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, | FIRST NLC FINANCIAL SERVICES, LLC | 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, | FIRST NLC FINANCIAL SERVICES, LLC | 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: 5/9/2006

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

                                                                       EXHIBIT 4




                       MORGAN STANLEY ABS CAPITAL I INC.,
                                   Depositor,


                          HOMEQ SERVICING CORPORATION,
                                     Servicer,


                   JPMORGAN CHASE BANK, NATIONAL ASSOCIATION,
                                    Servicer,


                       FIRST NLC FINANCIAL SERVICES, LLC,


                               Responsible Party,


                                       and


                      DEUTSCHE BANK NATIONAL TRUST COMPANY,
                                     Trustee


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


                         POOLING AND SERVICING AGREEMENT


                            Dated as of March 1, 2006


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


                  MORGAN STANLEY HOME EQUITY LOAN TRUST 2006-2


                       MORTGAGE PASS-THROUGH CERTIFICATES,
                                  SERIES 2006-2

<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...........................
Section 7.04   No Termination Without Cause.................................


                                  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 Servicing Corporation, as
               Servicer

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

Schedule IV     Representations and Warranties of First NLC as to the First NLC
               Mortgage Loans

Schedule V      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 Depositor

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

Exhibit O       First NLC Purchase Agreement

Exhibit P       Meritage Agreements

Exhibit Q       AIG Agreements

Exhibit R       Accredited Agreements

Exhibit S       CHL Agreements

Exhibit T       Form of Servicer Power of Attorney

Exhibit U       Servicing Criteria

Exhibit V       Additional Form 10-D Disclosure

Exhibit W       Additional Form 10-K Disclosure

Exhibit X       Form 8-K Disclosure Information

Exhibit Y       Interest Rate Swap Agreement

Exhibit Z       Subservicing Agreement

Exhibit AA      Form of Additional Disclosure Notification
<PAGE>

            THIS POOLING AND SERVICING AGREEMENT, dated as of March 1, 2006,
among MORGAN STANLEY ABS CAPITAL I INC., a Delaware corporation (the
"Depositor"), HOMEQ SERVICING CORPORATION, a New Jersey corporation (the
"Servicer"), FIRST NLC FINANCIAL SERVICES, LLC, a Florida limited liability
company ("First NLC") 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 Offered
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 Offered
Certificates (other than the right of each Class of Offered 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 Trust 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 Offered 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 Offered 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 subject to the obligation to pay Upper-Tier CarryForward Amounts
(including, but without duplication, Basis Risk CarryForward Amounts), 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.


                                                          Initial
                                                        Pooling-Tier
Pooling-Tier REMIC-1       Pooling-Tier REMIC-1        REMIC-1 Principal
     Interest                Interest Rate                  Amount
--------------------       --------------------        ------------------
Class PT1-1                         (1)                $   54,793,488.20
Class PT1-2A                        (2)                $   19,329,759.45
Class PT1-2B                        (3)                $   19,329,759.45
Class PT1-3A                        (2)                $   17,631,244.40
Class PT1-3B                         (3)                $   17,631,244.40
Class PT1-4A                        (2)                $   17,677,388.60
Class PT1-4B                        (3)                $   17,677,388.60
Class PT1-5A                        (2)                $   16,737,361.20
Class PT1-5B                        (3)                $   16,737,361.20
Class PT1-6A                        (2)                $   15,860,088.70
Class PT1-6B                        (3)                $   15,860,088.70
Class PT1-7A                        (2)                $   15,339,580.15
Class PT1-7B                        (3)                $   15,339,580.15
Class PT1-8A                        (2)                $   14,842,447.45
Class PT1-8B                        (3)                $   14,842,447.45
Class PT1-9A                        (2)                $   14,366,750.50
Class PT1-9B                        (3)                $   14,366,750.50
Class PT1-10A                       (2)                $   13,910,591.95
Class PT1-10B                       (3)                $   13,910,591.95
Class PT1-11A                       (2)                $   13,472,248.35
Class PT1-11B                       (3)                $   13,472,248.35
Class PT1-12A                       (2)                $   13,049,662.35
Class PT1-12B                        (3)                $   13,049,662.35
Class PT1-13A                       (2)                $   12,640,122.45
Class PT1-13B                       (3)                $   12,640,122.45
Class PT1-14A                       (2)                $   12,202,553.70
Class PT1-14B                       (3)                $   12,202,553.70
Class PT1-15A                       (2)                $   11,678,771.80
Class PT1-15B                       (3)                $   11,678,771.80
Class PT1-16A                       (2)                $   11,177,045.85
Class PT1-16B                       (3)                $   11,177,045.85
Class PT1-17A                       (2)                $   10,697,003.35
Class PT1-17B                       (3)                $   10,697,003.35
Class PT1-18A                        (2)                $   10,237,703.20
Class PT1-18B                       (3)                $   10,237,703.20
Class PT1-19A                       (2)                $    9,798,242.50
Class PT1-19B                       (3)                $    9,798,242.50
Class PT1-20A                       (2)                $    9,986,870.75
Class PT1-20B                       (3)                $    9,986,870.75
Class PT1-21A                       (2)                $   94,300,024.70
Class PT1-21B                       (3)                $   94,300,024.70
Class PT1-22A                       (2)                $   59,677,496.45
Class PT1-22B                       (3)                $   59,677,496.45
Class PT1-23A                       (2)                $    2,229,058.25
Class PT1-23B                        (3)                $    2,229,058.25
Class PT1-24A                       (2)                $    2,002,993.00
Class PT1-24B                       (3)                $    2,002,993.00
Class PT1-25A                       (2)                $    1,928,073.25
Class PT1-25B                       (3)                $    1,928,073.25
Class PT1-26A                       (2)                $    1,855,980.00
Class PT1-26B                       (3)                $    1,855,980.00
Class PT1-27A                       (2)                 $    1,786,607.90
Class PT1-27B                       (3)                $    1,786,607.90
Class PT1-28A                       (2)                $    1,720,048.05
Class PT1-28B                       (3)                $    1,720,048.05
Class PT1-29A                        (2)                $    1,655,912.30
Class PT1-29B                       (3)                $    1,655,912.30
Class PT1-30A                       (2)                $    1,594,062.20
Class PT1-30B                       (3)                $    1,594,062.20
Class PT1-31A                       (2)                $    1,534,540.65
Class PT1-31B                       (3)                $    1,534,540.65
Class PT1-32A                       (2)                $    2,809,909.95
Class PT1-32B                       (3)                 $    2,809,909.95
Class PT1-33A                       (2)                $    8,300,544.00
Class PT1-33B                       (3)                $    8,300,544.00
Class PT1-34A                       (2)                $    1,286,662.70
Class PT1-34B                        (3)                $    1,286,662.70
Class PT1-35A                       (2)                $      952,627.55
Class PT1-35B                       (3)                $      952,627.55
Class PT1-36A                       (2)                $      919,883.50
Class PT1-36B                       (3)                $      919,883.50
Class PT1-37A                       (2)                $      888,250.95
Class PT1-37B                       (3)                $      888,250.95
Class PT1-38A                       (2)                 $      857,693.80
Class PT1-38B                       (3)                $      857,693.80
Class PT1-39A                       (2)                $      828,180.00
Class PT1-39B                       (3)                $      828,180.00
Class PT1-40A                        (2)                $      799,686.45
Class PT1-40B                       (3)                $      799,686.45
Class PT1-41A                       (2)                $      772,139.55
Class PT1-41B                       (3)                $      772,139.55
Class PT1-42A                       (2)                $      745,529.35
Class PT1-42B                       (3)                $      745,529.35
Class PT1-43A                       (2)                $      719,825.45
Class PT1-43B                       (3)                 $      719,825.45
Class PT1-44A                       (2)                $      694,997.70
Class PT1-44B                       (3)                $      694,997.70
Class PT1-45A                       (2)                $      671,016.05
Class PT1-45B                        (3)                $      671,016.05
Class PT1-46A                       (2)                $      647,857.00
Class PT1-46B                       (3)                $      647,857.00
Class PT1-47A                       (2)                $      625,483.85
Class PT1-47B                       (3)                $      625,483.85
Class PT1-48A                       (2)                $      603,873.90
Class PT1-48B                       (3)                $      603,873.90
Class PT1-49A                       (2)                 $      583,002.15
Class PT1-49B                       (3)                $      583,002.15
Class PT1-50A                       (2)                $      562,843.65
Class PT1-50B                       (3)                $      562,843.65
Class PT1-51A                        (2)                $      543,374.25
Class PT1-51B                       (3)                $      543,374.25
Class PT1-52A                       (2)                $      524,570.85
Class PT1-52B                       (3)                $      524,570.85
Class PT1-53A                       (2)                $      506,410.80
Class PT1-53B                       (3)                $      506,410.80
Class PT1-54A                       (2)                $      488,872.50
Class PT1-54B                       (3)                 $      488,872.50
Class PT1-55A                       (2)                $   13,472,409.00
Class PT1-55B                       (3)                $   13,472,409.00
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 10.30%.

