EXHIBIT 4.4

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

                  WACHOVIA ASSET SECURITIZATION ISSUANCE, LLC,

                                  as Depositor

                                       and

                                    [-----],

                                as Owner Trustee

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


                                 TRUST AGREEMENT

                               Dated as of [_____]

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


            WACHOVIA ASSET SECURITIZATION ISSUANCE, LLC [_____] TRUST
     Wachovia Asset Securitization Issuance, LLC Asset-Backed Certificates,
                                 Series [_____]


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




                                TABLE OF CONTENTS

                                                                            Page

ARTICLE I             Definitions..............................................1
      Section 1.01.   Definitions..............................................1
      Section 1.02.   Other Definitional Provisions............................1
ARTICLE II            Organization.............................................2
      Section 2.01.   Name.....................................................2
      Section 2.02.   Office...................................................2
      Section 2.03.   Purposes and Powers......................................2
      Section 2.04.   Appointment of Owner Trustee.............................3
      Section 2.05.   Initial Capital Contribution of Trust Estate.............3
      Section 2.06.   Declaration of Trust.....................................3
      Section 2.07.   Title to Trust Property..................................4
      Section 2.08.   Situs of Trust...........................................4
      Section 2.09.   Representations and Warranties of the Depositor..........4
      Section 2.10.   Payment of Trust Fees....................................7
ARTICLE III           Conveyance of the Mortgage Loans; Certificates...........7
      Section 3.01.   Conveyance of the Mortgage Loans.........................7
      Section 3.02.   Payment of Purchase Price for Subsequent Mortgage Loans
                      and Additional Balances..................................9
      Section 3.03.   Draws During Rapid Amortization Period..................10
      Section 3.04.   Allocation..............................................10
      Section 3.05.   Addition of Subsequent Mortgage Loans...................10
      Section 3.06.   Initial Ownership.......................................11
      Section 3.07.   Issuance of Certificates................................11
      Section 3.08.   Authentication of Certificates..........................11
      Section 3.09.   Registration of and Limitations on Transfer and Exchange
                      of Certificates.........................................12
      Section 3.10.   Mutilated, Destroyed, Lost or Stolen Certificates.......14
      Section 3.11.   Persons Deemed Certificateholders.......................15
      Section 3.12.   Access to List of Certificateholders' Names and
                      Addresses...............................................15
      Section 3.13.   Maintenance of Office or Agency.........................15


                                       -i-




                               TABLE OF CONTENTS
                                   (continued)

      Section 3.14.   Certificate Paying Agent................................16
      Section 3.15.   Cooperation.............................................17
      Section 3.16.   [Reserved]..............................................17
      Section 3.17.   Subordination...........................................17
      Section 3.18.   No Priority Among Certificates..........................18
ARTICLE IV            Authority and Duties of Owner Trustee...................18
      Section 4.01.   General Authority.......................................18
      Section 4.02.   General Duties..........................................18
      Section 4.03.   Action upon Instruction.................................18
      Section 4.04.   No Duties Except as Specified under Specified Documents
                      or in Instructions......................................19
      Section 4.05.   Restrictions............................................19
      Section 4.06.   Prior Notice to Certificateholders and the Enhancer
                      with Respect to Certain Matters.........................20
      Section 4.07.   Action by Certificateholders with Respect to Certain
                      Matters.................................................20
      Section 4.08.   Action by Certificateholders with Respect to
                      Bankruptcy..............................................20
      Section 4.09.   Restrictions on Certificateholders' Power...............20
      Section 4.10.   Majority Control........................................21
      Section 4.11.   Doing Business in Other Jurisdictions...................21
      Section 4.12.   Removal of Mortgage Loans...............................21
ARTICLE V             Application of Trust Funds..............................21
      Section 5.01.   Distributions...........................................21
      Section 5.02.   Method of Payment.......................................22
      Section 5.03.   Signature on Returns....................................22
      Section 5.04.   Statements to Certificateholders........................22
      Section 5.05.   Tax Reporting...........................................22
ARTICLE VI            Concerning the Owner Trustee............................23
      Section 6.01.   Acceptance of Trusts and Duties.........................23
      Section 6.02.   Furnishing of Documents.................................24
      Section 6.03.   Representations and Warranties..........................24


                                      -ii-



                               TABLE OF CONTENTS
                                   (continued)

