M-2 Principal Distribution Amount for such Distribution Date), (D) the Class
Certificate Balance of the Class M-3 Certificates (after taking into account the
distribution of the Class M-3 Principal Distribution Amount for such
Distribution Date), (E) the Class Certificate Balance of the Class M-4
Certificates (after taking into account the distribution of the Class M-4
Principal Distribution Amount for such Distribution Date), (F) the Class
Certificate Balance of the Class M-5 Certificates (after taking into account the
distribution of the Class M-5 Principal Distribution Amount for such
Distribution Date) and (G) the Class Certificate Balance of the Class M-6
Certificates immediately prior to such Distribution Date over (ii) the lesser of
(A) 83.90% of the aggregate Stated Principal Balance of the Mortgage Loans for
such Distribution Date and (B) the excess, if any, of the aggregate Stated
Principal Balance of the Mortgage Loans for such Distribution Date over
$6,480,458.

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

            Class PT1-R Interest: The residual interest in Pooling-Tier REMIC-1
as described in the Preliminary Statement and the related footnote thereto.

            Class PT2-R Interest: The residual interest in Pooling-Tier REMIC-2
as described in the Preliminary Statement and the related footnote thereto.

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

            Class UT-R Interest: The residual interest in the Upper-Tier REMIC
as described in the Preliminary Statement and the related footnote thereto.

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

            Class X Distributable Amount: On any Distribution Date, the sum of
(i) as a distribution in respect of interest, the amount of interest that has
accrued on the Class X Interest and not applied as an Extra Principal
Distribution Amount on such Distribution Date, plus any such accrued interest
remaining undistributed from prior Distribution Dates, plus, without duplication
(ii) as a distribution in respect of principal, any portion of the principal
balance of the Class X Interest which is distributable as a Subordination
Reduction Amount, minus (iii) any amounts paid from the Excess Reserve Fund
Account to pay any Basis Risk CarryForward Amount or any Swap Termination
Payment.

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

            Closing Date: January 27, 2006.

            Closing Date Deposit Amount: $574.38 (all of which is allocable to
principal) deposited by the Depositor into the Distribution Account on the
Closing Date.

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

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

            Combined Loan to Value Ratio or CLTV: As of any date and as to any
Second Lien Mortgage Loan, the ratio, expressed as a percentage, of the (a) sum
of (i) the outstanding principal balance of the Second Lien Mortgage Loan and
(ii) the outstanding principal balance as of such date of any mortgage loan or
mortgage loans that are senior or equal in priority to the Second Lien Mortgage
Loan and which are secured by the same Mortgaged Property to (b) the Appraised
Value as determined pursuant to the Underwriting Guidelines of the related
Mortgaged Property as of the origination of the Second Lien Mortgage Loan.

            Commission: The United States Securities and Exchange Commission.

            Compensating Interest: For any Distribution Date, the lesser of (a)
the amount by which such Prepayment Interest Shortfall exceeds all Prepayment
Interest Excesses for such Distribution Date on the Mortgage Loans serviced by
the applicable Servicer and (b) the amount of the aggregate Servicing Fee paid
to or retained by the applicable Servicer for such Distribution Date.

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

            Convertible Mortgage Loan: Any individual Adjustable Rate Mortgage
Loan which contains a provision whereby the Mortgagor is permitted to convert
the Adjustable Rate Mortgage Loan to a Fixed Rate Mortgage Loan in accordance
with the terms of the related Mortgage Note.

            Corporate Trust Office: The designated office of the Trustee in the
State of California at which at any particular time its corporate trust business
with respect to this Agreement is administered, which office at the date of the
execution of this Agreement is located at 1761 East St. Andrew Place, Santa Ana,
California 92705, Attn: Trust Administration- MS06C1, facsimile no. (714)
247-6329, and which is the address to which notices to and correspondence with
the Trustee should be directed.

            Corresponding Class: The class of interests in the Lower-Tier REMIC
or Upper-Tier REMIC that corresponds to the class of interests in the other such
REMIC or to a Class of Certificates in the manner set out below:


Corresponding Lower-Tier    Corresponding Upper-Tier    Corresponding Class
   Class Designation           Regular Interest           of Certificates
------------------------    ------------------------    -------------------
     Class LT-A-1                 Class A-1                 Class A-1
     Class LT-A-2                  Class A-2                 Class A-2
     Class LT-A-3                 Class A-3                 Class A-3
     Class LT-A-4                 Class A-4                 Class A-4
     Class LT-M-1                 Class M-1                 Class M-1
      Class LT-M-2                 Class M-2                 Class M-2
     Class LT-M-3                 Class M-3                 Class M-3
     Class LT-M-4                 Class M-4                 Class M-4
     Class LT-M-5                 Class M-5                  Class M-5
     Class LT-M-6                 Class M-6                 Class M-6
     Class LT-B-1                 Class B-1                 Class B-1
     Class LT-B-2                 Class B-2                 Class B-2
     Class LT-B-3                 Class B-3                 Class B-3
         N/A                      Class X                   Class X

            Corresponding Pooling-Tier REMIC-1 Regular Interest: As described in
the Preliminary Statement.

            Corresponding Pooling-Tier REMIC-2 IO Interest: As described in the
Preliminary Statement.

            Corresponding Scheduled Crossover Distribution Date: The
Distribution Date in the month and year specified in the Preliminary Statement
corresponding to a Pooling-Tier REMIC-2 IO Interest.

             Cumulative Loss Percentage: With respect to any Distribution Date,
the percentage equivalent of a fraction, the numerator of which is the aggregate
amount of Realized Losses incurred from the Cut-off Date through the last day of
the related Prepayment Period and the denominator of which is the Cut-off Date
Pool Principal Balance of the Mortgage Loans.

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

Distribution Date Occurring In        Cumulative Loss Percentage
------------------------------        --------------------------
February 2008 through January 2009    1.350% for the first month, plus an
                                     additional 1/12th of 1.700% for each month
                                     thereafter (e.g., 2.200% in August 2008)

February 2009 through January 2010    3.050% for the first month, plus an
                                      additional 1/12th of 1.750% for each month
                                     thereafter (e.g., 3.925% in August 2009)

February 2010 through January 2011    4.800% for the first month, plus an
                                     additional 1/12th of 1.400% for each month
                                     thereafter (e.g., 5.500% in August 2010)

February 2011 through January 2012    6.200% for the first month, plus an
                                     additional 1/12th of 0.750% for each month
                                     thereafter (e.g., 6.575% in August 2011)

February 2012 through January 2013    6.950% for the first month, plus an
                                     additional 1/12th of 0.050% for each month
                                      thereafter (e.g., 6.975% in August 2012)

February 2013 and thereafter          7.000%

            Custodial File: With respect to each Mortgage Loan, the file
retained by the Trustee consisting of items (a)-(h) as listed on Exhibit K
hereto.

            Cut-off Date: January 1, 2006.

            Cut-off Date Pool Principal Balance: The aggregate Stated Principal
Balances of all Mortgage Loans as of the Cut-off Date plus the portion of the
Closing Date Deposit Amount allocable to principal.

            Cut-off Date Principal Balance: As to any Mortgage Loan, the Stated
Principal Balance thereof as of the close of business on the Cut-off Date (after
giving effect to payments of principal due on that date, whether or not
received).

            Data Tape Information: The information provided by the Responsible
Party as of the Cut-off Date to the Depositor or the Sponsor setting forth the
following information with respect to each Mortgage Loan: (1) the Mortgagor's
name; (2) as to each Mortgage Loan, the Scheduled Principal Balance as of the
Cut-off Date; (3) the Mortgage Rate Cap; (4) the Index; (5) a code indicating
whether the Mortgaged Property is owner-occupied; (6) the type of Mortgaged
Property; (7) the first date on which the Scheduled Payment was due on the
Mortgage Loan and, if such date is not consistent with the Due Date currently in
effect, such Due Date; (8) the "paid through date" based on payments received
from the related Mortgagor; (9) the original principal amount of the Mortgage
Loan; (10) with respect to Adjustable Rate Mortgage Loans, the Maximum Mortgage
Rate; (11) the type of Mortgage Loan (i.e., Fixed Rate or Adjustable Rate
Mortgage Loan, First Lien Mortgage Loan or Second Lien Mortgage Loan); (12) a
code indicating the purpose of the loan (i.e., purchase, rate and term
refinance, equity take-out refinance); (13) a code indicating the documentation
style (i.e., full, asset verification, income verification and no
documentation); (14) the credit risk score (FICO score); (15) the loan credit
grade classification (as described in the underwriting guidelines); (16) with
respect to each Adjustable Rate Mortgage Loan, the Minimum Mortgage Rate; (17)
the Mortgage Rate at origination; (18) with respect to each Adjustable Rate
Mortgage Loan, the first Adjustment Date immediately following the Cut-off Date;
(19) the value of the Mortgaged Property; (20) a code indicating the type of
Prepayment Charges applicable to such Mortgage Loan (including any prepayment
penalty term), if any; (21) with respect to each Adjustable Rate Mortgage Loan,
the Periodic Mortgage Rate Cap; (22) with respect to each First Lien Mortgage
Loan, the LTV at origination and with respect to each Second Lien Mortgage Loan,
the CLTV at origination; and (23) if such Mortgage Loan is covered by a primary
mortgage insurance policy or a lender-paid primary mortgage insurance policy,
the primary mortgage insurance rate. With respect to the Mortgage Loans in the
aggregate, the Data Tape Information shall set forth the following information,
as of the Cut-off Date: (1) the number of Mortgage Loans; (2) the current
aggregate outstanding principal balance of the Mortgage Loans; (3) the weighted
average Mortgage Rate of the Mortgage Loans; and (4) the weighted average
maturity of the Mortgage Loans.

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

            Defaulted Swap Termination Payment: Any Swap Termination Payment
required to be paid by the Trust to the Swap Provider pursuant to the Interest
Rate Swap Agreement as a result of an Event of Default (as defined in the
Interest Rate Swap Agreement) with respect to which the Swap Provider is the
defaulting party or a Termination Event (as defined in the Interest Rate Swap
Agreement) (other than Illegality or a Tax Event that is not a Tax Event Upon
Merger (each as defined in the Interest Rate Swap Agreement )) with respect to
which the Swap Provider is the sole Affected Party (as defined in the Interest
Rate Swap Agreement).