(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) 10.30%.

(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
Pooling-Tier         Pooling-Tier        Pooling-Tier REMIC-2         Pooling-Tier         Corresponding               Corresponding
  REMIC-2              REMIC-2            Initial Principal          REMIC-2 IO        Pooling-Tier REMIC-1        Scheduled Crossover
  Interest           Interest Rate               Amount                 Interest           Regular Interest           Distribution Date
-----------------------------------------------------------------------------------------------------------------------------------
<S>                       <C>            <C>                        <C>                    <C>                         <C>
Class PT2-1               (1)            $   54,793,488.20                N/A                   N/A                          N/A
Class PT2-2A              (2)            $   19,329,759.45          Class PT2-IO-2              N/A                          N/A
Class PT2-2B              (3)            $   19,329,759.45                N/A                   N/A                          N/A
Class PT2-3A              (2)            $   17,631,244.40          Class PT2-IO-3               N/A                          N/A
Class PT2-3B              (3)            $   17,631,244.40                N/A                   N/A                          N/A
Class PT2-4A              (2)            $   17,677,388.60          Class PT2-IO-4              N/A                          N/A
Class PT2-4B              (3)            $   17,677,388.60                N/A                   N/A                          N/A
Class PT2-5A              (2)            $   16,737,361.20          Class PT2-IO-5              N/A                           N/A
Class PT2-5B              (3)            $   16,737,361.20                N/A                   N/A                          N/A
Class PT2-6A              (2)            $   15,860,088.70          Class PT2-IO-6              N/A                           N/A
Class PT2-6B              (3)            $   15,860,088.70                N/A                   N/A                          N/A
Class PT2-7A              (2)            $   15,339,580.15          Class PT2-IO-7              N/A                          N/A
Class PT2-7B              (3)            $   15,339,580.15                N/A                   N/A                          N/A
Class PT2-8A              (2)            $   14,842,447.45          Class PT2-IO-8              N/A                          N/A
Class PT2-8B              (3)            $   14,842,447.45                N/A                   N/A                          N/A
Class PT2-9A              (2)            $   14,366,750.50          Class PT2-IO-9              N/A                          N/A
Class PT2-9B               (3)            $   14,366,750.50                N/A                   N/A                          N/A
Class PT2-10A             (2)            $   13,910,591.95          Class PT2-IO-10             N/A                          N/A
Class PT2-10B             (3)             $   13,910,591.95                N/A                   N/A                          N/A
Class PT2-11A             (2)            $   13,472,248.35          Class PT2-IO-11             N/A                          N/A
Class PT2-11B             (3)            $   13,472,248.35                N/A                   N/A                          N/A
Class PT2-12A             (2)            $   13,049,662.35          Class PT2-IO-12             N/A                          N/A
Class PT2-12B             (3)            $   13,049,662.35                N/A                   N/A                          N/A
Class PT2-13A             (2)            $   12,640,122.45          Class PT2-IO-13             N/A                          N/A
Class PT2-13B             (3)            $   12,640,122.45                 N/A                   N/A                          N/A
Class PT2-14A             (2)            $   12,202,553.70          Class PT2-IO-14             N/A                          N/A
Class PT2-14B             (3)            $   12,202,553.70                N/A                   N/A                          N/A
Class PT2-15A             (2)            $   11,678,771.80          Class PT2-IO-15             N/A                          N/A
Class PT2-15B             (3)            $   11,678,771.80                N/A                    N/A                          N/A
Class PT2-16A             (2)            $   11,177,045.85          Class PT2-IO-16             N/A                          N/A
Class PT2-16B             (3)            $   11,177,045.85                N/A                    N/A                          N/A
Class PT2-17A             (2)            $   10,697,003.35          Class PT2-IO-17             N/A                          N/A
Class PT2-17B             (3)            $   10,697,003.35                N/A                   N/A                           N/A
Class PT2-18A             (2)            $   10,237,703.20          Class PT2-IO-18             N/A                          N/A
Class PT2-18B             (3)            $   10,237,703.20                N/A                   N/A                           N/A
Class PT2-19A             (2)            $    9,798,242.50          Class PT2-IO-19             N/A                          N/A
Class PT2-19B             (3)            $    9,798,242.50                N/A                   N/A                          N/A
Class PT2-20A             (2)            $    9,986,870.75          Class PT2-IO-20             N/A                          N/A
Class PT2-20B             (3)            $    9,986,870.75                N/A                   N/A                          N/A
Class PT2-21A             (2)            $   94,300,024.70          Class PT2-IO-21             N/A                          N/A
Class PT2-21B             (3)            $   94,300,024.70                N/A                   N/A                          N/A
Class PT2-22A              (2)            $   59,677,496.45          Class PT2-IO-22             N/A                          N/A
Class PT2-22B             (3)            $   59,677,496.45                N/A                   N/A                          N/A
Class PT2-23A             (2)            $    2,229,058.25          Class PT2-IO-23             N/A                          N/A
Class PT2-23B             (3)            $    2,229,058.25                N/A                   N/A                          N/A
Class PT2-24A             (2)             $    2,002,993.00          Class PT2-IO-24             N/A                          N/A
Class PT2-24B             (3)            $    2,002,993.00                N/A                   N/A                          N/A
Class PT2-25A             (2)            $    1,928,073.25          Class PT2-IO-25             N/A                          N/A
Class PT2-25B             (3)            $    1,928,073.25                N/A                   N/A                          N/A
Class PT2-26A             (2)            $    1,855,980.00           Class PT2-IO-26             N/A                          N/A
Class PT2-26B             (3)            $    1,855,980.00                N/A                   N/A                          N/A
Class PT2-27A             (2)            $    1,786,607.90          Class PT2-IO-27             N/A                          N/A
Class PT2-27B             (3)            $    1,786,607.90                N/A                   N/A                          N/A
Class PT2-28A             (2)            $    1,720,048.05          Class PT2-IO-28             N/A                          N/A
Class PT2-28B             (3)            $    1,720,048.05                N/A                   N/A                          N/A
Class PT2-29A             (2)            $    1,655,912.30          Class PT2-IO-29              N/A                          N/A
Class PT2-29B             (3)            $    1,655,912.30                N/A                   N/A                          N/A
Class PT2-30A             (2)            $    1,594,062.20          Class PT2-IO-30             N/A                           N/A
Class PT2-30B             (3)            $    1,594,062.20                N/A                   N/A                          N/A
Class PT2-31A             (2)            $    1,534,540.65          Class PT2-IO-31             N/A                           N/A
Class PT2-31B             (3)            $    1,534,540.65                N/A                   N/A                          N/A
Class PT2-32A             (2)            $    2,809,909.95          Class PT2-IO-32             N/A                           N/A
Class PT2-32B             (3)            $    2,809,909.95                N/A                   N/A                          N/A
Class PT2-33A             (2)            $    8,300,544.00          Class PT2-IO-33             N/A                          N/A
Class PT2-33B             (3)            $    8,300,544.00                N/A                   N/A                          N/A
Class PT2-34A             (2)            $    1,286,662.70          Class PT2-IO-34             N/A                          N/A
Class PT2-34B             (3)            $    1,286,662.70                N/A                   N/A                          N/A
Class PT2-35A             (2)            $      952,627.55          Class PT2-IO-35             N/A                          N/A
Class PT2-35B              (3)            $      952,627.55                N/A                   N/A                          N/A
Class PT2-36A             (2)            $      919,883.50          Class PT2-IO-36             N/A                          N/A
Class PT2-36B             (3)             $      919,883.50                N/A                   N/A                          N/A
Class PT2-37A             (2)            $      888,250.95          Class PT2-IO-37             N/A                          N/A
Class PT2-37B             (3)            $       888,250.95                N/A                   N/A                          N/A
Class PT2-38A             (2)            $      857,693.80          Class PT2-IO-38             N/A                          N/A
Class PT2-38B             (3)            $      857,693.80                N/A                   N/A                          N/A
Class PT2-39A             (2)            $      828,180.00          Class PT2-IO-39             N/A                          N/A
Class PT2-39B             (3)            $      828,180.00                 N/A                   N/A                          N/A
Class PT2-40A             (2)            $      799,686.45          Class PT2-IO-40             N/A                          N/A
Class PT2-40B             (3)            $      799,686.45                N/A                   N/A                          N/A
Class PT2-41A             (2)            $      772,139.55          Class PT2-IO-41             N/A                          N/A
Class PT2-41B             (3)            $      772,139.55                N/A                    N/A                          N/A
Class PT2-42A             (2)            $      745,529.35          Class PT2-IO-42             N/A                          N/A
Class PT2-42B             (3)            $      745,529.35                N/A                   N/A                          N/A
Class PT2-43A             (2)            $      719,825.45          Class PT2-IO-43             N/A                          N/A
Class PT2-43B             (3)            $      719,825.45                N/A                   N/A                           N/A
Class PT2-44A             (2)            $      694,997.70          Class PT2-IO-44             N/A                          N/A
Class PT2-44B             (3)            $      694,997.70                N/A                   N/A                           N/A
Class PT2-45A             (2)            $      671,016.05          Class PT2-IO-45             N/A                          N/A
Class PT2-45B             (3)            $      671,016.05                N/A                   N/A                          N/A
Class PT2-46A             (2)            $      647,857.00          Class PT2-IO-46             N/A                          N/A
Class PT2-46B             (3)            $      647,857.00                N/A                   N/A                          N/A
Class PT2-47A             (2)            $      625,483.85          Class PT2-IO-47             N/A                          N/A
Class PT2-47B             (3)            $      625,483.85                N/A                   N/A                          N/A
Class PT2-48A              (2)            $      603,873.90          Class PT2-IO-48             N/A                          N/A