      Section 6.04.   Reliance; Advice of Counsel.............................25
      Section 6.05.   Not Acting in Individual Capacity.......................25
      Section 6.06.   Owner Trustee Not Liable for Certificates or Related
                      Documents...............................................25
      Section 6.07.   Owner Trustee May Own Certificates and Notes............26
ARTICLE VII           Compensation of Owner Trustee...........................27
      Section 7.01.   Owner Trustee's Fees and Expenses.......................27
      Section 7.02.   Indemnification.........................................27
ARTICLE VIII          Termination of Trust Agreement..........................28
     Section 8.01.    Termination of Trust Agreement..........................28
ARTICLE IX            Successor Owner Trustees and Additional Owner
                      Trustees................................................29
      Section 9.01.   Eligibility Requirements for Owner Trustee..............29
      Section 9.02.   Replacement of Owner Trustee............................29
      Section 9.03.   Successor Owner Trustee.................................30
      Section 9.04.   Merger or Consolidation of Owner Trustee................30
      Section 9.05.   Appointment of Co-Trustee or Separate Trustee...........31
ARTICLE X             Miscellaneous...........................................32
      Section 10.01.  Amendments..............................................32
      Section 10.02.  No Legal Title to Trust Estate..........................33
      Section 10.03.  Limitations on Rights of Others.........................34
      Section 10.04.  Notices.................................................34
      Section 10.05.  Severability............................................34
      Section 10.06.  Separate Counterparts...................................34
      Section 10.07.  Successors and Assigns..................................35
      Section 10.08.  No Petition.............................................35
      Section 10.09.  No Recourse.............................................35
      Section 10.10.  Headings................................................35
      Section 10.11.  GOVERNING LAW...........................................35
      Section 10.12.  Integration.............................................35

                                     -iii-




                               TABLE OF CONTENTS
                                   (continued)

      Section 10.13.  Rights of Enhancer to Exercise Rights of Certif.........35
EXHIBITS
      Exhibit A - Form of Certificate........................................A-1
      Exhibit B - Certificate of Trust.......................................B-1
      Exhibit C - Form of Rule 144A Investment Representation................C-1
      Exhibit D - Form of Investor Representation Letter.....................D-1
      Exhibit E - Form of Transferor Representation Letter...................E-1
      Exhibit F - Form of Certificate of Non-Foreign Status..................F-1
      Exhibit G - Form of ERISA Representation Letter........................G-1
      Exhibit H - Form of Representation Letter..............................H-1
      Exhibit I - Form of Addition Notice....................................I-1
      Exhibit J - Form of Transfer Agreement.................................J-1


                                      -iv-




     This trust  agreement,  dated as of [_____] (as amended  from time to time,
the "Trust Agreement"),  is among Wachovia Asset Securitization Issuance, LLC, a
North Carolina limited liability company,  as depositor (the  "Depositor"),  and
[_____], a [_____] banking corporation, as owner trustee (the "Owner Trustee").


                                   WITNESSETH:

     WHEREAS,  the  Depositor  and the Owner  Trustee  desire to form a Delaware
statutory trust;

     NOW, THEREFORE, In consideration of the mutual agreements herein contained,
the Depositor and the Owner Trustee agree as follows:

                                   ARTICLE I

                                  Definitions

     Section 1.01.Definitions.  For all purposes of this Trust Agreement, except
                  -----------
as otherwise expressly provided herein or unless the context otherwise requires,
capitalized  terms used herein  that are not  otherwise  defined  shall have the
meanings  ascribed  thereto in Appendix A to the  indenture  dated as of [_____]
(the "Indenture"),  among Wachovia Asset  Securitization  Issuance,  LLC [_____]
Trust, as Issuer,  Wachovia Bank,  National  Association,  as Paying Agent,  and
[_____],  as Indenture  Trustee,  and such Appendix A is hereby  incorporated by
reference and made are part of this Trust Agreement. All other capitalized terms
used herein shall have the meanings specified herein.

     Section 1.02 Other Definitional Provisions.
                  -----------------------------
          (a) All terms defined in this Trust  Agreement  shall have the defined
meanings  when  used in any  certificate  or other  document  made or  delivered
pursuant hereto unless otherwise defined therein.