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

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

            Delay Certificates: As specified in the Preliminary Statement.

            Deleted Mortgage Loan: As defined in Section 2.03.

            Delinquency Trigger Event: With respect to any Distribution Date, a
Delinquency Trigger Event exists if the quotient (expressed as a percentage) of
(x) the rolling three month average of the aggregate Stated Principal Balance of
60+ Day Delinquent Mortgage Loans (including Mortgage Loans in foreclosure and
Mortgage Loans related to REO Property) and (y) (1) until the aggregate Class
Certificate Balance of the Class A Certificates have been reduced to zero, the
aggregate Stated Principal Balance of the Mortgage Loans for such Distribution
Date equals or exceeds 37.90% of the prior period's Senior Enhancement
Percentage and (2) after the aggregate Class Certificate Balance of the Class A
Certificates have been reduced to zero, the aggregate Stated Principal Balance
of the Mortgage Loans for such Distribution Date equals or exceeds 45.20% of the
prior period's Class M Enhancement Percentage.

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

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

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

            Depository Institution: Any depository institution or trust company,
including the Trustee, that (a) is incorporated under the laws of the United
States of America or any State thereof, (b) is subject to supervision and
examination by federal or state banking authorities and (c) has outstanding
unsecured commercial paper or other short-term unsecured debt obligations that
are rated "P-1" by Moody's, "F1+" by Fitch and "A-1" by Standard & Poor's (to
the extent they are Rating Agencies hereunder).

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

            Determination Date: With respect to each Distribution Date, the 18th
day (or if such day is not a Business Day, the immediately preceding Business
Day) in the calendar month in which such Distribution Date occurs.

            Distribution Account: The separate Eligible Account created and
maintained by the Trustee pursuant to Section 3.07(d) in the name of the Trustee
for the benefit of the Certificateholders and designated "Deutsche Bank National
Trust Company in trust for registered holders of Morgan Stanley ABS Capital I
Inc. Trust 2006-NC1 Mortgage Pass-Through Certificates, Series 2006-NC1". Funds
in the Distribution Account shall be held in trust for the Certificateholders
for the uses and purposes set forth in this Agreement.

            Distribution Account Deposit Date: As to any Distribution Date,
12:00 noon New York City time on the second Business Day immediately preceding
such Distribution Date.

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

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

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

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

            Eligible Account: Either (i) an account maintained with a federal or
state chartered depository institution or trust company that complies with the
definition of Eligible Institution, (ii) an account maintained with the
corporate trust department of a federal depository institution or
state-chartered depository institution subject to regulations regarding
fiduciary funds on deposit similar to Title 12 of the U.S. Code of Federal
Regulation Section 9.10(b), which, in either case, has corporate trust powers
and is acting in its fiduciary capacity or (iii) any other account acceptable to
each Rating Agency. Eligible Accounts may bear interest, and may include, if
otherwise qualified under this definition, accounts maintained with the Trustee.
Each Eligible Account shall be a separate account.

            Eligible Institution: A federal or state-chartered depository
institution or trust company the commercial paper, short-term debt obligations,
or other short-term deposits of which are rated "A-1+" by Standard & Poor's if
the amounts on deposit are to be held in the account for no more than 365 days
(or at least "A-2" by Standard & Poor's if the amounts on deposit are to be held
in the account for no more than 30 days), or the long-term unsecured debt
obligations of which are rated at least "AA-" by Standard & Poor's if the
amounts on deposit are to be held in the account for no more than 365 days, and
the commercial paper, short-term debt obligations or other short-term deposits
of which are rated at least "P-1" by Moody's and "F1+" by Fitch (or a comparable
rating if another Rating Agency is specified by the Depositor by written notice
to the Servicer and the Trustee) (in each case, to the extent they are
designated as Rating Agencies in the Preliminary Statement).

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

            ERISA-Qualifying Underwriting: A best efforts or firm commitment
underwriting or private placement that meets the requirements of Prohibited
Transaction Exemption ("PTE") 2002-41, 67 Fed. Reg. 54487 (2002) (or any
successor thereto), or any substantially similar administrative exemption
granted by the U.S. Department of Labor.

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

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

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

            Event of Default: As defined in Section 7.01.

            Excess Reserve Fund Account: The separate Eligible Account created
and maintained by the Trustee pursuant to Sections 3.07(b) and 3.07(c) in the
name of the Trustee for the benefit of the Regular Certificateholders and
designated "Deutsche Bank National Trust Company in trust for registered Holders
of Morgan Stanley ABS Capital I Inc. Trust 2006-NC1, Mortgage Pass-Through
Certificates, Series 2006-NC1". Funds in the Excess Reserve Fund Account shall
be held in trust for the Regular Certificateholders for the uses and purposes
set forth in this Agreement. Amounts on deposit in the Excess Reserve Fund
Account shall not be invested.

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

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

            Expense Fee Rate: As to each Mortgage Loan, a per annum rate equal
to the sum of the Servicing Fee Rate, the Trustee Fee Rate and any lender-paid
primary mortgage insurance fee rate, if applicable.

            Expense Fees: As to each Mortgage Loan, the sum of the Servicing
Fee, the Trustee Fee and any lender-paid primary mortgage insurance fee, if
applicable.

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

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

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

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

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

            Final Scheduled Distribution Date: The Final Scheduled Distribution
Date for each Class of Certificates is the Distribution Date in December 2035.

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

            Fitch: Fitch, Inc., and its successors in interest. If Fitch is
designated as a Rating Agency in the Preliminary Statement, for purposes of
Section 12.05(b) the address for notices to Fitch shall be Fitch, Inc., One
State Street Plaza, New York, New York 10004, Attention: MBS Monitoring - Morgan
Stanley ABS Capital I Inc. Trust 2006-NC1, or such other address as Fitch may
hereafter furnish to the Depositor, the Trustee and the Servicers.

            Fixed Rate Mortgage Loan: A fixed rate Mortgage Loan.

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

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

            HomEq: HomEq Servicing Corporation, a New Jersey corporation, and
its successors in interest.

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

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

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

            Interest Accrual Period: With respect to each Class of Non-Delay
Certificates and the Corresponding Class of Lower Tier Regular Interests and any
Distribution Date, the period commencing on the Distribution Date occurring in
the month preceding the month in which the current Distribution Date occurs and
ending on the day immediately preceding the current Distribution Date (or, in
the case of the first Distribution Date, the period from and including the
Closing Date to but excluding such first Distribution Date). For purposes of
computing interest accruals on each Class of Non-Delay Certificates, each
Interest Accrual Period has the actual number of days in such month and each
year is assumed to have 360 days.

            Interest Rate Adjustment Date: With respect to each Adjustable Rate
Mortgage Loan, the date, specified in the related Mortgage Note and the Mortgage
Loan Schedule, on which the Mortgage Rate is adjusted.

            Interest Rate Swap Agreement: The interest rate swap agreement,
dated as of the Closing Date, between Morgan Stanley Capital Services Inc. and
the Trustee, a copy of which is attached hereto as Exhibit T.

            Interest Remittance Amount: With respect to any Distribution Date
and the Mortgage Loans, that portion of Available Funds attributable to interest
relating to Mortgage Loans.

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

            Investor-Based Exemption: Any of Prohibited Transaction Class
Exemption ("PTCE") 84-14 (for transactions by independent "qualified
professional asset managers"), PTCE 90-1 (for transactions by insurance company
pooled separate accounts), PTCE 91-38 (for transactions by bank collective
investment funds), PTCE 95-60 (for transactions by insurance company general
accounts) or PTCE 96-23 (for transactions effected by "in-house asset
managers"), or any comparable exemption available under Similar Law.

            JPMorgan: JPMorgan Chase Bank, National Association, a national
banking association, and its successors in interest.

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

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

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

            Liquidated Mortgage Loan: With respect to any Distribution Date, a
defaulted Mortgage Loan (including any REO Property) which either (a) was
liquidated in the calendar month preceding the month of such Distribution Date
and as to which the applicable Servicer has certified to the Trustee that it has
received all amounts it expects to receive in connection with the liquidation of
such Mortgage Loan including the final disposition of an REO Property, or (b) is
a Second Lien Mortgage Loan (1) that is delinquent 180 days or longer, (2) for
which the related first lien mortgage loan is not a Mortgage Loan, and (3) as to
which the applicable Servicer has certified to the Trustee that it does not
believe there is a reasonable likelihood that any further net proceeds will be
received or recovered with respect to such Second Lien Mortgage Loan.

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

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

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

            Lower Tier Interest Rate: As described in the Preliminary Statement.

            Lower Tier Principal Amount: As described in the Preliminary
Statement.

            Lower-Tier Regular Interest: Each of the Class LT-A-1, Class LT-A-2,
Class LT-A-3, Class LT-A-4, Class LT-M-1, Class LT-M-2, Class LT-M-3, Class
LT-M-4, Class LT-M-5, Class LT-M-6, Class LT-B-1, Class LT-B-2, Class LT-B-3,
Class LT-IO and Class LT-Accrual Interests as described in the Preliminary
Statement.

            Lower Tier REMIC: As described in the Preliminary Statement.

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

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

            Monthly Statement: The statement delivered to the Certificateholders
pursuant to Section 4.03.

            Moody's: Moody's Investors Service, Inc, and its successors in
interest. If Moody's is designated as a Rating Agency in the Preliminary
Statement, for purposes of Section 10.05(b) the address for notices to Moody's
shall be Moody's Investors Service, Inc., 99 Church Street, New York, New York
10007, Attention: Residential Mortgage Pass-Through Group, or such other address
as Moody's may hereafter furnish to the Depositor, the Trustee and the
Servicers.