Class PT2-48B             (3)            $      603,873.90                N/A                   N/A                          N/A
Class PT2-49A             (2)             $      583,002.15          Class PT2-IO-49             N/A                          N/A
Class PT2-49B             (3)            $      583,002.15                N/A                   N/A                          N/A
Class PT2-50A             (2)            $      562,843.65          Class PT2-IO-50             N/A                          N/A
Class PT2-50B             (3)            $      562,843.65                N/A                   N/A                          N/A
Class PT2-51A             (2)            $      543,374.25          Class PT2-IO-51             N/A                          N/A
Class PT2-51B             (3)            $      543,374.25                N/A                   N/A                          N/A
Class PT2-52A             (2)            $      524,570.85           Class PT2-IO-52             N/A                          N/A
Class PT2-52B             (3)            $      524,570.85                N/A                   N/A                          N/A
Class PT2-53A             (2)            $      506,410.80          Class PT2-IO-53             N/A                          N/A
Class PT2-53B             (3)            $      506,410.80                N/A                   N/A                          N/A
Class PT2-54A             (2)            $      488,872.50          Class PT2-IO-54              N/A                          N/A
Class PT2-54B             (3)            $      488,872.50                N/A                   N/A                          N/A
Class PT2-55A             (2)            $   13,472,409.00          Class PT2-IO-55             N/A                          N/A
Class PT2-55B             (3)            $   13,472,409.00                N/A                   N/A                          N/A
Class PT2-IO-2            (4)                     (4)                    N/A              Class PT1-2A                   April 2006
Class PT2-IO-3            (4)                     (4)                    N/A              Class PT1-3A                   May 2006
Class PT2-IO-4            (4)                     (4)                    N/A              Class PT1-4A                    June 2006
Class PT2-IO-5            (4)                     (4)                    N/A              Class PT1-5A                   July 2006
Class PT2-IO-6            (4)                     (4)                    N/A              Class PT1-6A                   August 2006
Class PT2-IO-7            (4)                     (4)                    N/A              Class PT1-7A                September 2006
Class PT2-IO-8            (4)                     (4)                    N/A              Class PT1-8A                  October 2006
Class PT2-IO-9            (4)                     (4)                    N/A              Class PT1-9A                 November 2006
Class PT2-IO-10           (4)                     (4)                    N/A              Class PT1-10A                 December 2006
Class PT2-IO-11           (4)                     (4)                    N/A              Class PT1-11A                January 2007
Class PT2-IO-12           (4)                     (4)                    N/A              Class PT1-12A                 February 2007
Class PT2-IO-13           (4)                     (4)                    N/A              Class PT1-13A                 March 2007
Class PT2-IO-14           (4)                     (4)                    N/A              Class PT1-14A                 April 2007
Class PT2-IO-15           (4)                     (4)                    N/A              Class PT1-15A                  May 2007
Class PT2-IO-16           (4)                     (4)                    N/A              Class PT1-16A                  June 2007
Class PT2-IO-17           (4)                     (4)                    N/A              Class PT1-17A                  July 2007
Class PT2-IO-18           (4)                     (4)                    N/A              Class PT1-18A                 August 2007
Class PT2-IO-19           (4)                     (4)                    N/A              Class PT1-19A               September 2007
Class PT2-IO-20           (4)                     (4)                    N/A              Class PT1-20A                October 2007
Class PT2-IO-21           (4)                     (4)                    N/A              Class PT1-21A                November 2007
Class PT2-IO-22           (4)                     (4)                    N/A              Class PT1-22A                December 2007
Class PT2-IO-23           (4)                     (4)                    N/A              Class PT1-23A                January 2008
Class PT2-IO-24           (4)                     (4)                    N/A              Class PT1-24A                February 2008
Class PT2-IO-25           (4)                     (4)                    N/A              Class PT1-25A                 March 2008
Class PT2-IO-26           (4)                     (4)                    N/A              Class PT1-26A                 April 2008
Class PT2-IO-27           (4)                     (4)                    N/A              Class PT1-27A                  May 2008
Class PT2-IO-28           (4)                     (4)                    N/A              Class PT1-28A                  June 2008
Class PT2-IO-29           (4)                     (4)                    N/A              Class PT1-29A                  July 2008
Class PT2-IO-30           (4)                     (4)                    N/A              Class PT1-30A                 August 2008
Class PT2-IO-31           (4)                     (4)                    N/A              Class PT1-31A               September 2008
Class PT2-IO-32           (4)                     (4)                    N/A              Class PT1-32A                October 2008
Class PT2-IO-33           (4)                     (4)                    N/A              Class PT1-33A                November 2008
Class PT2-IO-34           (4)                     (4)                    N/A              Class PT1-34A                December 2008
Class PT2-IO-35           (4)                     (4)                    N/A              Class PT1-35A                January 2009
Class PT2-IO-36           (4)                     (4)                    N/A              Class PT1-36A                February 2009
Class PT2-IO-37           (4)                     (4)                    N/A              Class PT1-37A                 March 2009
Class PT2-IO-38           (4)                     (4)                    N/A              Class PT1-38A                 April 2009
Class PT2-IO-39            (4)                     (4)                    N/A              Class PT1-39A                  May 2009
Class PT2-IO-40           (4)                     (4)                    N/A              Class PT1-40A                  June 2009
Class PT2-IO-41            (4)                     (4)                    N/A              Class PT1-41A                  July 2009
Class PT2-IO-42           (4)                     (4)                    N/A              Class PT1-42A                 August 2009
Class PT2-IO-43           (4)                     (4)                    N/A              Class PT1-43A               September 2009
Class PT2-IO-44           (4)                     (4)                    N/A              Class PT1-44A                October 2009
Class PT2-IO-45           (4)                     (4)                    N/A              Class PT1-45A                November 2009
Class PT2-IO-46           (4)                     (4)                    N/A              Class PT1-46A                December 2009
Class PT2-IO-47           (4)                     (4)                    N/A              Class PT1-47A                January 2010
Class PT2-IO-48           (4)                     (4)                    N/A              Class PT1-48A                February 2010
Class PT2-IO-49           (4)                     (4)                    N/A              Class PT1-49A                 March 2010
Class PT2-IO-50           (4)                     (4)                    N/A              Class PT1-50A                 April 2010
Class PT2-IO-51           (4)                      (4)                    N/A              Class PT1-51A                  May 2010
Class PT2-IO-52           (4)                     (4)                    N/A              Class PT1-52A                  June 2010
Class PT2-IO-53           (4)                      (4)                    N/A              Class PT1-53A                  July 2010
Class PT2-IO-54           (4)                     (4)                    N/A              Class PT1-54A                 August 2010
Class PT2-IO-55           (4)                      (4)                    N/A              Class PT1-55A               September 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 and 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 and 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 and 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 Mortgage Loans 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 Upper-Tier
Lower-Tier REMIC Interest      Lower-Tier Interest Rate          Initial Lower-Tier Principal Amount            REMIC Regular Interest
------------------------------------------------------------------------------------------------------------------------------------
<S>                                         <C>              <C>                                                         <C>
Class LT-A-1                                (1)              1/2 initial Class Certificate Balance of                    A-1
                                                            Corresponding Upper-Tier Regular Interest
Class LT-A-2                                (1)              1/2 initial Class Certificate Balance of                    A-2
                                                           Corresponding Upper-Tier Regular Interest
Class LT-A-3                                (1)              1/2 initial Class Certificate Balance of                    A-3
                                                           Corresponding Upper-Tier Regular Interest
Class LT-A-4                                 (1)              1/2 initial Class Certificate Balance of                    A-4
                                                           Corresponding Upper-Tier Regular Interest
Class LT-M-1                                (1)               1/2 initial Class Certificate Balance of                    M-1
                                                           Corresponding Upper-Tier Regular Interest
Class LT-M-2                                (1)              1/2 initial Class Certificate Balance of                    M-2
                                                           Corresponding Upper-Tier Regular Interest
Class LT-M-3                                (1)              1/2 initial Class Certificate Balance of                    M-3
                                                           Corresponding Upper-Tier Regular Interest
Class LT-M-4                                (1)              1/2 initial Class Certificate Balance of                    M-4
                                                            Corresponding Upper-Tier Regular Interest
Class LT-M-5                                (1)              1/2 initial Class Certificate Balance of                    M-5
                                                           Corresponding Upper-Tier Regular Interest
Class LT-M-6                                (1)              1/2 initial Class Certificate Balance of                    M-6
                                                           Corresponding Upper-Tier Regular Interest
Class LT-B-1                                (1)              1/2 initial Class Certificate Balance of                    B-1
                                                           Corresponding Upper-Tier Regular Interest
Class LT-B-2                                 (1)              1/2 initial Class Certificate Balance of                    B-2
                                                           Corresponding Upper-Tier Regular Interest
Class LT-B-3                                (1)              1/2 initial Class Certificate Balance of                    B-3
                                                           Corresponding Upper-Tier Regular Interest
Class LT-Accrual                            (1)              1/2 Pool Stated Principal Balance plus 1/2                  N/A
                                                           Subordinated 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.