          (b) As used in this Trust  Agreement and in any  certificate  or other
document  made or delivered  pursuant  hereto or thereto,  accounting  terms not
defined in this Trust  Agreement or in any such  certificate or other  document,
and  accounting  terms  partly  defined in this Trust  Agreement  or in any such
certificate  or  other  document  to the  extent  not  defined,  shall  have the
respective   meanings  given  to  them  under  generally   accepted   accounting
principles. To the extent that the definitions of accounting terms in this Trust
Agreement or in any such certificate or other document are inconsistent with the
meanings of such terms  under  generally  accepted  accounting  principles,  the
definitions  contained  in this Trust  Agreement or in any such  certificate  or
other document shall control.

          (c) The words  "hereof,"  "herein,"  "hereunder"  and words of similar
import when used in this Trust  Agreement shall refer to this Trust Agreement as
a whole and not to any particular provision of this Trust Agreement; Section and
Exhibit references  contained in this Trust Agreement are references to Sections
and Exhibits in or to this Trust Agreement unless


                                       1



otherwise  specified;   the  term  "including"  shall  mean  "including  without
limitation"; "or" shall include "and/or"; and the term "proceeds" shall have the
meaning ascribed thereto in the UCC.

          (d) The  definitions  contained in this Trust Agreement are applicable
to the singular as well as the plural  forms of such terms and to the  masculine
as well as to the feminine and neuter genders of such terms.

          (e) Any agreement, instrument or statute defined or referred to herein
or in any instrument or certificate  delivered in connection herewith means such
agreement,  instrument  or statute  as from time to time  amended,  modified  or
supplemented and includes (in the case of agreements or instruments)  references
to all attachments thereto and instruments incorporated therein; references to a
Person are also to its permitted successors and assigns.

                                   ARTICLE II

                                  Organization

     Section 2.01.  Name.  The trust created  hereby shall be known as "Wachovia
                    ----
Asset  Securitization  Issuance,  LLC  [_____]  Trust,"  in which name the Owner
Trustee may conduct the business of the Trust,  make and execute  contracts  and
other instruments on behalf of the Trust and sue and be sued.

     Section 2.02. Office. The office of the Trust shall be in care of the Owner
                   ------
Trustee at the  Corporate  Trust Office or at such other  address in Delaware as
the Owner Trustee may designate by written notice to the Certificateholders, the
Depositor, and the Enhancer.

     Section 2.03. Purposes and Powers. The purpose of the Trust is to engage in
                   -------------------
the following activities:

          (a) to issue the Notes pursuant to the Indenture and the  Certificates
pursuant to this Trust Agreement and to sell the Notes and the Certificates;

          (b) to  purchase  the  Mortgage  Loans and to pay the  organizational,
start-up and transactional expenses of the Trust;

          (c) to assign, grant,  transfer,  pledge and convey the Mortgage Loans
pursuant  to  the  Indenture  and  to  hold,   manage  and   distribute  to  the
Certificateholders  pursuant to Section 5.01 any portion of the  Mortgage  Loans
released from the Lien of, and remitted to the Trust pursuant to, the Indenture;

          (d) to  enter  into  and  perform  its  obligations  under  the  Basic
Documents to which it is to be a party;

          (e) to engage in those activities, including entering into agreements,
that are  necessary,  suitable or convenient to accomplish  the foregoing or are
incidental thereto or connected  therewith,  including,  without limitation,  to
accept  additional  contributions  of equity that are not subject to the Lien of
the Indenture; and


                                       2



          (f) subject to compliance with the Basic Documents,  to engage in such
other activities as may be required in connection with conservation of the Trust
Estate and the making of distributions to the Securityholders.

The Trust is hereby authorized to engage in the foregoing activities.  The Trust
shall not engage in any activity other than in connection  with the foregoing or
other than as required or authorized by the terms of this Trust Agreement or the
other Basic Documents  while any Note is outstanding  without the consent of the
holders of  Certificates  evidencing  a majority  of the  aggregate  Certificate
Percentage Interest of the Certificates, the Indenture Trustee, the Enhancer and
the holders of Notes  representing  a majority of the Note Balance of the Notes;
provided  that  any  Certificate  registered  in the  name of the  Seller  or an
Affiliate  of the Seller will not be  considered a  Certificate  for purposes of
such consent;  provided,  further,  that if 100% of the Certificates are held by
the Seller or an Affiliate of the Seller, the consent of the  Certificateholders
will not be required.

     Section 2.04.  Appointment of Owner Trustee.  The Depositor hereby appoints
                    ----------------------------
the Owner  Trustee as trustee of the Trust  effective as of the date hereof,  to
have all the rights, powers and duties set forth herein.