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

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

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

            Mortgage Loan Schedule: A schedule of Mortgage Loans delivered to
the Trustee and referred to on Schedule I, such schedule setting forth the
following information with respect to each Mortgage Loan: (1) the Mortgage Loan
number; (2) the city, state and zip code of the Mortgaged Property; (3) the
number and type of residential units constituting the Mortgaged Property; (4)
the current Mortgage Rate; (5) the current net Mortgage Rate; (6) the current
Scheduled Payment; (7) with respect to each Adjustable Rate Mortgage Loan, the
Gross Margin; (8) the original term to maturity; (9) the scheduled maturity
date; (10) the principal balance of the Mortgage Loan as of the Cut-off Date
after deduction of payments of principal due on or before the Cut-off Date
whether or not collected; (11) with respect to each Adjustable Rate Mortgage
Loan, the next Interest Rate Adjustment Date; (12) with respect to each
Adjustable Rate Mortgage Loan, the lifetime Mortgage Interest Rate Cap; (13)
whether the Mortgage Loan is convertible or not; (14) the Servicing Fee; (15)
the date such Mortgage Loan was sold by the Responsible Party to the Sponsor;
(16) whether such Mortgage Loan provides for a Prepayment Charge as well as the
term and amount of such Prepayment Charge, if any; (17) with respect to each
First Lien Mortgage Loan, the LTV at origination and with respect to each Second
Lien Mortgage Loan, the CLTV at origination; (18) the applicable Servicer's
name; and (19) the date on which servicing of the Mortgage Loan was transferred
to the applicable Servicer.

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

            Mortgage Rate: The annual rate of interest borne on a Mortgage Note,
which shall be adjusted from time to time in the case of an Adjustable Rate
Mortgage Loan.

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

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

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

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

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

            Net Swap Payment: With respect to any Distribution Date, any net
payment (other than a Swap Termination Payment) payable by the Trust to the Swap
Provider on the related Fixed Rate Payer Payment Date (as defined in the
Interest Rate Swap Agreement).

            Net Swap Receipt: With respect to any Distribution Date, any net
payment (other than a Swap Termination Payment) made by the Swap Provider to the
Trust on the related Floating Rate Payer Payment Date (as defined in the
Interest Rate Swap Agreement).

            NIM Issuer: The entity established as the issuer of the NIM
Securities.

            NIM Securities: Any debt securities secured or otherwise backed by
some or all of the Class X and Class P Certificates that are rated by one or
more Rating Agencies.

            NIM Trustee: The trustee for the NIM Securities.

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

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

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

            Nonrecoverable Servicing Advance: Any Servicing Advances previously
made or proposed to be made in respect of a Mortgage Loan or REO Property,
which, in accordance with Accepted Servicing Practices, will not or, in the case
of a proposed Servicing Advance, would not be ultimately recoverable from
related Insurance Proceeds, Condemnation Proceeds, Liquidation Proceeds or
otherwise.

            Notice of Final Distribution: The notice to be provided pursuant to
Section 9.02 to the effect that final distribution on any of the Certificates
shall be made only upon presentation and surrender thereof.

            Offered Certificates: As specified in the Preliminary Statement.

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

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

            Optional Termination Date: The Distribution Date on which the
aggregate Stated Principal Balance of the Mortgage Loans, as of the last day of
the related Due Period, is equal to 10% or less of the Cut-off Date Pool
Principal Balance.

            Originator: The Responsible Party.

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

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

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

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

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

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

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

            Pass-Through Margin: With respect to each Class of Regular
Certificates except as set forth in the following sentence, the following
percentages: Class A-1 Certificates, 0.0800%; Class A-2 Certificates, 0.1400%;
Class A-3 Certificates, 0.1900%; Class A-4 Certificates, 0.3000%; Class M-1
Certificates, 0.3800%; Class M-2 Certificates, 0.4000%; Class M-3 Certificates,
0.4200%; Class M-4 Certificates, 0.5200%; Class M-5 Certificates, 0.5500%; Class
M-6 Certificates, 0.6600%; Class B-1 Certificates, 1.2500%; Class B-2
Certificates, 1.4500%; and Class B-3 Certificates, 2.2000%. On the first
Distribution Date after the Optional Termination Date, the Pass-Through Margins
shall increase to: Class A-1 Certificates, 0.1600%; Class A-2 Certificates,
0.2800%; Class A-3 Certificates, 0.3800%; Class A-4 Certificates, 0.6000%; Class
M-1 Certificates, 0.5700%; Class M-2 Certificates, 0.6000%; Class M-3
Certificates, 0.6300%; Class M-4 Certificates, 0.7800%; Class M-5 Certificates,
0.8250%; Class M-6 Certificates, 0.9900%; Class B-1 Certificates, 1.8750%; Class
B-2 Certificates, 2.1750%; and Class B-3 Certificates, 3.3000%.

            Pass-Through Rate: For each Class of Regular Certificates, each
Pooling-Tier REMIC-1 Regular Interest, each Pooling-Tier REMIC-2 Regular
Interest, each Lower-Tier Regular Interest and each Upper-Tier Regular Interest,
the per annum rate set forth or calculated in the manner described in the
Preliminary Statement.

            PCAOB: The Public Company Accounting Oversight Board.

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

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

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

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

            (ii) demand and time deposits in, certificates of deposit of, or
      bankers' acceptances (which shall each have an original maturity of not
      more than 90 days and, in the case of bankers' acceptances, shall in no
      event have an original maturity of more than 365 days or a remaining
      maturity of more than 30 days) denominated in United States dollars and
      issued by, any Depository Institution and rated "P-1" by Moody's, "F1+" by
      Fitch, and "A-1+" by Standard & Poor's (to the extent they are Rating
      Agencies hereunder and are so rated by such Rating Agency);

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

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

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

            (vi) units of money market funds, including money market funds
      advised by the Depositor, the Trustee or an Affiliate thereof, that have
      been rated "Aaa" by Moody's, "AAAm" by Standard & Poor's and at least "AA"
      by Fitch (to the extent they are Rating Agencies hereunder and such funds
      are so rated by such Rating Agency); and

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

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

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

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

            Physical Certificates: As specified in the Preliminary Statement.

            Pool Stated Principal Balance: As to any Distribution Date, the
aggregate of the Stated Principal Balances of the Mortgage Loans for such
Distribution Date that were Outstanding Mortgage Loans on the Due Date in the
related Due Period.

            Pooling-Tier Interest Rate: As specified in the Preliminary
Statement.

            Pooling-Tier REMIC-1: As described in the Preliminary Statement.

             Pooling-Tier REMIC-1 Interest Rate: As described in the Preliminary
Statement.

            Pooling-Tier REMIC-1 Principal Amount: As described in the
Preliminary Statement.

            Pooling-Tier REMIC-1 Regular Interest: As described in the
Preliminary Statement.

            Pooling-Tier REMIC-1 WAC Rate: With respect to the Mortgage Loans as
of any Distribution Date, a per annum rate equal to the weighted average of the
Adjusted Net Mortgage Rates for each such Mortgage Loan then in effect on the
beginning of the related Due Period on the Mortgage Loans, adjusted in each case
to accrue on the basis of a 360 day year and the actual number of days in the
related Interest Accrual Period.

            Pooling-Tier REMIC-2: As described in the Preliminary Statement.

            Pooling-Tier REMIC-2 Interest Rate: As described in the Preliminary
Statement.

            Pooling-Tier REMIC-2 IO Interest: Any of the Pooling Tier REMIC-2
Regular Interests with the designation "IO" in its name.

             Pooling-Tier REMIC-2 IO Notional Balance: As described in the
Preliminary Statement.

            Pooling-Tier REMIC-2 Principal Amount: As described in the
Preliminary Statement.

            Pooling-Tier REMIC-2 Regular Interest: As described in the
Preliminary Statement.

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

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

            Prepayment Interest Shortfall: With respect to any Distribution
Date, the sum of, for each Mortgage Loan that was, during the portion of the
Prepayment Period from and including the 16th day of the month preceding the
month in which such Distribution Date occurs (or from the day following the
Cut-off Date, in the case of the first Distribution Date) through the last day
of such month, the subject of a Principal Prepayment which is not accompanied by
an amount equal to one month of interest that would have been due on such
Mortgage Loan on the Due Date in the following month and which was applied by
the applicable 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 Mortgage Rate net of the Servicing Fee 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 begins.

            Prepayment Period: With respect to any Distribution Date either (i)
with respect to any voluntary Principal Prepayments in Full, the period from and
including the 16th day of the month preceding the month in which such
Distribution Date occurs (or, in the case of the first Distribution Date, from
and including the Cut-off Date) to and including the 15th day of the month in
which such Distribution Date occurs, or (ii) with respect to any other Principal
Prepayments, the calendar month preceding the month in which such Distribution
Date occurs.

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

            Principal Prepayment: Any full or partial payment or other recovery
of principal on a Mortgage Loan (including upon liquidation of a Mortgage Loan)
which is received in advance of its scheduled Due Date, excluding any Prepayment
Charge thereon.

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

            Principal Remittance Amount: With respect to any Distribution Date,
the amount equal to the sum of the following amounts (without duplication) with
respect to the related Due Period: (i) each scheduled payment of principal on a
Mortgage Loan due during such Due Period and received by the Servicers on or
prior to the related Determination Date or advanced by the applicable Servicer
for the related Remittance Date, and all Principal Prepayments received during
the related Prepayment Period; (ii) all Liquidation Proceeds, Condemnation
Proceeds and Insurance Proceeds on the Mortgage Loans allocable to principal
actually collected by the Servicers during the related Prepayment Period; (iii)
the portion of the Repurchase Price allocable to principal with respect to each
Mortgage Loan, repurchased with respect to such Distribution Date; (iv) all
Substitution Adjustment Amounts allocable to principal received in connection
with the substitutions of Mortgage Loans with respect to such Distribution Date;
(v) with respect to the Distribution Date in February 2006 only, the portion of
the Closing Date Deposit Amount allocable to principal; and (vi) the allocable
portion of the proceeds received with respect to the termination of the Trust
Fund pursuant to clause (a) of Section 9.01 (to the extent such proceeds relate
to principal).

            Private Certificates: As specified in the Preliminary Statement.

            Prospectus Supplement: The Prospectus Supplement, dated January 25,
2006, relating to the Offered Certificates.

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

             Purchase Agreement: The Third Amended and Restated Mortgage Loan
Purchase and Warranties Agreement, dated as of December 1, 2005, between Morgan
Stanley Capital Inc. and NC Capital Corporation.