                                                                Corresponding
Upper-Tier REMIC          Upper-Tier        Initial Principal        Class of
   Interest              Interest Rate      Upper-Tier Amount      Certificates
--------------------------------------------------------------------------------
Class A-1                     (1)             $ 401,660,000          Class A-1
Class A-2                      (1)             $ 111,040,000          Class A-2
Class A-3                     (1)             $ 163,635,000          Class A-3
Class A-4                     (1)             $   92,765,000          Class A-4
Class M-1                     (1)             $   37,857,000          Class M-1
Class M-2                     (1)             $   34,869,000          Class M-2
Class M-3                     (1)             $   20,921,000          Class M-3
Class M-4                     (1)             $   18,431,000          Class M-4
Class M-5                     (1)             $   16,936,000          Class M-5
Class M-6                     (1)             $   16,438,000          Class M-6
Class B-1                     (1)             $   14,944,000          Class B-1
Class B-2                      (1)             $   14,446,000          Class B-2
Class B-3                     (1)             $   10,460,000          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 $41,843,245 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             Class Certificate
Class Designation       Pass-Through Rate           Balance
-----------------------------------------------------------------
Class A-1                       (1)               $401,660,000
Class A-2                      (1)               $111,040,000
Class A-3                      (1)               $163,635,000
Class A-4                      (1)               $ 92,765,000
Class M-1                      (2)                $ 37,857,000
Class M-2                      (2)               $ 34,869,000
Class M-3                      (2)               $ 20,921,000
Class M-4                      (2)               $ 18,431,000
Class M-5                      (2)               $ 16,936,000
Class M-6                      (2)               $ 16,438,000
Class B-1                      (2)               $ 14,944,000
Class B-2                      (2)               $ 14,446,000
Class B-3                      (2)               $ 10,460,000
Class X                        (3)               $           0(3)
Class R                        (4)               $           0(4)
-----------------

(1)    The Class A-1, Class A-2, Class A-3, 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 lesser of (i) LIBOR plus the
      applicable Pass-Through Margin, (ii) the WAC Cap or (b) after the Optional
      Termination Date, the least of (i) LIBOR plus the applicable Pass-Through
      Margin 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 the
      applicable Pass-Through Margin, and (ii) the WAC Cap or (b) after the
      Optional Termination Date, the lesser of (i) LIBOR plus the applicable
      Pass-Through Margin, 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, Basis Risk CarryForward
      Amounts and, without duplication, Upper Tier 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 Offered Certificates. Such rights of the Class X
      Certificateholders and Offered 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.

(5)    Each of these Certificates will represent not only the ownership of the
      Corresponding Class of Upper-Tier Regular Interest but also the right to
      receive payments from the Excess Reserve Fund Account and the Swap Account
      in respect of any Basis Risk CarryForward Amounts and, without
      duplication, Upper-Tier CarryForward Amounts. Each of these Certificates
      will also be subject to the obligation to pay Class IO Shortfalls as
      described in Section 8.13. For federal income tax purposes, any amount
      distributed on the Offered Certificates on any such 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 Offered Certificates on such Distribution Date
      shall be treated as having been paid to the Swap Account, all pursuant to,
      and as further provided in, Section 8.13. For federal income tax purposes,
      the Trustee will treat a Certificateholder's right to receive 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.

            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.
<PAGE>

            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 Certificates.

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 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...................    Fitch, Moody's 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.
<PAGE>

                                   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.

            Accredited: Accredited Home Lenders, Inc., a California corporation,
and its successors in interest.

            Accredited Agreements: The Accredited Purchase Agreement and the
Accredited Assignment Agreement, each of which are attached hereto as Exhibit R.

            Accredited Assignment Agreement: The Assignment and Recognition
Agreement, dated as of the Closing Date, among the Sponsor, the Depositor and
Accredited.

            Accredited Mortgage Loans: The Mortgage Loans purchased by the
Sponsor pursuant to the Accredited Purchase Agreement for which Accredited is
identified as Originator on the Mortgage Loan Schedule.

            Accredited Purchase Agreement: With respect to Accredited Mortgage
Loans purchased by Sponsor prior to December 1, 2005 (as set forth on the
Mortgage Loan Schedule), the Fourth Amended and Restated Mortgage Loan Purchase
and Warranties Agreement, dated as of August 1, 2005, and with respect to
Accredited Mortgage Loans purchased by Sponsor on or after December 1, 2005 (as
set forth on the Mortgage Loan Schedule), the Fifth Amended and Restated
Mortgage Loan Purchase and Warranties Agreement, dated as of December 1, 2005,
in each case by and between Accredited and the Sponsor.

            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.

            AIG: AIG Federal Savings Bank, a federally chartered savings bank,
and its successors in interest.

            AIG Agreements: The AIG Purchase Agreement and the AIG Assignment
Agreement, each of which are attached hereto as Exhibit Q.

            AIG Assignment Agreement: The Assignment and Recognition Agreement,
dated as of the Closing Date, among the Sponsor, the Depositor and AIG.

            AIG Mortgage Loans: The Mortgage Loans purchased by the Sponsor
pursuant to the AIG Purchase Agreement for which AIG is identified as Originator
on the Mortgage Loan Schedule.

            AIG Purchase Agreement: The Third Amended and Restated Mortgage Loan
Purchase and Warranties Agreement, dated as of December 1, 2005, by and between
AIG and the Sponsor, solely insofar as such agreement relates to the AIG
Mortgage Loans.