     Section  2.05.   Initial   Capital   Contribution   of  Trust  Estate.   In
                      ----------------------------------------------------
consideration  of the delivery by the Owner Trustee,  on behalf of the Trust, of
the  Securities  to the  Depositor  or  its  designee,  upon  the  order  of the
Depositor,  the  Depositor,  as of the Closing  Date and  concurrently  with the
execution  and  delivery  hereof,  does hereby  transfer,  assign,  set over and
otherwise convey to the Trust, without recourse,  but subject to the other terms
and provisions of this Trust Agreement,  all of the right, title and interest of
the Depositor in and to the Trust Estate.  The foregoing  transfer,  assignment,
set over and  conveyance  does not, and is not intended to, result in a creation
or an  assumption  by the Trust of any  obligation of the Depositor or any other
Person in connection  with the Trust Estate or under any agreement or instrument
relating thereto, except as specifically set forth herein.

     The Owner Trustee,  on behalf of the Trust,  acknowledges the conveyance to
the  Trust by the  Depositor,  as of the  Closing  Date,  of the  Trust  Estate,
including  all right,  title and  interest of the  Depositor in and to the Trust
Estate.  Concurrently with such conveyance and in exchange  therefor,  the Trust
has pledged the Trust  Estate to the  Indenture  Trustee  and has  executed  the
Certificates  and  the  Notes  and  caused  them to be  duly  authenticated  and
delivered.

     Section 2.06.  Declaration of Trust. The Owner Trustee hereby declares that
                    --------------------
it shall hold the Trust Estate in trust upon and subject to the  conditions  set
forth herein for the use and benefit of the  Certificateholders,  subject to the
obligations of the Trust under the Basic  Documents.  It is the intention of the
parties hereto that the Trust  constitute a statutory  trust under the Statutory
Trust Statute and that this Trust Agreement  constitute the governing instrument
of such  statutory  trust.  Effective as of the date hereof,  the Owner  Trustee
shall have all rights,  powers and duties set forth herein and in the  Statutory
Trust Statute with respect to accomplishing the purposes of the Trust. It is the
intention of the parties hereto that solely for federal,  state and local income
and franchise tax purposes,  for so long as 100% of the Certificates are held by
a single person or entity,  the Trust shall be treated as an entity wholly owned
by such person or entity,  with the assets of the entity being the Trust Estate,
and the  Notes  being  debt of the  entity,  and the


                                       3



provisions  of this  Trust  Agreement  shall  be  interpreted  to  further  this
intention.  If more than one person  owns the  Certificates,  it is the  further
intention of the parties hereto that solely for federal,  state and local income
and  franchise  tax purposes the Owner Trust shall be treated as a  partnership,
with the assets of the  partnership  being  Trust  Estate,  the  partners of the
partnership  being  the  Certificateholders  and  the  Notes  being  debt of the
partnership.  The  provisions of this Trust  Agreement  shall be  interpreted to
further such intentions.  Neither the Depositor nor any Certificateholder  shall
have any personal  liability for any liability or obligation of the Trust, other
than the indemnification obligations as provided in Section 7.2 herein.

     Section  2.07.  Title to Trust  Property.  Legal title to the Trust  Estate
                     ------------------------
shall be  vested at all times in the Trust as a  separate  legal  entity  except
where applicable law in any jurisdiction requires title to any part of the Trust
Estate to be vested in a trustee  or  trustees,  in which  case  title  shall be
deemed to be  vested  in the  Owner  Trustee,  a  co-trustee  and/or a  separate
trustee, as the case may be.

     Section 2.08. Situs of Trust. The Trust will be located and administered in
                   --------------
the State of Delaware.  All bank  accounts  maintained  by the Owner  Trustee on
behalf of the Trust  shall be located in the State of  Delaware  or the State of
New  York.  The Trust  shall not have any  employees  in any  state  other  than
Delaware;  provided, however, that nothing herein shall restrict or prohibit the
Owner Trustee from having  employees  within or without the State of Delaware or
taking  actions  outside the State of  Delaware in order to comply with  Section
2.03.  Payments will be received by the Trust only in Delaware,  New York or the
Corporate  Trust Office of the  Certificate  Paying Agent,  and payments will be
made by the Trust only from Delaware,  New York or the Corporate Trust Office of
the  Certificate  Paying  Agent.  The only  office of the  Trust  will be at the
Corporate Trust Office of the Owner Trustee in Delaware.