            Rating Agency: Each of the Rating Agencies specified in the
Preliminary Statement. If such organization or a successor is no longer in
existence, "Rating Agency" shall be such nationally recognized statistical
rating organization, or other comparable Person, as is designated by the
Depositor, notice of which designation shall be given to the Trustee. References
herein to a given rating or rating category of a Rating Agency shall mean such
rating category without giving effect to any modifiers. For purposes of Section
10.05(b), the addresses for notices to each Rating Agency shall be the address
specified therefor in the definition corresponding to the name of such Rating
Agency, or such other address as either such Rating Agency may hereafter furnish
to the Depositor, the Trustee and the Servicers.

             Realized Losses: With respect to any date of determination and any
Liquidated Mortgage Loan, the amount, if any, by which (a) the unpaid principal
balance of such Liquidated Mortgage Loan together with accrued and unpaid
interest thereon exceeds (b) the Liquidation Proceeds with respect thereto net
of the expenses incurred by the applicable Servicer in connection with the
liquidation of such Liquidated Mortgage Loan and net of the amount of
unreimbursed Servicing Advances with respect to such Liquidated Mortgage Loan.

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

            Reference Bank: As defined in Section 4.04.

            Regular Certificates: As specified in the Preliminary Statement.

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

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

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

            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 regulations promulgated thereunder, as the foregoing may be in effect from
time to time as well as provisions of applicable state laws.

            Remittance Date: With respect to any Distribution Date, the second
Business Day immediately preceding such Distribution Date.

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

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

            REO Mortgage Loan: A Mortgage Loan where title to the related
Mortgaged Property has been obtained by the applicable Servicer in the name of
the Trustee on behalf of the Certificateholders.

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

            Replacement Swap Provider Payment: Any payments that have been
received by the Trust as a result of entering into a replacement interest rate
swap agreement following an Additional Termination Event described in Part
1(h)(ii) of the Interest Rate Swap Agreement.

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

            Repurchase Price: With respect to any Mortgage Loan repurchased by
the Responsible Party, an amount equal to the sum of (i) the unpaid principal
balance of such Mortgage Loan as of the date of repurchase, (ii) interest on
such unpaid principal balance of such Mortgage Loan at the Mortgage Rate from
the last date through which interest has been paid and distributed to the
Trustee to the date of repurchase, (iii) all unreimbursed Servicing Advances and
(iv) all costs and expenses incurred by the Trustee arising out of or based upon
such breach, including without limitation, costs and expenses relating to the
Trustee's enforcement of the Responsible Party's repurchase obligation
hereunder.

            Request for Release: The Request for Release submitted by the
applicable Servicer to the Trustee, substantially in the form of Exhibit J.

            Residual Certificates: As specified in the Preliminary Statement.

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

            Responsible Party: NC Capital Corporation, a California corporation,
and its successors in interest.

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

            Sarbanes Certification: As defined in Section 8.12(c).

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

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

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

            Senior Defaulted Swap Termination Payment: As of any date, the
lesser of (x) any Replacement Swap Provider Payment and (y) any Swap Termination
Payment owed to the Swap Provider.

            Senior Enhancement Percentage: With respect to any Distribution
Date, the percentage obtained by dividing (x) the sum of (i) the aggregate Class
Certificate Balance of the Subordinated Certificates and (ii) the Subordinated
Amount, in each case after taking into account the distribution of the Principal
Distribution Amount and any principal payments on those Classes of Certificates
from the Swap Account on that Distribution Date, by (y) the aggregate Stated
Principal Balance of the Mortgage Loans for such Distribution Date.

            Senior Specified Enhancement Percentage: As of any date of
determination, 42.20%.

            Servicer: JPMorgan or HomEq, as applicable, and if a successor
servicer to either is appointed hereunder, such successor. When the term
"Servicer" is used in this Agreement in connection with the administration of
servicing obligations with respect to any Mortgage Loan, Mortgaged Property, REO
Property or Mortgage File, "Servicer" shall mean the Person identified as the
Servicer of such Mortgage Loan on the Mortgage Loan Schedule.

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

            Servicing Advances: The reasonable "out-of-pocket" costs and
expenses (including legal fees) incurred by the applicable Servicer in the
performance of its servicing obligations in connection with a default,
delinquency or other unanticipated event, including, but not limited to, the
cost of (i) the preservation, restoration, inspection and protection of a
Mortgaged Property, (ii) any enforcement, administrative or judicial
proceedings, including foreclosures and litigation, in respect of a particular
Mortgage Loan, (iii) the management (including reasonable fees in connection
therewith) and liquidation of any REO Property and (iv) the performance of its
obligations under Sections 3.01, 3.09, 3.13 and 3.15. The Servicing Advances
shall also include any reasonable "out-of-pocket" costs and expenses (including
legal fees) incurred by the applicable Servicer in connection with executing and
recording instruments of satisfaction, deeds of reconveyance or Assignments of
Mortgage in connection with any foreclosure in respect of any Mortgage Loan to
the extent not recovered from the Mortgagor or otherwise payable under this
Agreement. Neither Servicer shall be required to make any Nonrecoverable
Servicing Advances.

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

            Servicing Fee: With respect to each Servicer, each Mortgage Loan
serviced by such Servicer and for any calendar month, an amount equal to one
month's interest (or in the event of any payment of interest which accompanies a
Principal Prepayment in Full made by the Mortgagor during such calendar month,
interest for the number of days covered by such payment of interest) at the
Servicing Fee Rate on the applicable Stated Principal Balance of such Mortgage
Loan as of the first day of such calendar month. Such fee shall be payable
monthly, and shall be pro-rated for any portion of a month during which the
Mortgage Loan is serviced by such Servicer under this Agreement. The Servicing
Fee is payable solely from the interest portion (including recoveries with
respect to interest from Liquidation Proceeds, Insurance Proceeds, Condemnation
Proceeds and proceeds received with respect to REO Properties, to the extent
permitted by Section 3.11) of such Scheduled Payment collected by such Servicer,
or as otherwise provided under Section 3.11.

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

            Servicing File: With respect to each Mortgage Loan, the file
retained by the applicable Servicer consisting of originals or copies of all
documents in the Mortgage File which are not delivered to the Trustee in the
Custodial File and copies of the Mortgage Loan Documents set forth in Exhibit K
hereto.

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

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

            Servicing Transfer Date: With respect to any Mortgage Loan, the date
on which servicing of such Mortgage Loan was transferred to the applicable
Servicer (as set forth on the Mortgage Loan Schedule).

            Similar Law: As defined in Section 5.02(b).

            60+ Day Delinquent Mortgage Loan: (i) Each Mortgage Loan with
respect to which any portion of a Scheduled Payment is, as of the last day of
the prior Due Period, two months or more past due (without giving effect to any
grace period), including, without limitation, such Mortgage Loans that are
subject to bankruptcy proceedings, (ii) each Mortgage Loan in foreclosure and
(iii) all REO Property.

            Specified Subordinated Amount: Prior to the Stepdown Date, an amount
equal to 4.35% of the Cut-off Date Pool Principal Balance. On and after the
Stepdown Date, an amount equal to 8.70% of the aggregate Stated Principal
Balance of the Mortgage Loans for such Distribution Date, subject, until the
Class Certificate Balance of each Class of Offered Certificates has been reduced
to zero, to a minimum amount equal to 0.50% of the Cut-off Date Pool Principal
Balance; provided, however, that if, on any Distribution Date, a Trigger Event
exists, the Specified Subordinated Amount shall not be reduced to the applicable
percentage of the then current aggregate Stated Principal Balance of the
Mortgage Loans until the Distribution Date on which a Trigger Event no longer
exists. When the Class Certificate Balance of each Class of Offered Certificates
has been reduced to zero, the Specified Subordinated Amount will thereafter
equal zero.

            Sponsor: Morgan Stanley Mortgage Capital Inc., a New York
corporation, and its successors in interest, as purchaser of the Mortgage Loans
under each of the Purchase Agreements.

            Standard & Poor's: Standard & Poor's Ratings Services, a division of
The McGraw-Hill Companies, Inc., and its successors in interest. If Standard &
Poor's is designated as a Rating Agency in the Preliminary Statement, for
purposes of Section 10.05(b) the address for notices to Standard & Poor's shall
be Standard & Poor's, 55 Water Street, New York, New York 10041, Attention:
Residential Mortgage Surveillance Group - Morgan Stanley ABS Capital I Inc.
Trust 2006-NC1, or such other address as Standard & Poor's may hereafter furnish
to the Depositor, the Trustee and the Servicers.

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

            Startup Day: The Closing Date.

            Stated Principal Balance: As to each Mortgage Loan and as of any
date of determination, (i) the principal balance of the Mortgage Loan at the
Cut-off Date after giving effect to payments of principal due on or before such
date (whether or not received), minus (ii) all amounts previously remitted to
the Trustee with respect to the related Mortgage Loan representing payments or
recoveries of principal including advances in respect of scheduled payments of
principal. For purposes of any Distribution Date, the Stated Principal Balance
of any Mortgage Loan will give effect to any scheduled payments of principal
received by the related Servicer on or prior to the related Determination Date
or advanced by the related Servicer for the related Remittance Date and any
unscheduled principal payments and other unscheduled principal collections
received during the related Prepayment Period, and the Stated Principal Balance
of any Mortgage Loan that has prepaid in full or has become a Liquidated
Mortgage Loan during the related Prepayment Period shall be zero.

            Stepdown Date: The later to occur of (i) the earlier to occur of (a)
the Distribution Date in February 2009 and (b) the Distribution Date following
the Distribution Date on which the aggregate Class Certificate Balances of the
Class A Certificates have been reduced to zero and (ii) the first Distribution
Date on which the Senior Enhancement Percentage (calculated for this purpose
only after taking into account payments of principal on the Mortgage Loans
applied to reduce the Stated Principal Balances of the Mortgage Loans for the
applicable Distribution Date but prior to any allocation of the Principal
Distribution Amount and principal payments from the Swap Account to the
Certificates on such Distribution Date) is greater than or equal to the Senior
Specified Enhancement Percentage.