            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 and the Countrywide Servicer 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 and the Countrywide Servicer 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 and the Countrywide Servicer during the related Prepayment Period
together with all Compensating Interest, if applicable, paid by the Servicers
and the Countrywide Servicer 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 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 Countrywide Servicer, the Depositor or the Trustee are entitled to be paid
or reimbursed pursuant to this Agreement or the CHL Sale and Servicing
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
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 on such Class of Offered Certificates at 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
Arizona, New York, California, Texas, Maryland, Minnesota, New Jersey 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.

            CHL: Countrywide Home Loans, Inc., a New York corporation, and its
successors in interest.

            CHL Agreements: Collectively, the CHL Sale and Servicing Agreement
and the CHL Assignment Agreement, each of which are attached hereto as Exhibit
S.

            CHL Assignment Agreement: The Assignment and Recognition Agreement,
dated as of the Closing Date, among the Sponsor, the Depositor, the Countrywide
Servicer and CHL.

            CHL Event of Default: An event of default in the CHL Sale and
Servicing Agreement.

            CHL Mortgage Loans: The Mortgage Loans purchased by the Sponsor
pursuant to the CHL Sale and Servicing Agreement for which CHL is identified as
Originator on the Mortgage Loan Schedule.

            CHL Sale and Servicing Agreement: The Mortgage Loan Sale and
Servicing Agreement, dated as of October 1, 2005, by and among CHL, Countrywide
Servicing and the Sponsor, as amended by the Amendment Regulation AB, dated as
of January 26, 2006, by and among CHL, Countrywide Servicing and the Sponsor
solely insofar as such agreement, as so amended, relates to the CHL Mortgage
Loans.

            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) 54.40% 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 $4,981,226.

            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) 86.60% 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 $4,981,226.

            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) 89.50% 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
$4,981,226.

            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) 91.60% 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 $4,981,226.

            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 Defaulted 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) 62.00%
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 $4,981,226.

            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) 69.00% 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
$4,981,226.

            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) 73.20% 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 $4,981,226.

            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) 76.90% 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
$4,981,226.

            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) 80.30% 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 $4,981,226.

            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) 83.60% 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
$4,981,226.

            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 Defaulted
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: March 30, 2006.

            Closing Date Deposit Amount: $11.39 (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 and each Servicer,
the lesser of (a) the amount by which all Prepayment Interest Shortfalls
resulting from Principal Prepayment 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. For any Distribution Date and
the Countrywide Servicer, the amount, if any, required to be paid by the
Countrywide Servicer pursuant to the CHL Agreements to compensate for Prepayment
Interest Shortfalls with respect to such Distribution Date.

            Condemnation Proceeds: All awards or 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-MS06X2, 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
  Corresponding Lower-Tier        Upper-Tier Regular        Corresponding Class
      Class Designation                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.

            Countrywide Servicer: Countrywide Home Loans Servicing LP, a Texas
limited partnership, and its successors in interest, and if a successor is
appointed under the CHL Agreements, such successor.

            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
--------------------------------------------------------------------------------
April 2008 through March 2009          1.450% for the first month, plus an
                                      additional 1/12th of 1.800% for each
                                      month thereafter (e.g., 2.350% in October
                                       2008)

April 2009 through March 2010          3.250% for the first month, plus an
                                      additional 1/12th of 1.850% for each
                                      month thereafter (e.g., 4.175% in October
                                       2009)

April 2010 through March 2011          5.100% for the first month, plus an
                                      additional 1/12th of 1.500% for each
                                      month thereafter (e.g., 5.850% in October
                                      2010)

April 2011 through March 2012          6.600% for the first month, plus an
                                      additional 1/12th of 0.800% for each
                                      month thereafter (e.g., 7.000% in
                                      October 2011)

April 2012 and thereafter              7.400%

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

            Cut-off Date: March 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 Originators
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) the applicable Originator of such Mortgage
Loan; (23) 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 (24) 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 35.09% 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 42.11% 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 Home Equity Loan
Trust 2006-2 Mortgage Pass-Through Certificates, Series 2006-2." 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 April
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 Servicers 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 or in the CHL
Agreements, as applicable.

            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 Home Equity Loan Trust 2006-2, Mortgage Pass-Through
Certificates, Series 2006-2." 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 applicable Originator or the Depositor, as applicable, as contemplated by
this Agreement, the Meritage Agreements, the Accredited Agreements, the CHL
Agreements or the AIG Agreements, as applicable), 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 February 2036.

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

            First NLC: First NLC Financial Services, LLC, a Florida limited
liability company, and its successors in interest.

            First NLC Mortgage Loans: The Mortgage Loans purchased by the
Sponsor pursuant to the First NLC Purchase Agreement for which First NLC is
identified as Originator on the Mortgage Loan Schedule.

            First NLC Purchase Agreement: The Amended and Restated Mortgage Loan
Purchase and Warranties Agreement, dated as of September 29, 2005, by and
between First NLC and the Sponsor, which is attached hereto as Exhibit O.

            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 Home Equity Loan Trust 2006-2, 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 Y.

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

            Investor-Based Exemption: 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 or the Countrywide 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 or the
Countrywide 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.

            Meritage: Meritage Mortgage Corporation, an Oregon corporation, and
its successors in interest.

            Meritage Agreements: The Meritage Purchase Agreement and the
Meritage Assignment Agreement, each of which are attached hereto as Exhibit P.

            Meritage Assignment Agreement: The Assignment and Recognition
Agreement, dated as of the Closing Date, among the Sponsor, the Depositor and
Meritage.

            Meritage Mortgage Loans: The Mortgage Loans purchased by the Sponsor
pursuant to the Meritage Purchase Agreement for which Meritage is identified as
Originator on the Mortgage Loan Schedule.

            Meritage Purchase Agreement: With respect to Meritage Mortgage Loans
purchased by the Sponsor prior to November 1, 2005 (as set forth on the Mortgage
Loan Schedule), the Amended and Restated Mortgage Loan Purchase and Warranties
Agreement, dated as of June 1, 2005, and with respect to Meritage Mortgage Loans
purchased by the Sponsor on or after November 1, 2005 (as set forth on the
Mortgage Loan Schedule), the Second Amended and Restated Mortgage Loan Purchase
and Warranties Agreement, dated as of November 1, 2005, in each case by and
between Meritage and the Sponsor.

            MERS:   Mortgage Electronic Registration System, Inc.

            MERS Designated Mortgage Loan: Mortgage Loans for which (a) the
Originators have designated or will designate MERS as, and have taken or will
take such action as is necessary to cause MERS to be, the mortgagee of record,
as nominee for the Originators, in accordance with MERS Procedure Manual and (b)
the Originators have designated or will designate the Trustee as the Investor on
the MERS(R) System.

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

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

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

            Monthly Statement: The statement delivered to the Certificateholders
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.

            Morgan Stanley: Morgan Stanley, a Delaware corporation.

            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 applicable Originator's name; (16) the date such Mortgage Loan was sold by
the applicable Originator to the Sponsor; (17) whether such Mortgage Loan
provides for a Prepayment Charge as well as the term and amount of such
Prepayment Charge, if any; (18) 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; (19) a field indicating whether the Mortgage Loan is
serviced by the JPMorgan, HomEq or the Countrywide Servicer; (20) the date on
which servicing of the Mortgage Loan was transferred to the applicable Servicer;
and (21) with respect to each CHL Mortgage Loan, the Servicing Fee Rate.

            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, that
portion of the Interest Remittance Amount and Principal Remittance 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, or in the
case of the Countrywide Servicer, a P&I Advance determined by the Countrywide
Servicer to be not recoverable pursuant to the CHL Agreements.

            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 the applicable 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 or the Countrywide Servicer, (ii) does not
have any material direct or indirect financial interest in such Servicer or the
Countrywide Servicer or in an Affiliate of either and (iii) is not connected
with such Servicer or the Countrywide Servicer 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.

            Originators: The Responsible Party, CHL, Accredited, Meritage, AIG,
Aames Capital Corporation and Acoustic Home Loans, LLC.

            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 or the Countrywide 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 or the CHL
Agreements, as applicable.