     Section  2.09.   Representations  and  Warranties  of  the  Depositor.  The
                      ----------------------------------------------------
Depositor  hereby  represents and warrants to the Owner Trustee and the Enhancer
that:

          (a) The  Depositor has been duly formed,  is validly  existing in good
standing under the laws of the state of its formation,  and is duly qualified to
do business and is in good standing  under the laws of each  jurisdiction  where
the character of its property,  the nature of its business or the performance of
its  obligations,  if any,  under the Basic  Documents  make such  qualification
necessary. The jurisdiction of organization of the Depositor is Delaware and the
Depositor is a "registered organization" (within the meaning of Section 9-102 of
the UCC in effect in Delaware).

          (b) The  Depositor  has all  requisite  power and authority to own its
properties,  to conduct its  business,  to execute and deliver each of the Basic
Documents to be executed and  delivered by the  Depositor  and to enter into and
perform  all  of  its  obligations   thereunder  and  any  of  the  transactions
contemplated thereby.

          (c) Each Basic  Document to be executed and delivered by the Depositor
has been duly authorized,  executed and delivered by the Depositor and, assuming
the due  execution  and delivery by the other  parties  thereto,  constitutes  a
legal,  valid and  binding  agreement,  enforceable  against  the  Depositor  in
accordance with its terms, except as enforceability may be limited by applicable
bankruptcy, insolvency, reorganization,  moratorium or other similar laws


                                       4



now or hereafter in effect  affecting the  enforcement  of creditors'  rights in
general and except as such  enforceability  may be limited by general principles
of equity (whether considered in a proceeding at law or in equity).

          (d) The execution and delivery by the Depositor of the Basic Documents
to which the  Depositor is a party and the  performance  by the Depositor of its
obligations  thereunder  do  not  (A)  violate  any  of  the  provisions  of the
organizational documents of the Depositor, (B) violate any provision of any law,
governmental rule or regulation  currently in effect applicable to the Depositor
or to its properties or by which the Depositor or its properties may be bound or
affected, which violation would materially and adversely affect the right of the
Trust to perform any of the applicable  provisions of the Basic  Documents,  (C)
violate any judgment,  decree, writ, injunction,  award,  determination or order
currently in effect applicable to the Depositor or to its properties or by which
the Depositor or its properties  are bound or affected,  which  violation  would
materially  and  adversely  affect the right of the Trust to perform  any of the
applicable  provisions  of the Basic  Documents,  (D)  conflict in any  material
respect with, or result in a breach in any material  respect of, or constitute a
default in any material  respect under,  any of the provisions of any indenture,
mortgage,  deed of trust, contract or other instrument to which the Depositor is
a party or by  which it is  bound,  which  conflict,  breach  or  default  would
materially and adversely affect the right of the Depositor to perform any of the
applicable  provisions of the Basic Documents,  or (E) result in the creation or
imposition of any Lien upon any of the  properties of the Depositor  pursuant to
the terms of any such  indenture,  mortgage,  deed of trust,  contract  or other
instrument (other than the Basic Documents).

          (e)No consent, approval, order or authorization by, and no filing with
or notice  to,  any court or other  governmental  authority  in  respect  of the
Depositor is required in connection with the authorization,  execution, delivery
or performance by the Depositor of the Basic Documents to which it is a party.

          (f) There are no pending or, to the best of the Depositor's knowledge,
threatened,  actions,  suits,  proceedings or  investigations  before any court,
administrative  agency,   arbitrator  or  governmental  body  that,  if  decided
adversely, would materially and adversely affect (A) the condition (financial or
otherwise),  business or  operations  of the Depositor or (B) the ability of the
Depositor to perform its obligations  under,  or the validity or  enforceability
of, the Basic Documents to which it is a party.

          (g) The Depositor is solvent,  and the Depositor does not  contemplate
any pending  insolvency or believe or have reason to believe that it will not be
able to pay its debts and other  obligations  as they become due. The  Depositor
did not transfer the  Transferred  Property  pursuant to this Agreement with any
intent to hinder, delay or defraud any of its creditors.