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

            Subordinated Amount: With respect to any Distribution Date, the
excess, if any, of (a) the aggregate Stated Principal Balance of the Mortgage
Loans for such Distribution Date over (b) the aggregate of the Class Certificate
Balances of the Offered Certificates as of such Distribution Date (after giving
effect to the payment of the Principal Remittance Amount on such Certificates on
such Distribution Date).

            Subordinated Certificates: As specified in the Preliminary
Statement.

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

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

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

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

            Subservicing Account: As defined in Section 3.08.

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

            Substitute Mortgage Loan: A Mortgage Loan substituted by the
Responsible Party for a Deleted Mortgage Loan that satisfies the criteria set
forth in the definition of "Qualified Substitute Mortgage Loan" in the
applicable Purchase Agreement, which, must, on the date of such substitution, as
confirmed in a Request for Release, substantially in the form of Exhibit J, (i)
have a Stated Principal Balance, after deduction of the principal portion of the
Scheduled Payment due in the month of substitution, not in excess of, and not
more than 10% less than, the Stated Principal Balance of the Deleted Mortgage
Loan; (ii) be accruing interest at a rate no lower than and not more than 1% per
annum higher than, that of the Deleted Mortgage Loan; (iii) have a Loan-to-Value
Ratio or a Combined Loan-to-Value Ratio, as applicable, no higher than that of
the Deleted Mortgage Loan; (iv) have a remaining term to maturity no greater
than (and not more than one year less than that of) the Deleted Mortgage Loan;
and (v) comply with each representation and warranty set forth in Section 2.03.

            Substitution Adjustment Amount: As defined in Section 2.03.

            Swap Account: As defined in Section 4.06.

            Swap Assets: Collectively, the Swap Account, the Interest Rate Swap
Agreement, the Class IO Interest and the right to receive Class IO Shortfalls,
subject to the obligation to pay amounts specified in Section 4.06.

            Swap LIBOR: With respect to any Distribution Date (and the related
Interest Accrual Period), the product of (i) USD-LIBOR-BBA (as used in the
Interest Swap Agreement), (ii) two, and (iii) the quotient of (a) the actual
number of days in the Interest Accrual Period for the Offered Certificates
divided by (b) 30.

            Swap Payment Allocation: For any Class of Certificates and any
Distribution Date, that Class's pro rata share of the Net Swap Receipts, if any,
for that Distribution Date, based on the Class Certificate Balances of the
Classes of Certificates.

            Swap Payment Rate: For any Distribution Date, a fraction, the
numerator of which is any Net Swap Payment or Swap Termination Payment owed to
the Swap Provider for such Distribution Date and the denominator of which is the
aggregate Stated Principal Balance of the Mortgage Loans at the beginning of the
related Due Period, multiplied by 12.

            Swap Provider: Morgan Stanley Capital Services Inc., a Delaware
corporation, and its successors in interest.

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

            Tax Matters Person: The Holder of the Class R Certificates
designated as "tax matters person" of each Trust REMIC in the manner provided
under Treasury Regulations Section 1.860F-4(d) and Treasury Regulations Section
301.6231(a)(7)-1.

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

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

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

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

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

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

            Trigger Event: Either a Cumulative Loss Trigger Event or a
Delinquency Trigger Event.

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

            Trust Fund: The corpus of the trust created hereunder consisting of
(i) the Mortgage Loans and all interest and principal with respect thereto
received on or after the related Cut-off Date, other than such amounts which
were due on the Mortgage Loans on or prior to the related Cut-off Date; (ii) the
Collection Accounts, Excess Reserve Fund Account, the Distribution 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 Closing Date
Deposit Amount; (v) the Swap Assets; and (vii) all proceeds of the conversion,
voluntary or involuntary, of any of the foregoing.

            Trust REMIC: Any of Pooling-Tier REMIC-1, Pooling-Tier REMIC-2, the
Lower-Tier REMIC or the Upper-Tier REMIC, as applicable.

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

            Trustee Fee: As to any Distribution Date, an amount equal to the
product of (a) one-twelfth of the Trustee Fee Rate and (b) (i) the aggregate
Stated Principal Balance of the Mortgage Loans as of the first day of the
related Interest Accrual Period and (ii) with respect to the Distribution Date
in February 2006 only, the portion of the Closing Date Deposit Amount allocable
to principal.

            Trustee Fee Rate: With respect to each Mortgage Loan, 0.0035% per
annum.

            Trustee Float Period: With respect to the Distribution Date and the
related amounts in the Distribution Account, the period commencing on the
Business Day immediately preceding such Distribution Date and ending on such
Distribution Date.

            Underwriters' Exemption: Any exemption listed under footnote 1 of,
and amended by, Prohibited Transaction Exemption 2002-41, 67 Fed. Reg. 54487
(2002), or any successor exemption.

            Underwriting Guidelines: The underwriting guidelines attached to the
Purchase Agreement.

            Unpaid Interest Amount: As of any Distribution Date and any Class of
Certificates, the sum of (a) the portion of the Accrued Certificate Interest
Distribution Amount from Distribution Dates prior to the current Distribution
Date remaining unpaid immediately prior to the current Distribution Date and (b)
interest on the amount in clause (a) above at the applicable Pass-Through Rate
(to the extent permitted by applicable law).

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

            Upper-Tier CarryForward Amount: With respect to each Class of
Offered Certificates, as of any Distribution Date, the sum of (A) if on such
Distribution Date the Upper-Tier Interest Rate for the Class of Corresponding
Upper-Tier REMIC Regular Interest is based upon the Upper-Tier REMIC WAC Rate,
the excess, if any, of (i) the amount of interest such Class of Upper-Tier
Regular Interest would otherwise be entitled to receive on such Distribution
Date had such Upper-Tier REMIC Regular Interest not been subject to the
Upper-Tier REMIC WAC Rate, over (ii) the amount of interest payable on such
Class of Certificates on such Distribution Date taking into account the
Upper-Tier REMIC WAC Rate and (B) the Upper-Tier CarryForward Amount for such
Class of Certificates for all previous Distribution Dates not previously paid,
together with interest thereon at a rate equal to the applicable Upper-Tier
Interest Rate for such Class of Certificates for such Distribution Date, without
giving effect to the Upper-Tier REMIC WAC Rate.

            Upper-Tier Interest Rate: As described in the Preliminary Statement.

            Upper-Tier Regular Interest: As described in the Preliminary
Statement.

            Upper-Tier REMIC: As described in the Preliminary Statement.

            Upper-Tier REMIC WAC Rate: For any Distribution Date, the weighted
average of the Lower-Tier Interest Rates on the Lower-Tier Regular Interests
(other than the Class LT-IO Interest) as of the first day of the related
Interest Accrual Period, weighted on the basis of the Lower-Tier Principal
Amounts of such Lower-Tier Regular Interests as of the first day of the related
Interest Accrual Period.

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

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

            WAC Cap: With respect to the Mortgage Loans as of any Distribution
Date, the weighted average of the Adjusted Net Mortgage Rates then in effect on
the beginning of the related Due Period on the Mortgage Loans minus the Swap
Payment Rate, adjusted in each case to accrue on the basis of a 360-day year and
the actual number of days in the related Interest Accrual Period.

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                         REPRESENTATIONS AND WARRANTIES

            Section 2.01 Conveyance of Mortgage Loans. (a) The Depositor,
concurrently with the execution and delivery hereof, hereby sells, transfers,
assigns, sets over and otherwise conveys to the Trustee for the benefit of the
Certificateholders, without recourse, all the right, title and interest of the
Depositor in and to the Trust Fund, and the Trustee, on behalf of the Trust,
hereby accepts the Trust Fund.

            (b) In connection with the transfer and assignment of each Mortgage
Loan, the Depositor has delivered or caused to be delivered to the Trustee for
the benefit of the Certificateholders the following documents or instruments
with respect to each Mortgage Loan so assigned:

            (i) the original Mortgage Note bearing all intervening endorsements
      showing a complete chain of endorsement from the originator to the last
      endorsee, endorsed "Pay to the order of _____________, without recourse"
      and signed (which may be by facsimile signature) in the name of the last
      endorsee by an authorized officer. To the extent that there is no room on
      the face of a Mortgage Note for endorsements, the endorsement may be
      contained on an allonge, unless the Trustee is advised in writing by the
      Responsible Party, that state law does not so allow;

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

            (iii) the original Mortgage with evidence of recording thereon or a
      certified true copy of such Mortgage submitted for recording. If, in
      connection with any Mortgage Loan, the original Mortgage cannot be
      delivered with evidence of recording thereon on or prior to the Closing
      Date because of a delay caused by the public recording office where such
      Mortgage has been delivered for recordation or because such Mortgage has
      been lost or because such public recording office retains the original
      recorded Mortgage, the Responsible Party, shall deliver or cause to be
      delivered to the Trustee a photocopy of such Mortgage, together with (A)
      in the case of a delay caused by the public recording office, an officer's
      certificate of the Responsible Party or evidence of certification on the
      face of such photocopy of such Mortgage or a certificate from an escrow
      company, a title company or closing attorney stating that such Mortgage
      has been dispatched to the appropriate public recording office for
      recordation and that the original recorded Mortgage or a copy of such
      Mortgage certified by such public recording office to be a true and
      complete copy of the original recorded Mortgage will be promptly delivered
      to the Trustee upon receipt thereof by the Responsible Party; or (B) in
      the case of a Mortgage where a public recording office retains the
      original recorded Mortgage or in the case where a Mortgage is lost after
      recordation in a public recording office, a copy of such Mortgage
      certified by such public recording office to be a true and complete copy
      of the original recorded Mortgage;

            (iv) the originals of all assumption, modification, consolidation or
      extension agreements, with evidence of recording thereon or a certified
       true copy of such agreement submitted for recording;

            (v) the original Assignment of Mortgage for each Mortgage Loan
      endorsed in blank;

            (vi) the originals of all intervening assignments of Mortgage (if
      any) evidencing a complete chain of assignment from the applicable
      originator to the last endorsee with evidence of recording thereon or a
      certified true copy of such intervening assignments of Mortgage submitted
      for recording, or if any such intervening assignment has not been returned
      from the applicable recording office or has been lost or if such public
      recording office retains the original recorded assignments of Mortgage,
      the Responsible Party, shall deliver or cause to be delivered a photocopy
      of such intervening assignment, together with (A) in the case of a delay
      caused by the public recording office, an officer's certificate of the
      Responsible Party or evidence of certification on the face of such
      photocopy of such intervening assignment or a certificate from an escrow
      company, a title company or a closing attorney stating that such
      intervening assignment of Mortgage has been dispatched to the appropriate
      public recording office for recordation and that such original recorded
      intervening assignment of Mortgage or a copy of such intervening
      assignment of Mortgage certified by the appropriate public recording
      office to be a true and complete copy of the original recorded intervening
      assignment of Mortgage will be promptly delivered to the Trustee upon
      receipt thereof by the Responsible Party; or (B) in the case of an
      intervening assignment where a public recording office retains the
      original recorded intervening assignment or in the case where an
      intervening assignment is lost after recordation in a public recording
      office, a copy of such intervening assignment certified by such public
      recording office to be a true and complete copy of the original recorded
      intervening assignment;

            (vii) the original mortgagee title insurance policy or, in the event
      such original title policy is unavailable, a certified true copy of the
      related policy binder or commitment for title certified to be true and
      complete by the title insurance company; and

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

             The Responsible Party shall cause to be delivered to the Trustee the
applicable recorded document promptly upon receipt from the respective recording
office but in no event later than 120 days from the Closing Date.