            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, 0.0700%; Class A-2, 0.1100%; Class A-3, 0.1700%; Class
A-4, 0.2800%; Class M-1, 0.3400%; Class M-2, 0.3600%; Class M-3, 0.3800%; Class
M-4, 0.4700%; Class M-5, 0.5000%; Class M-6, 0.5800%; Class B-1, 1.1000%; Class
B-2, 1.2500%; and Class B-3, 2.1500%. On the first Distribution Date after the
Optional Termination Date, the Pass-Through Margins shall increase to: Class
A-1, 0.1400%; Class A-2, 0.2200%; Class A-3, 0.3400%; Class A-4, 0.5600%; Class
M-1, 0.5100%; Class M-2, 0.5400%; Class M-3, 0.5700%; Class M-4, 0.7050%; Class
M-5, 0.7500%; Class M-6, 0.8700%; Class B-1, 1.6500%; Class B-2, 1.8750%; and
Class B-3, 3.2250%.

            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 (a) 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 any Servicer with respect to any Mortgage Loan
serviced by such 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
and the Servicers, 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. With respect to any Distribution Date and
the Countrywide Servicer, as determined pursuant to the CHL Agreements.

            Prepayment Period: With respect to any Distribution Date and any
Servicer or the Countrywide Servicer, either (a) the period commencing on the
16th day of the month preceding the month in which such Distribution Date occurs
(or in the case of the first Distribution Date, commencing on the Cut-off Date)
and ending on the 15th day of the month in which such Distribution Date occurs,
or (b) the calendar month prior to that Distribution Date, with respect to any
partial principal prepayments in the case of either Servicer or any involuntary
principal prepayments in full in the case of JPMorgan.

            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 by the applicable Servicer or the Countrywide Servicer, as
applicable, 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 applicable Servicer
or the Countrywide Servicer, as applicable, 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 applicable Servicer or the Countrywide Servicer, as applicable,
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 April 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 March 24,
2006, relating to the Offered Certificates.

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

            Purchase Agreements: Collectively, the Meritage Purchase Agreement,
the CHL Sale and Servicing Agreement, the Accredited Purchase Agreement, the AIG
Purchase Agreement and the First NLC Purchase Agreement.

            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 (January 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, or obtained by the Countrywide
Servicer in the manner set forth in the CHL Agreements.

            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, (a) in the case
of any Mortgage Loan repurchased by the Depositor or 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 repurchase obligation of the Depositor or the Responsible
Party hereunder, and (b) in the case of any Mortgage Loan repurchased by
Meritage, CHL, Accredited or AIG, the repurchase price specified in the Meritage
Agreements, the CHL Agreements, the Accredited Agreements or the AIG Agreements,
as applicable. In addition to the Repurchase Price, the Responsible Party is
obligated to make certain indemnification payments for material breaches of
representations and warranties as further set forth in Section 2.03(o) in this
Agreement, and each of Meritage, Accredited, CHL and AIG is obligated to make
certain indemnification payments for material breaches of representations and
warranties as further set forth in the Meritage Agreements, the Accredited
Agreements, the CHL Agreements and the AIG Agreements, as applicable.

            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: First NLC.

            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, 45.60%.

            Servicer: JPMorgan or HomEq, as applicable, and if a successor 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 on 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 or the
Countrywide 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, in the
case of such Servicer, or the applicable provisions of the CHL Agreements, in
the case of the Countrywide Servicer. The Servicing Advances shall also include
any reasonable "out-of-pocket" costs and expenses (including legal fees)
incurred by such 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 any
Servicer nor the Countrywide 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 U
hereto.

            Servicing Fee: With respect to each Servicer and the Countrywide
Servicer and each Mortgage Loan, and for any calendar month, an amount equal to
one month's interest (or in the event of any payment of interest which
accompanies a Principal Prepayment in Full made by the Mortgagor during such
calendar month, interest for the number of days covered by such payment of
interest) at the Servicing Fee Rate on the applicable Stated Principal Balance
of such Mortgage Loan 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 or the
Countrywide Servicer under the CHL Sale and Servicing 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 or the Countrywide 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 any Servicer on the Closing Date pursuant to this Agreement, as
such list may from time to time be amended, or in the case of the Countrywide
Servicer, as defined in the CHL Agreements.

            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 4.20% of the Cut-off Date Pool Principal Balance. On and after the
Stepdown Date, an amount equal to 8.40% 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 Home Equity Loan Trust
2006-2, 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 applicable Servicer or the Countrywide Servicer on or prior to
the related Determination Date or advanced by the applicable Servicer or the
Countrywide 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 April 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, the Countrywide Servicer, a Subservicer,
or the Trustee 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 the Countrywide Servicer, as applicable, 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 or by the
Countrywide Servicer pursuant to the CHL Agreements, 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), or a
subservicing agreement entered into pursuant to the CHL Agreements, as
applicable.

            Substitute Mortgage Loan: A Mortgage Loan (i) substituted by the
Responsible Party, Meritage, AIG, CHL, Accredited or Depositor for a Deleted
Mortgage Loan that satisfies the criteria set forth in the definition of
"Qualified Substitute Mortgage Loan" in the applicable Purchase Agreement or
(ii) substituted by the Depositor for a Deleted Mortgage Loan, which, if
substituted by the Depositor, must, on the date of such substitution, as
confirmed in a Request for Release, substantially in the form of Exhibit J, (a)
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; (b) be accruing interest at a rate no lower than and not more than 1% per
annum higher than, that of the Deleted Mortgage Loan; (c) have a Loan-to-Value
Ratio or a Combined Loan-to-Value Ratio, as applicable, no higher than that of
the Deleted Mortgage Loan; (d) have a remaining term to maturity no greater than
(and not more than one year less than that of) the Deleted Mortgage Loan; and
(e) 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 (other
than a Defaulted 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 or the Countrywide Servicer on or prior to the related
Determination Date (other than Prepayment Interest Excesses) or advanced by the
Servicers or the Countrywide Servicer 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 or Swap Termination Payments (other than a Defaulted Swap Termination
Payment that is not a Senior Defaulted Swap Termination Payment) 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 Interest Rate Swap Agreement; (vi) the Swap Assets;
(vii) the Depositor's rights under the Meritage Agreements, the Accredited
Agreements, the CHL Agreements and the AIG Agreements (solely insofar as such
agreements relate to the Meritage Mortgage Loans, the Accredited Agreements, the
CHL Agreements or the AIG Mortgage Loans, as applicable); and (viii) 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 April 2006 only, the portion of the Closing Date Deposit Amount allocable to
principal.

            Trustee Fee Rate: With respect to each Mortgage Loan, 0.0045% 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.

            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 Amounts 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.
<PAGE>

                                   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,
      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
      the Mortgage Note for endorsements, the endorsement may be contained on an
      allonge, unless the Trustee is advised in writing by the applicable
      Originator (pursuant to the applicable Purchase Agreement) or the
      Depositor, as applicable, 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 applicable Originator or the Depositor, as
      applicable, shall deliver or cause to be delivered to the Trustee a
      photocopy of such Mortgage certified by the applicable Originator or the
      Depositor, as applicable, to be a true and complete copy of such Mortgage
      and shall forward to the Trustee such original recorded Mortgage within 14
      days following the applicable Originator's or the Depositor's receipt of
      such Mortgage from the applicable public recording office; or 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;

            (v) the original Assignment of Mortgage for each Mortgage Loan
      endorsed in blank (except with respect to MERS Designated Mortgage Loans);

            (vi) the originals of all intervening assignments of Mortgage (if
      any) evidencing a complete chain of assignment from the applicable
      originator (or MERS with respect to each MERS Designated Mortgage Loan) 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 or the Depositor, as applicable, shall deliver or cause
      to be delivered a photocopy of such intervening assignment, certified by
      the Responsible Party or the Depositor, as applicable, to be a true and
      complete copy of such intervening assignment and shall forward to the
      Trustee such original recorded intervening assignment within 14 days
      following the Responsible Party or the Depositor's receipt of such from
      the applicable public recording office; or 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 attorney's
      opinion of title and abstract of title, 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 Depositor will use its reasonable efforts to assist the Trustee
in enforcing the obligations of the Responsible Party under this Agreement, the
obligations of Meritage under the Meritage Agreements, the obligations of CHL
under the CHL Agreements, the obligations of Accredited under the Accredited
Agreements and the obligations of AIG under the AIG Agreements.

            The Depositor 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 180 days from the Closing Date.