          (h) Immediately prior to (1) the transfer hereunder, the Depositor had
good and marketable  title to the interest in the Initial  Transferred  Property
conveyed to it,  free and clear of all Liens,  pledges,  charges,  encumbrances,
security  interests  or  adverse  claims  of  any  nature,  and  this  Agreement
constitutes a valid assignment and transfer to the Trust of all right, title and
interest of the Depositor in and to the Initial Transferred Property and (2) the
transfer under the related Subsequent Transfer Agreement, the Depositor had good
and  marketable  title


                                       5



to the interest in the related Subsequent  Transferred  Property conveyed to it,
free and clear of all liens, pledges, charges, encumbrances,  security interests
or adverse  claims of any nature and this  Agreement and the related  Subsequent
Transfer  Agreement,  when  executed  and  delivered,  will  constitute  a valid
assignment  and  transfer to the Trust of all right,  title and  interest of the
Depositor in and to the related Subsequent Transferred Property.

          (i) The  Depositor is not in default  under any  agreement,  contract,
instrument or indenture to which such party is a party or by which such party or
its respective  properties is or are bound,  or with respect to any order of any
court, administrative agency, arbitrator or governmental body, that would have a
material  adverse  effect  on the  transactions  contemplated  under  the  Basic
Documents;  and no event has occurred  that with notice or lapse of time or both
would  constitute such a default with respect to any such  agreement,  contract,
instrument  or  indenture,  or with  respect  to any such  order  of any  court,
administrative agency, arbitrator or governmental body.

          (j) The chief  executive  office of the  Depositor  is  located at the
address set forth in Section 10.04.

          (k) The Depositor  acquired  title to its interest in the  Transferred
Property in good faith,  without notice of any adverse claim to the  Transferred
Property.

          (l) The Depositor has caused its computer and accounting records to be
marked  to show that a sale of,  or a  security  interest  in,  the  Transferred
Property has been made or granted to the Issuer.

          (m) The purchase  price paid by the  Depositor  for the portion of the
Transferred Property relating to the Closing Date or related Subsequent Transfer
Date, as applicable, is the fair market value of such portion of the Transferred
Property.

          (n) This Agreement  creates a valid and continuing  security  interest
(as  defined  in the  applicable  UCC) in the  Loan  Agreements  in favor of the
Issuer, which security interest is prior to all other Liens (except as expressly
permitted  otherwise in this  Indenture),  and is enforceable as such as against
creditors of and purchasers from the Issuer.

          (o) The Loan Agreements  constitute  "accounts," "general intangibles"
or "instruments" within the meaning of the applicable UCC.

          (p) The Depositor owns and has good and  marketable  title to the Loan
Agreements free and clear of any Lien of any Person.

          (q) The Depositor has received all consents and approvals  required by
the terms of the Loan Agreements to the sale of the Loan Agreements hereunder to
the Trust.

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


                                       6



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

          (t) The Servicer,  on behalf of the  Depositor,  has in its possession
all original copies of the Loan Agreements.  The Loan Agreements do not have any
marks or notations indicating that they have been pledged, assigned or otherwise
conveyed to any Person  other than the  Depositor,  the Trust and the  Indenture
Trustee.  All financing statements filed or to be filed against the Depositor in
favor of the Trust in connection herewith describing the Loan Agreements contain
a statement to the following  effect: "A purchase of or security interest in any
collateral  described in this financing statement will violate the rights of the
Trust."

          (u)  None of the  Mortgage  Notes  that  constitute  or  evidence  the
Mortgage  Loans  has any  marks or  notations  indicating  that  they  have been
pledged, assigned or otherwise conveyed to any Person other than the Trust.

     The representations and warranties set forth in Section 2.09(n) through (t)
shall not be waived without the prior written consent of Standard and Poor's.

     Upon notice from the Enhancer, the Issuer, the Owner Trustee, the Indenture
Trustee,  the Paying Agent or the Servicer,  as  applicable,  of a breach of the
Depositor's  respective  representations or warranties above that materially and
adversely affects the interests of the Securityholders in any Mortgage Loan, the
Depositor  shall,  within 90 days of its  discovery  or its receipt of notice of
such breach, either (i) cure such breach in all material respects or (ii) to the
extent  that  such  breach  is with  respect  to a  Mortgage  Loan or a  Related
Document,  either (A)  repurchase  such  Mortgage Loan from the Purchaser or its
assignee  at the  Repurchase  Price,  or (B)  substitute  one or  more  Eligible
Substitute Loans received from the Seller pursuant to the Purchase Agreement.

     It is  understood  and agreed that the  obligation of the Depositor to cure
any breach,  or to repurchase  or  substitute  for any Mortgage Loan as to which
such a breach has occurred and is continuing,  shall  constitute the sole remedy
respecting such breach available to the Enhancer,  the Issuer, the Enhancer, the
Certificateholders  (or the Owner  Trustee on behalf of the  Certificateholders)
and the  Noteholders  (or the  Indenture  Trustee on behalf of the  Noteholders)
against the Depositor.