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

            On or prior to the Closing Date, the Responsible Party shall deliver
to the Trustee, Assignments of Mortgage, in blank, for each Mortgage Loan. The
Responsible Party shall cause the Assignments of Mortgage and complete recording
information to be provided to the applicable Servicer in a reasonably acceptable
manner. No later than thirty (30) Business Days following the later of the
Closing Date and the date of receipt by the applicable Servicer of the complete
recording information for a Mortgage, the applicable Servicer shall promptly
submit or cause to be submitted for recording, at the expense of the Responsible
Party and at no expense to the Trust Fund, the Trustee, the applicable Servicer,
or the Depositor, in the appropriate public office for real property records,
each Assignment of Mortgage referred to in Section 2.01(b)(v). Notwithstanding
the foregoing, however, for administrative convenience and facilitation of
servicing and to reduce closing costs, the Assignments of Mortgage shall not be
required to be completed and submitted for recording with respect to any
Mortgage Loan (i) if the Trustee and each Rating Agency have received an Opinion
of Counsel, satisfactory in form and substance to the Trustee and each Rating
Agency to the effect that the recordation of such Assignments of Mortgage in any
specific jurisdiction is not necessary to protect the Trustee's interest in the
related Mortgage Note or (ii) the Rating Agencies have each notified the
Depositor in writing that not recording any such Assignments of Mortgage would
not cause the initial ratings on any Offered Certificates to be downgraded or
withdrawn; provided, however, that no Servicer shall be held responsible or
liable for any loss that occurs because an Assignment of Mortgage was not
recorded, but only to the extent the applicable Servicer does not have prior
knowledge of the act or omission that causes such loss. However, with respect to
the Assignments of Mortgage referred to in clauses (i) and (ii) above, if
foreclosure proceedings occur against a Mortgaged Property, the Depositor shall
notify the applicable Servicer and such Servicer shall record such Assignment of
Mortgage at the expense of the Responsible Party (at no expense to the
applicable Servicer) as required pursuant to the Purchase Agreement. If the
Assignment of Mortgage is to be recorded, the Mortgage shall be assigned to
"Deutsche Bank National Trust Company, as trustee under the Pooling and
Servicing Agreement dated as of January 1, 2006, Morgan Stanley ABS Capital I
Inc. Trust 2006-NC1". In the event that any such Assignment of Mortgage is lost
or returned unrecorded because of a defect therein, the Responsible Party shall
promptly cause to be delivered a substitute Assignment of Mortgage to cure such
defect and thereafter cause each such assignment to be duly recorded.

            In the event that such original or copy of any document submitted
for recordation to the appropriate public recording office is not so delivered
to the Trustee within 90 days following the Closing Date, and in the event that
the Responsible Party does not cure such failure within 30 days of discovery or
receipt of written notification of such failure from the Depositor, the related
Mortgage Loan shall, upon the request of the Depositor, be repurchased by the
Responsible Party at the price and in the manner specified in Section 2.03. The
foregoing repurchase obligation shall not apply in the event that the
Responsible Party cannot deliver such original or copy of any document submitted
for recordation to the appropriate public recording office within the specified
period due to a delay caused by the recording office in the applicable
jurisdiction; provided, that the Responsible Party shall instead deliver a
recording receipt of such recording office or, if such recording receipt is not
available, an officer's certificate of an officer of the Responsible Party,
confirming that such document has been accepted for recording.

            Notwithstanding anything to the contrary contained in this Section
2.01, in those instances where the public recording office retains or loses the
original Mortgage or assignment after it has been recorded, the obligations of
the Responsible Party shall be deemed to have been satisfied upon delivery by
the Responsible Party to the Trustee, prior to the Closing Date of a copy of
such Mortgage or assignment, as the case may be, certified (such certification
to be an original thereof) by the public recording office to be a true and
complete copy of the recorded original thereof.

            (c) The Depositor does hereby establish, pursuant to the further
provisions of this Agreement and the laws of the State of New York, an express
trust (the "Trust") to be known, for convenience, as "MORGAN STANLEY ABS CAPITAL
I INC. TRUST 2006-NC1" and Deutsche Bank National Trust Company is hereby
appointed as Trustee in accordance with the provisions of this Agreement. The
parties hereto acknowledge and agree that it is the policy and intention of the
Trust to acquire only Mortgage Loans meeting the requirements set forth in this
Agreement, including without limitation, the representation and warranty set
forth in paragraph (46) of Schedule III. The Trust's fiscal year is the calendar
year.

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

            Section 2.02 Acceptance by the Trustee of the Mortgage Loans. The
Trustee shall acknowledge, on the Closing Date, receipt by the Trustee, of the
documents identified in the Initial Certification in the form annexed hereto as
Exhibit E, and declares that it holds and will hold such documents and the other
documents delivered to it pursuant to Section 2.01, and that it holds or will
hold such other assets as are included in the Trust Fund, in trust for the
exclusive use and benefit of all present and future Certificateholders. The
Trustee shall maintain possession of the related Mortgage Notes in the State of
California unless otherwise permitted by the Rating Agencies.

            In connection with the Closing Date, the Trustee shall be required
to deliver via facsimile (with original to follow the next Business Day) to the
Depositor and the Servicers an Initial Certification prior to the Closing Date,
or, as the Depositor agrees to, on the Closing Date, certifying receipt of a
Mortgage Note and Assignment of Mortgage for each applicable Mortgage Loan. The
Trustee shall not be responsible to verify the validity, sufficiency or
genuineness of any document in any Custodial File.

            Within 90 days after the Closing Date, the Trustee shall, for the
benefit of the Holders of the Certificates, ascertain that all documents
identified in the Document Certification and Exception Report in the form
attached hereto as Exhibit F are in its possession, and shall deliver to the
Depositor and the Servicers a Document Certification and Exception Report, in
the form annexed hereto as Exhibit F, to the effect that, as to each Mortgage
Loan listed in the Mortgage Loan Schedule (other than any Mortgage Loan paid in
full or any Mortgage Loan specifically identified in such certification as an
exception and not covered by such certification): (i) all documents identified
in the Document Certification and Exception Report and required to be reviewed
by it are in its possession; (ii) such documents have been reviewed by it and
appear regular on their face and relate to such Mortgage Loan; (iii) based on
its examination and only as to the foregoing documents, the information set
forth in items (1), (2), (7) and (9) of the Mortgage Loan Schedule and items
(1), (9) and (17) of the Data Tape Information respecting such Mortgage Loan is
correct; and (iv) each Mortgage Note has been endorsed as provided in Section
2.01 of this Agreement. The Trustee shall not be responsible to verify the
validity, sufficiency or genuineness of any document in any Custodial File.

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

            The Responsible Party shall deliver to the applicable Servicer
copies of all trailing documents required to be included in the Custodial File
at the same time the original or certified copies thereof are delivered to the
Trustee, including but not limited to such documents as the title insurance
policy and any other Mortgage Loan Documents upon return from the public
recording office. Such documents shall be delivered by the Responsible Party at
the Responsible Party's expense to such Servicer.

            Section 2.03 Representations and Warranties; Remedies for Breaches
of Representations and Warranties with Respect to the Mortgage Loans. (a) HomeEq
hereby makes the representations and warranties set forth in Schedule II hereto
to the Depositor and the Trustee, as of the dates set forth in such Schedule and
JPMorgan hereby makes the representations and warranties set forth in Schedule
IV hereto to the Depositor and the Trustee as of the dates set forth in such
Schedule. Upon discovery by any of the parties hereto of a breach of any of the
foregoing representations and warranties, the party discovering such breach
shall give prompt written notice to the other.

            (b) The Responsible Party hereby makes the representations and
warranties, set forth in Schedule III and Schedule V hereto, to the Depositor
and the Trustee as of the dates set forth in such Schedules.

            (c) It is understood and agreed by the parties hereto that the
representations and warranties set forth in this Section 2.03 shall survive the
transfer of the Mortgage Loans by the Depositor to the Trustee, and shall inure
to the benefit of the parties to whom the representations and warranties were
made notwithstanding any restrictive or qualified endorsement on any Mortgage
Note or Assignment of Mortgage or the examination or failure to examine any
Mortgage File. Upon discovery by any of the Responsible Party, the Depositor,
the Trustee or a Servicer of a breach of any of the foregoing representations
and warranties, the party discovering such breach shall give prompt written
notice to the others.