            If any Mortgage has been recorded in the name of Mortgage Electronic
Registration System, Inc. ("MERS") or its designee, no Assignment of Mortgage in
favor of the Trustee will be required to be prepared or delivered and instead,
the applicable Servicer shall take all reasonable actions as are necessary at
the expense of the applicable Originator to the extent permitted under the
related Purchase Agreement and otherwise at the expense of the Depositor to
cause the Trust to be shown as the owner of the related Mortgage Loan on the
records of MERS for the purpose of the system of recording transfers of
beneficial ownership of mortgages maintained by MERS.

            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".

            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 and except as set forth below, such
Servicer shall promptly submit or cause to be submitted for recording, at the
expense of the applicable Originator as required pursuant to the related
Purchase Agreement and at no expense to the Trust Fund, the Trustee, the
Servicers, 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, (ii) if such Mortgage Loan
is a MERS Designated Mortgage Loan or (iii) if 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. Unless the
Depositor gives the Servicers notice to the contrary, the Depositor is deemed to
have given the Servicers notice that the condition set forth in clause (iii)
above is applicable. 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 applicable Servicer shall record such
Assignment of Mortgage at the expense of the related Originator (and at no
expense to the applicable Servicer) as required pursuant to the related 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 March 1, 2006, Morgan Stanley Home
Equity Loan Trust 2006-2." In the event that any such Assignment of Mortgage is
lost or returned unrecorded because of a defect therein, the Depositor 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. If there
is such a defect with respect to a Meritage Mortgage Loan, an Accredited
Mortgage Loan, a CHL Mortgage Loan or an AIG Mortgage Loan, the Trustee shall
take such actions, with the Depositor's consent, to enforce the rights of the
Trust as "Sponsor" under the Meritage Agreements, the Accredited Agreements, the
CHL Agreements or the AIG Agreements, as applicable.

            On or prior to the Closing Date, the Depositor shall deliver to the
Trustee a copy of the Data Tape Information in an electronic, machine readable
medium in a form mutually acceptable to the Depositor and the Trustee.

            (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 HOME EQUITY
LOAN TRUST 2006-2" 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 (aaa) of Schedule IV to this Agreement. 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, the Meritage Agreements, the
Accredited Agreements, the CHL Agreements and the AIG Agreements) 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 or the Countrywide Servicer, as applicable, 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, the Servicers or the Countrywide Servicer, as applicable, a Document
Certification and Exception Report, in the form annexed hereto as Exhibit F, to
the effect that, as to each applicable 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) and (9) of
the Mortgage Loan Schedule and items (1), (9) and (17) of the Data Tape
Information respecting such Mortgage Loan accurately reflects the information
set forth in the Custodial File; 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.

            Within 90 days after the Closing Date, each Servicer (for the
benefit of the Holders of the Certificates, based solely on the list of MERS
Designated Mortgage Loans and screen printouts from the MERS System provided to
such Servicer by each applicable Originator no later than 45 days after the
Closing Date) shall confirm, on behalf of the Trust, that the Trustee is shown
as the Investor with respect to each MERS Designated Mortgage Loan on such
screen printouts. If the Trustee is not shown as the Investor with respect to
any MERS Designated Mortgage Loans on such screen printouts, such Servicer shall
promptly notify the related Originator of such fact, and such Person shall then
either cure such defect or repurchase such Mortgage Loan in accordance with
Section 2.03.

            The Trustee shall retain possession and custody of each applicable
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
applicable Servicer from time to time.

            The Responsible Party shall deliver (or the Depositor, as
applicable, shall use reasonable efforts to cause Meritage, Accredited and AIG
to 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 (or the Depositor,
as applicable, shall use reasonable efforts to cause Meritage, Accredited and
AIG to deliver such documents at Meritage's expense, Accredited's expense or
AIG's expense, as applicable, pursuant to the Meritage Agreements, the
Accredited Agreements or the AIG Agreements, as applicable) to such Servicer.

            Section 2.03 Representations and Warranties; Remedies for Breaches
of Representations and Warranties with Respect to the Mortgage Loans. (a) HomEq
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 Depositor hereby makes the representations and warranties
set forth in Schedules III hereto to the Trustee as of the dates set forth in
such Schedule.

            (c) First NLC hereby makes the representations and warranties set
forth in Schedule IV hereto to the Depositor, the Servicers and the Trustee as
of the dates set forth in such Schedule.

            (d) 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.

            (e) Upon discovery by any of the parties hereto of a breach of a
representation or warranty made by the Depositor or the Responsible Party, as
applicable, under this Agreement, that materially and adversely affects the
value of any Mortgage Loan or the interests of the Trustee or the
Certificateholders therein, the party discovering such breach shall give prompt
written notice thereof to the other parties. Upon receiving written notice of a
breach of a representation and warranty or written notice that a Mortgage Loan
does not constitute a "qualified mortgage" within the meaning of Section
860G(a)(3) of the Code, the Trustee shall in turn notify the Responsible Party
or the Depositor, as applicable, in writing to correct or cure, in accordance
with the this Agreement, any such breach of a representation or warranty made by
the Responsible Party or the Depositor, as applicable, under this Agreement
within sixty (60) days from the date of notice from the Trustee or the discovery
by the Responsible Party or the Depositor, as applicable, of the breach, and if
the Responsible Party or the Depositor, as applicable, fails or is unable to
correct or cure the defect or breach within such period, the Trustee shall
notify the Depositor of such failure to correct or cure. Unless otherwise
directed by the Depositor within five (5) Business Days after notifying the
Depositor of such failure by the Responsible Party or the Depositor, as
applicable, to correct or cure, the Trustee shall notify the Responsible Party
or the Depositor, as applicable, to repurchase the Mortgage Loan (a "Deleted
Mortgage Loan") at the Repurchase Price or, if permitted hereunder, substitute a
Substitute Mortgage Loan for such Mortgage Loan, in each case, pursuant to this
Agreement. Notwithstanding the foregoing, in the event that the Trustee receives
notice of a breach by First NLC of any of the representations and warranties set
forth in paragraphs (rr), (zz), (aaa), (ccc), (jjj), (kkk), (lll), (mmm), (nnn),
(ooo) and (ppp) of Schedule IV, the Trustee shall notify the Responsible Party
or the Depositor, as applicable, to repurchase the Mortgage Loan at the
Repurchase Price within sixty (60) days of the Responsible Party's or the
Depositor's receipt of such notice, as applicable. If, within ten (10) Business
Days of receipt of such notice by the Responsible Party or the Depositor, as
applicable, the Responsible Party or the Depositor, as applicable, fails to
repurchase such Mortgage Loan, the Trustee shall notify the Depositor of such
failure. The Trustee shall pursue all legal remedies available to the Trustee
against the Responsible Party under this Agreement, if the Trustee has received
written notice from the Depositor directing the Trustee to pursue such remedies.

            (f) In the event any Mortgage Loan does not conform to the
requirements as determined in the Trustee's review of the related Custodial
File, the Trustee shall notify the applicable Originator, the applicable
Servicer or the Countrywide Servicer, as applicable, the Trustee (if applicable)
and the Depositor in writing, and request that such Originator correct or cure
such defect as required under this Agreement, the CHL Agreements, the Accredited
Agreements, the AIG Agreements or the Meritage Agreements, as applicable, and if
such Originator fails or is unable to correct or cure the defect within the
period set forth in this Agreement, the CHL Agreements, the Accredited
Agreements, the AIG Agreements or the Meritage Agreements, as applicable, the
Trustee shall notify the Depositor of such failure to correct or cure. Unless
otherwise directed by the Depositor within five (5) Business Days after
notifying the Depositor of such failure by the applicable Originator or the
Depositor, as applicable, to correct or cure, the Trustee shall notify the
applicable Originator or the Depositor, as applicable, to repurchase the
Mortgage Loan at the Repurchase Price or, if permitted hereunder, substitute a
Substitute Mortgage Loan for such Mortgage Loan, in each case, pursuant to the
terms of this Agreement, as applicable. If, within ten (10) Business Days of
receipt of such notice by the applicable Originator or the Depositor, as
applicable, such Originator or the Depositor, as applicable, fails to repurchase
such Mortgage Loan, the Trustee shall notify the Depositor of such failure. The
Trustee shall pursue all legal remedies available to the Trustee against the
applicable Originator or the Depositor, as applicable, under this Agreement, the
CHL Agreements, the Accredited Agreements, the AIG Agreements or the Meritage
Agreements, as applicable, if the Trustee has received written notice from the
Depositor directing the Trustee to pursue such remedies.