            (d) Within 30 days of the earlier of either discovery by or notice
to the Responsible Party that any Mortgage Loan does not conform to the
requirements as determined in the Trustee's review of the related Custodial File
or within 60 days of the earlier of either discovery by or notice to the
Responsible Party of any breach of a representation or warranty, set forth in
Section 2.03(b), that materially and adversely affects the value of any Mortgage
Loan or the interest of the Trustee or the Certificateholders therein, the
Responsible Party shall use its best efforts to cause to be remedied a material
defect in a document constituting part of a Mortgage File or promptly to cure
such breach in all material respects and, if such defect or breach cannot be
remedied, the Responsible Party shall, at the Depositor's option as specified in
writing and provided to the Responsible Party and the Trustee, (i) if such 30 or
60 day period, as applicable, expires prior to the second anniversary of the
Closing Date, remove such Mortgage Loan (a "Deleted Mortgage Loan") from the
Trust Fund and substitute in its place a Substitute Mortgage Loan, in the manner
and subject to the conditions set forth in this Section 2.03; or (ii) repurchase
such Mortgage Loan at the Repurchase Price; provided, however, that any such
substitution pursuant to clause (i) above shall not be effected prior to the
delivery to the Trustee of a Request for Release substantially in the form of
Exhibit J, and the delivery of the Mortgage File to the Trustee for any such
Substitute Mortgage Loan. Notwithstanding the foregoing, a breach (i) which
causes a Mortgage Loan not to constitute a "qualified mortgage" within the
meaning of Section 860G(a)(3) of the Code or (ii) by the Responsible Party of
any of the representations and warranties set forth in clause (46), (47), (49),
(53), (55), (56), (57), (58), (59), (60), (61), (62) or (63) of Schedule III, in
each case, will be deemed automatically to materially and adversely affect the
value of such Mortgage Loan and the interests of the Trustee and
Certificateholders in such Mortgage Loan. In the event that the Trustee receives
notice of a breach by the Responsible Party of any of the representations and
warranties set forth in clause (46), (47), (49), (53), (55), (56), (57), (58),
(59), (60), (61), (62) or (63) of Schedule III, the Trustee shall give notice of
such breach to the Responsible Party and request the Responsible Party to
repurchase the Mortgage Loan at the Repurchase Price within sixty (60) days of
the Responsible Party receipt of such notice. The Responsible Party shall
repurchase each such Mortgage Loan within 60 days of the earlier of discovery or
receipt of notice with respect to each such Mortgage Loan, and in any case such
repurchase shall occur or shall be deemed to occur on the last day of the
applicable Prepayment Period preceding the Distribution Date on which the
Repurchase Price is to be distributed.

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

            (f) The applicable Servicer, based upon information provided by the
Responsible Party, shall amend the Mortgage Loan Schedule for the benefit of the
Certificateholders to reflect the removal of such Deleted Mortgage Loan and the
substitution of the Substitute Mortgage Loan or Loans and such Servicer shall
deliver the amended Mortgage Loan Schedule to the Trustee. Upon such
substitution, the Substitute Mortgage Loan or Loans shall be subject to the
terms of this Agreement in all respects, and the Responsible Party shall be
deemed to have made with respect to such Substitute Mortgage Loan or Loans, as
of the date of substitution, the representations and warranties made pursuant to
Section 2.03(b) with respect to such Mortgage Loan. Upon any such substitution
and the deposit into the related Collection Account of the amount required to be
deposited therein in connection with such substitution as described in the
following paragraph, the Trustee shall release the Mortgage File held for the
benefit of the Certificateholders relating to such Deleted Mortgage Loan to the
Responsible Party and shall execute and deliver at the Responsible Party's
direction such instruments of transfer or assignment prepared by the Responsible
Party, in each case without recourse, as shall be necessary to vest title in the
Responsible Party, of the Trustee's interest in any Deleted Mortgage Loan
substituted for pursuant to this Section 2.03.

            (g) For any month in which the Responsible Party substitutes one or
more Substitute Mortgage Loans for one or more Deleted Mortgage Loans, the
applicable Servicer will determine the amount (if any) by which the aggregate
unpaid principal balance of all such Substitute Mortgage Loans as of the date of
substitution is less than the aggregate unpaid principal balance of all such
Deleted Mortgage Loans. The amount of such shortage plus an amount equal to the
sum of (i) any accrued and unpaid interest on the Deleted Mortgage Loans and
(ii) all unreimbursed Servicing Advances with respect to such Deleted Mortgage
Loans (collectively, the "Substitution Adjustment Amount") shall be remitted by
the Responsible Party to the applicable Servicer for deposit into the related
Collection Account on or before the Distribution Account Deposit Date for the
Distribution Date following the Prepayment Period during which the related
Mortgage Loan became required to be purchased or replaced hereunder.

            (h) In addition to such repurchase or substitution obligation, the
Responsible Party shall indemnify the Depositor and its Affiliates, the
Servicers, the Sponsor, the Trustee and the Trust and hold such parties harmless
against any losses, damages, penalties, fines, forfeitures, reasonable and
necessary legal fees and related costs, judgments and other costs and expenses
resulting from any claim, demand, defense or assertion based on or grounded
upon, or resulting from, a breach by the Responsible Party of any of its
representations and warranties or obligations contained in this Agreement.

            (i) In the event that the Responsible Party shall have repurchased a
Mortgage Loan pursuant to this Agreement, the Repurchase Price therefor shall be
deposited by the applicable Servicer in the applicable Collection Account of the
related Servicer pursuant to Section 3.10 on or before the Distribution Account
Deposit Date for the Distribution Date following the Prepayment Period during
which the Responsible Party, as applicable, repurchased such Mortgage Loan and
upon such deposit of the Repurchase Price and receipt of a Request for Release
in the form of Exhibit J hereto, the Trustee shall release the related Custodial
File held for the benefit of the Certificateholders to such Person as directed
by the applicable Servicer, and the Trustee shall execute and deliver at such
Person's direction such instruments of transfer or assignment prepared by such
Person, in each case without recourse, as shall be necessary to transfer title
from the Trustee.

            It is understood and agreed by the parties hereto that the
obligation of the Responsible Party under this Agreement to cure, repurchase or
substitute any Mortgage Loan as to which a breach of a representation and
warranty has occurred and is continuing, together with any related
indemnification obligations of the Responsible Party set forth in Section
2.03(h), shall constitute the sole remedies against such Person respecting such
breach available to Certificateholders, the Depositor (if applicable), the
Servicer or the Trustee.

            The provisions of this Section 2.03 shall survive delivery of the
respective Custodial Files to the Trustee for the benefit of the
Certificateholders.

            Section 2.04 Execution and Delivery of Certificates. The Trustee
acknowledges the transfer and assignment to it of the Trust Fund and,
concurrently with such transfer and assignment, has executed and delivered to or
upon the order of the Depositor, the Certificates in authorized Denominations
evidencing directly or indirectly the entire ownership of the Trust Fund. The
Trustee agrees to hold the Trust Fund and exercise the rights referred to above
for the benefit of all present and future Holders of the Certificates.

            Section 2.05 REMIC Matters. The Preliminary Statement sets forth the
designations for federal income tax purposes of all interests created hereby.
The "Startup Day" for purposes of the REMIC Provisions shall be the Closing
Date. The "latest possible maturity date" is the Distribution Date occurring in
December 2035, which is the Distribution Date in the month following the month
in which the latest maturity date of any Mortgage Loan occurs. Amounts
distributable to the Class X Certificates (prior to any reduction for any Basis
Risk Payment or Swap Termination Payment), exclusive of any amounts received
from the Swap Provider, shall be deemed paid from the Upper-Tier REMIC in
respect of the Class X Interest to the Holders of the Class X Certificates prior
to distribution of any Basis Risk Payments to the Offered Certificates. For
federal income tax purposes, any amount distributed on the Offered Certificates
on any Distribution Date in excess of the amount distributable on their
Corresponding Class of Upper-Tier Regular Interest on such Distribution Date
shall be treated as having been paid from the Excess Reserve Fund Account or the
Swap Account, as applicable, and any amount distributable on such Corresponding
Class of Upper-Tier Regular Interest on such Distribution Date in excess of the
amount distributable on the Corresponding Class of Offered Certificates on such
Distribution Date shall be treated as having been paid to the Excess Reserve
Fund Account or the Swap Account, all pursuant to and as further provided in
Section 8.13.

            Section 2.06 Representations and Warranties of the Depositor. The
Depositor hereby represents, warrants and covenants to the Trustee and the
Servicers that as of the date of this Agreement or as of such date specifically
provided herein:

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

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

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

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

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

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

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

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

            It is understood and agreed that the representations, warranties and
covenants set forth in this Section 2.06 shall survive delivery of the
respective Custodial Files to the Trustee and shall inure to the benefit of the
Trustee.

                                   ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF MORTGAGE LOANS

            Section 3.01 Servicers to Service Mortgage Loans. (a) For and on
behalf of the Certificateholders, each Servicer shall service and administer the
Mortgage Loans for which it is acting as Servicer in accordance with the terms
of this Agreement and the respective Mortgage Loans and, to the extent
consistent with such terms, in the same manner in which it services and
administers similar mortgage loans for its own portfolio, giving due
consideration to customary and usual standards of practice of mortgage lenders
and loan servicers administering similar mortgage loans but without regard to:

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

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

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

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

            To the extent consistent with the foregoing, each Servicer shall
seek to maximize the timely and complete recovery of principal and interest on
the Mortgage Notes. Subject only to the above described servicing standards and
the terms of this Agreement and of the respective Mortgage Loans, each Servicer
shall have full power and authority, acting alone or through Subservicers as
provided in Section 3.02, to do or cause to be done any and all things in
connection with such servicing and administration which it may deem necessary or
desirable. Without limiting the generality of the foregoing, each Servicer in
its own name or in the name of a Subservicer is hereby authorized and empowered
by the Trustee when the applicable Servicer believes it appropriate in its best
judgment in accordance with Accepted Servicing Practices, to execute and deliver
any and all instruments of satisfaction or cancellation, or of partial or full
release or discharge, and all other comparable instruments, with respect to the
Mortgage Loans and the Mortgaged Properties and to institute foreclosure
proceedings or obtain a deed in lieu of foreclosure so as to convert the
ownership of such properties, and to hold or cause to be held title to such
properties, on behalf of the Trustee. Each Servicer shall service and administer
the Mortgage Loans in accordance with applicable state and federal law and shall
provide to the Mortgagors any reports required to be provided to them thereby.
Each Servicer covenants that its computer and other systems used in servicing
the Mortgage Loans operate in a manner such that the Servicer can service the
Mortgage Loans in accordance with the terms of this Pooling and Servicing
Agreement. Each Servicer shall also comply in the performance of this Agreement
with all reasonable rules and requirements of each insurer under any standard
hazard insurance policy. Subject to Section 3.16, the Trustee shall execute, at
the written request of a Servicer, and furnish to such Servicer and any
Subservicer such documents provided to the Trustee as are necessary or
appropriate to enable such Servicer or any Subservicer to carry out its
servicing and administrative duties hereunder, and the Trustee hereby grants to
each Servicer, and this Agreement shall constitute, a power of attorney to carry
out such duties, including a power of attorney in the form of Exhibit O hereto
to take title to Mortgaged Properties after foreclosure in the name of and on
behalf of the Trustee. The Trustee shall execute a separate power of attorney in
favor of each Servicer for the purposes described herein to the extent necessary
or desirable to enable each Servicer to perform its duties hereunder. The
Trustee shall not be liable for the actions of any Servicer or any Subservicers
under such powers of attorney. Notwithstanding anything contained herein to the
contrary, no Servicer or Subservicer shall without the Trustee's consent: (i)
initiate any action, suit or proceeding solely under the Trustee's name without
indicating such Servicer's or Subservicer's, as applicable, representative
capacity, or (ii) take any action with the intent to, or which actually does
cause, the Trustee to be registered to do business in any state.

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

            (c) Notwithstanding anything in this Agreement to the contrary, a
Servicer may not make any future advances with respect to a Mortgage Loan
(except as provided in Section 4.01) and neither Servicer shall (i) permit any
modification with respect to any Mortgage Loan that would change the Mortgage
Rate, reduce or increase the principal balance (except for reductions resulting
from actual payments of principal) or change the final maturity date on such
Mortgage Loan (except for a reduction of interest payments resulting from the
application of the Servicemembers Civil Relief Act or any similar state
statutes) or (ii) permit any modification, waiver or amendment of any term of
any Mortgage Loan that would both (A) effect an exchange or reissuance of such
Mortgage Loan under Section 1001 of the Code (or final, temporary or proposed
Treasury regulations promulgated thereunder) and (B) cause any Trust REMIC to
fail to qualify as a REMIC under the Code or the imposition of any tax on
"prohibited transactions" or "contributions after the startup date" under the
REMIC Provisions, or (iii) except as provided in Section 3.07(a), waive any
Prepayment Charges.

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

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

            Section 3.02 Subservicing Agreements between a Servicer and
Subservicers. (a) Each Servicer may enter into subservicing agreements with
Subservicers for the servicing and administration of the Mortgage Loans
("Subservicing Agreements"). Each Servicer represents and warrants to the other
parties hereto that, except as otherwise set forth herein, no Subservicing
Agreement is in effect as of the Closing Date with respect to any Mortgage Loans
required to be serviced by it hereunder. The applicable Servicer shall give
notice to the Depositor and the Trustee of any such Subservicer and Subservicing
Agreement, which notice shall contain all information (including without
limitation a copy of the Subservicing Agreement) reasonably necessary to enable
the Trustee, pursuant to Section 8.12(g), to accurately and timely report the
event under Item 6.02 of Form 8-K pursuant to the Exchange Act (if such reports
under the Exchange Act are required to be filed under the Exchange Act). No
Subservicing Agreement shall be effective until 30 days after such written
notice is received by both the Depositor and the Trustee. The Trustee shall not
be required to review or consent to such Subservicing Agreements and shall have
no liability in connection therewith.

            (b) Each Subservicer shall be (i) authorized to transact business in
the state or states in which the related Mortgaged Properties it is to service
are situated, if and to the extent required by applicable law to enable the
Subservicer to perform its obligations hereunder and under the Subservicing
Agreement, (ii) an institution approved as a mortgage loan originator by the
Federal Housing Administration or an institution that has deposit accounts
insured by the FDIC and (iii) a Freddie Mac or Fannie Mae approved mortgage
servicer. Each Subservicing Agreement must impose on the Subservicer
requirements conforming to the provisions set forth in Section 3.08 and provide
for servicing of the Mortgage Loans consistent with the terms of this Agreement.
Each Servicer will examine each Subservicing Agreement to which it is a party
and will be familiar with the terms thereof. The terms of any Subservicing
Agreement will not be inconsistent with any of the provisions of this Agreement.
Each Servicer and the respective Subservicers may enter into and make amendments
to the Subservicing Agreements or enter into different forms of Subservicing
Agreements; provided, however, that any such amendments or different forms shall
be consistent with and not violate the provisions of this Agreement, and that no
such amendment or different form shall be made or entered into which could be
reasonably expected to be materially adverse to the interests of the Trustee,
without the consent of the Trustee. Any variation without the consent of the
Trustee from the provisions set forth in Section 3.08 relating to insurance or
priority requirements of Subservicing Accounts, or credits and charges to the
Subservicing Accounts or the timing and amount of remittances by the
Subservicers to such Servicer, are conclusively deemed to be inconsistent with
this Agreement and therefore prohibited. Each Servicer shall deliver to the
Trustee and the Depositor copies of all Subservicing Agreements, and any
amendments or modifications thereof, promptly upon such Servicer's execution and
delivery of such instruments.

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

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

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

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

            (f) As of the Closing Date, JPMorgan has appointed Chase Home
Finance LCC ("CHF") to act as the sole Subservicer pursuant to a Subservicing
Agreement (a copy of which is attached hereto as Exhibit V) with respect to
JPMorgan's servicing obligations under this Agreement. So long as JPMorgan is
not a rated servicer by each Rating Agency, JPMorgan agrees that prior to
replacing CHF as Subservicer, other than with an affiliate of JPMorgan that is a
rated servicer, it will obtain confirmation from each Rating Agency that such
replacement of CHF as Subservicer with respect to JPMorgan's servicing
obligations related to the Mortgage Loans will not cause the then current rating
on any Class of Certificates to be qualified, withdrawn or lowered by any Rating
Agency and agrees that any replacement subservicer shall agree to subservice in
accordance with the terms of this Agreement, including but not limited to the
consideration of whether to waive a Prepayment Charge hereunder.

            Section 3.03 Successor Subservicers. Each Servicer shall be entitled
to terminate any Subservicing Agreement to which such Servicer is a party and
the rights and obligations of any Subservicer pursuant to any such Subservicing
Agreement in accordance with the terms and conditions of such Subservicing
Agreement; provided, however, that the termination, resignation or removal of a
Subservicer shall be not be effective until 30 days after written notice is
received by both the Depositor and the Trustee that contains all information
reasonably necessary to enable the Trustee, pursuant to Section 8.12(g), to
accurately and timely report the event under Item 6.02 of Form 8-K pursuant to
the Exchange Act (if such reports under the Exchange Act are required to be
filed under the Exchange Act). In the event of termination of any Subservicer,
all servicing obligations of such Subservicer shall be assumed simultaneously by
the applicable Servicer party to the related Subservicing Agreement without any
act or deed on the part of such Subservicer or such Servicer, and such Servicer
either shall service directly the related Mortgage Loans or shall enter into a
Subservicing Agreement with a successor Subservicer which qualifies under
Section 3.02.

            Any Subservicing Agreement shall include the provision that such
agreement may be immediately terminated by the Depositor or the Trustee without
fee, in accordance with the terms of this Agreement, in the event that the
Servicer party to the related Subservicing Agreement shall, for any reason, no
longer be a Servicer (including termination due to an Event of Default).

            Section 3.04 Liability of the Servicers. Notwithstanding any
Subservicing Agreement, any of the provisions of this Agreement relating to
agreements or arrangements between a Servicer and a Subservicer or reference to
actions taken through a Subservicer or otherwise, such Servicer shall remain
obligated and primarily liable to the Trustee for the servicing and
administering of the Mortgage Loans in accordance with the provisions of Section
3.01 without diminution of such obligation or liability by virtue of such
Subservicing Agreements or arrangements or by virtue of indemnification from the
Subservicer and to the same extent and under the same terms and conditions as if
such Servicer alone were servicing and administering such Mortgage Loans. Each
Servicer shall be entitled to enter into any agreement with a Subservicer for
indemnification of such Servicer by such Subservicer and nothing contained in
this Agreement shall be deemed to limit or modify such indemnification.

            Section 3.05 No Contractual Relationship between Subservicers and
the Trustee. Any Subservicing Agreement that may be entered into and any
transactions or services relating to the Mortgage Loans involving a Subservicer
in its capacity as such shall be deemed to be between the Subservicer and the
related Servicer alone, and the Trustee (or any successor to such servicer)
shall not be deemed a party thereto and shall have no claims, rights,
obligations, duties or liabilities with respect to the Subservicer except as set
forth in Section 3.06. Each Servicer shall be solely liable for all fees owed by
it to any Subservicer, irrespective of whether such Servicer's compensation
pursuant to this Agreement is sufficient to pay such fees.

            Section 3.06 Assumption or Termination of Subservicing Agreements by
Trustee. In the event a Servicer at any time shall for any reason no longer be a
Servicer (including by reason of the occurrence of an Event of Default), the
Trustee, or its designee, or the successor servicer if the successor is not the
Trustee, shall thereupon assume all of the rights and obligations of such
Servicer under each Subservicing Agreement that such Servicer may have entered
into, with copies thereof provided to the Trustee, or the successor servicer if
the successor is not the Trustee, prior to the Trustee, or the successor
servicer if the successor is not the Trustee, assuming such rights and
obligations, unless the Trustee elects to terminate any Subservicing Agreement
in accordance with its terms as provided in Section 3.03.

            Upon such assumption, the Trustee, its designee or the successor
Servicer shall be deemed, subject to Section 3.03, to have assumed all of such
Servicer's interest therein and to have replaced such Servicer as a party to
each Subservicing Agreement to which the predecessor servicer was a party to the
same extent as if each Subservicing Agreement had been assigned to the assuming
party, except that (i) such Servicer shall not thereby be relieved of any
liability or obligations under any such Subservicing Agreement that arose before
it ceased to be a Servicer and (ii) none of the Depositor, the Trustee, their
designees or any successor to such Servicer shall be deemed to have assumed any
liability or obligation of such servicer that arose before it