            (g) Within 90 days of the earlier of either discovery by or notice
to the Depositor of any breach of a representation or warranty set forth on
Schedule III hereto that materially and adversely affects the value of any
Mortgage Loan or the interest of the Trustee or the Certificateholders therein,
the Depositor shall use its best efforts to promptly cure such breach in all
material respects and, if such defect or breach cannot be remedied, the
Depositor shall purchase such Mortgage Loan at the Repurchase Price or, if
permitted hereunder, substitute a Substitute Mortgage Loan for such Mortgage
Loan. Within 90 days of the earlier of discovery by the Depositor or receipt of
notice by the Depositor of the breach of a representation and warranty set forth
in Schedule IV to this Agreement (with respect to the First NLC Mortgage Loans),
the Meritage Assignment Agreement (with respect to the Meritage Mortgage Loans),
the CHL Assignment Agreement (with respect to the CHL Mortgage Loans), the
Accredited Assignment Agreement (with respect to the Accredited Mortgage Loans)
or the AIG Assignment Agreement (with respect to the AIG Mortgage Loans), that
(1) materially and adversely affects the interests of the Certificateholders in
any Mortgage Loan and (2) has not been cured, repurchased or substituted for by
the applicable Originator in accordance with the terms of this Agreement, the
Meritage Agreements, the CHL Agreements, the Accredited Agreements or the AIG
Agreements, as applicable, (i) the Depositor shall, within the time period
permitted therefor under such agreement, (A) in the case of a breach by First
NLC, take such action described in Section 2.03(f) of this Agreement in respect
of such Mortgage Loan, (B) in the case of Meritage, take such action described
in Section 5 of the Meritage Assignment Agreement in respect of such Mortgage
Loan, (C) in the case of CHL, take such action described in Section 5 of the CHL
Assignment Agreement in respect of such Mortgage Loan, (D) in the case of
Accredited, take such action described in Section 5 of the Accredited Assignment
Agreement in respect of such Mortgage Loan, or (E) in the case of AIG, take such
action described in Section 5 of the AIG Assignment Agreement in respect of such
Mortgage Loan, in each case of clauses (A), (B) or (C), as if the Depositor were
the applicable Originator, and (ii) the Trustee shall promptly deliver to the
Depositor or its designee the related Mortgage File in accordance with the
applicable Servicer's direction in a Request for Release and, upon Depositor's
request, shall assign to the Depositor all of its rights with respect to such
Originator's breach under this Agreement, the Meritage Assignment Agreement, the
CHL Assignment Agreement, the Accredited Assignment Agreement or the AIG
Assignment Agreement, as applicable, which assignment shall be evidenced by a
writing prepared by the Depositor and executed by the Trustee in favor of the
Depositor. Any obligation of the Depositor under this subsection shall terminate
upon receipt by the Trustee of a confirmation from each Rating Agency that such
termination will not cause a downgrade, qualification or withdrawal of the
rating then assigned to any Class of Certificates by any Rating Agency.

            (h) Within 90 days of the earlier of either discovery by or notice
to the Responsible Party of any breach of a representation or warranty set forth
on Schedule IV 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 promptly 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, purchase such Mortgage Loan
at the Repurchase Price or, if permitted hereunder, substitute a Substitute
Mortgage Loan for such Mortgage Loan, if applicable.

            (i) Any substitution of a Substitute Mortgage Loan by the
Responsible Party shall be made in accordance with the substitution procedures
set forth in the First NLC Purchase Agreement, which provisions shall be as set
forth in such agreements as if they were set forth herein. With respect to any
Substitute Mortgage Loan or Loans substituted by the Depositor or the
Responsible Party, the Depositor or the Responsible Party, as applicable, 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. With respect to any
Substitute Mortgage Loan or Loans substituted by Meritage, CHL, Accredited or
AIG, the Depositor shall use reasonable efforts to cause Meritage, CHL,
Accredited or AIG, as applicable, to 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. Notwithstanding anything to the contrary set forth in this
Agreement, no substitution under this Agreement is permitted to be made (a) in
any calendar month after the Determination Date for such month or (b) if the
substitution were to be made on or after the second anniversary of the Closing
Date. 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 Depositor or 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 Depositor or the
Responsible Party shall be entitled to retain all amounts received in respect of
such Deleted Mortgage Loan.

            (j) The applicable Servicer, based upon information provided by the
Depositor or the applicable Originator, 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
the applicable 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, if the substitution
is made by the Depositor, the Depositor 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 Section
2.03(k), the Trustee shall release the Mortgage File held for the benefit of the
Certificateholders relating to such Deleted Mortgage Loan to the applicable
Originator and the Trustee shall execute and deliver at the direction of the
Depositor or the applicable Originator, such instruments of transfer or
assignment prepared by the Depositor or the applicable Originator, in each case
without recourse, as shall be necessary to vest title in the Depositor or the
applicable Originator, of the Trustee's interest in any Deleted Mortgage Loan
substituted for pursuant to this Section 2.03.

            (k) For any month in which the Depositor 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, or the amount of any similar shortage with respect to a Substitute
Mortgage Loan substituted by the Responsible Party under this Agreement
(collectively, the "Substitution Adjustment Amount"), shall be deposited into
the related Collection Account by the Depositor 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. The Depositor shall use reasonable efforts to cause
Meritage, CHL, Accredited or AIG, as the case may be, to remit to the applicable
Servicer for deposit into the related Collection Account any Substitution
Adjustment Amount 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.

            (l) Any Mortgage Loan repurchased pursuant to this Section 2.03 will
be removed from the Trust Fund. The applicable Servicer shall amend the Mortgage
Loan Schedule for the benefit of the Certificateholders to reflect the removal
of any Mortgage Loan repurchased and such Servicer shall deliver the amended
Mortgage Loan Schedule to the Trustee. For purposes of determining the
applicable Repurchase Price, any such repurchase shall occur or shall be deemed
to occur as of the last day of the applicable Prepayment Period.

            (m) In the event that the Depositor or 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 related
Collection Account pursuant to Section 3.10 on or before the Distribution
Account Deposit Date for the Distribution Date following the Prepayment Period
during which the Depositor or 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.

            (n) In addition to any repurchase or substitution obligation by the
Responsible Party under this Agreement, the Responsible Party shall indemnify
the Depositor and its Affiliates, the Servicers, the Sponsor, the Trustee and
the Trust for any breach of any representation and warranty of the Responsible
Party set forth in this Agreement, in accordance with the indemnification
provisions relating to breaches of representation and warranty (including
without limitation, the representations and warranties set forth in paragraph
(aaa) of Schedule IV to this Agreement) and defective Mortgage Loans set forth
in the First NLC Purchase Agreement as if such indemnification provisions were
set forth herein for the benefit of the Depositor and its Affiliates, the
Servicers, the Sponsor, the Trustee and the Trust. This indemnity shall survive
the termination of this Agreement.

            (o) It is understood and agreed by the parties hereto that the
obligation of the Depositor under this Agreement, the Responsible Party under
this Agreement, Meritage under the Meritage Agreements, CHL under the CHL
Agreements, Accredited under the Accredited Agreements or AIG under the AIG
Agreements, 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 set forth herein, shall constitute
the sole remedies against such Persons respecting such breach available to
Certificateholders, the Depositor (if applicable), or the Trustee on their
behalf.

            (p) Upon discovery by any of the parties hereto of a breach of a
representation or warranty made by Meritage, CHL, Accredited or AIG pursuant to
the Meritage Agreements, the CHL Agreements, the Accredited Agreements or the
AIG Agreements, as applicable, the party discovering such breach shall give
prompt written notice thereof to the other parties to this Agreement and
Meritage, CHL, Accredited or AIG, as applicable. The Trustee shall take such
action, with the Depositor's consent, with respect to such breach under the
Meritage Agreements, the CHL Agreements, the Accredited Agreements or AIG
Agreements, as the case may be, as may be necessary or appropriate to enforce
the rights of the Trust with respect thereto.

            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" of each Trust REMIC for purposes of the REMIC Provisions shall
be the Closing Date. The "latest possible maturity date" of the regular
interests in each Trust REMIC is the Distribution Date occurring in February
2036, 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.
<PAGE>

                                   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