          Section 2.10.  Payment of Trust Fees.  The Owner Trustee shall pay the
Trust's  fees and  expenses  incurred  with  respect to the  performance  of the
Trust's duties under the Indenture.

                                  ARTICLE III

                 Conveyance of the Mortgage Loans; Certificates

          Section 3.01. Conveyance of the Mortgage Loans.


                                       7



          (a) The  Depositor,  by the execution and delivery of this  Agreement,
does hereby sell, assign,  set over, and otherwise convey to the Trust,  without
recourse  (except as expressly  provided  herein),  all of its right,  title and
interest,  whether now owned or  existing  or  hereafter  created,  arising,  or
acquired,  in, to and under (i) the Initial Mortgage Loans and the other related
Initial  Transferred  Property and (ii) the Subsequent  Mortgage Loans and other
related Subsequent Transferred Property, in each case purchased by the Depositor
from the Seller pursuant to the Purchase Agreement;  provided, however, that the
Trust does not assume any obligations  (including any obligations to fund Draws)
arising  under or related to the Related  Documents.  Such  conveyance  shall be
deemed to be made:  (1) with  respect to the  Cut-Off  Date  Principal  Balances
relating to the Initial Mortgage Loans, as of the Closing Date; (2) with respect
to the Cut-Off  Date  Principal  Balances  relating to the  Subsequent  Mortgage
Loans,  as of the related  Subsequent  Transfer  Date;  (3) with  respect to the
amount of each  Additional  Balance  created on or after the Cut-Off Date or the
Subsequent  Cut-Off Date, as applicable,  and prior to the  commencement  of the
Rapid  Amortization  Period,  as of the later of the Closing Date or the related
Subsequent Cut-Off Date, as applicable, and the date that the corresponding Draw
was made pursuant to the related Loan  Agreement,  subject to the receipt by the
Depositor of consideration therefor as provided herein under Section 3.02(c).

          (b) The Depositor  hereby assigns to the Trust all of the  Depositor's
right, title and interest to and under the Purchase Agreement and any Subsequent
Transfer  Agreement  executed by the Depositor as Purchaser,  including  without
limitation  the  Depositor's  right to  enforce  the  obligations  of the Seller
thereunder  (including the Seller's  obligation to repurchase  Mortgage Loans as
the result of a breach of the Seller's  representations  and  warranties  in the
Purchase Agreement).

          (c) In connection  with the conveyance by the Depositor of the Initial
Mortgage Loans, the Depositor further agrees, at its own expense, on or prior to
the Closing Date, to indicate in its books and records that the Initial Mortgage
Loans have been sold to the Trust pursuant to this Agreement,  and to deliver to
the Trust true and complete  lists of all of the Mortgage  Loans  specifying for
each Mortgage Loan the information contained in the Mortgage Loan Schedule.  The
Mortgage Loan  Schedule is attached as Exhibit A to the Servicing  Agreement and
is hereby incorporated into and made a part of this Agreement.

          (d) Upon the sale of the  Initial  Mortgage  Loans and the  Subsequent
Mortgage  Loans,  as applicable,  the ownership of each related Loan  Agreement,
each related  Mortgage and the  contents of the related  Mortgage  File shall be
vested in the Trust and the ownership of all records and documents  with respect
to the Initial Mortgage Loans and the Subsequent  Mortgage Loans, as applicable,
that are  prepared  by or that come into the  possession  of the  Depositor,  as
seller of the Initial Mortgage Loans hereunder and the Subsequent Mortgage Loans
under the related Subsequent Transfer  Agreement,  or by the Servicer under this
Agreement  shall  immediately  vest in the  Trust,  and  shall be  retained  and
maintained in trust by the Servicer at the will of the Trust,  in such custodial
capacity  only, or in trust by the Indenture  Trustee if the Mortgage  Files are
required to be transferred by the Servicer to the Indenture Trustee, pursuant to
the Servicing Agreement;  provided, however, that any records and documents that
come into the  possession  of the Depositor  shall be promptly  delivered to the
Servicer  or  the  Indenture,  as  applicable.   The  Depositor's  records  will
accurately reflect the sale of the Initial Mortgage Loans by it to the Trust.


                                       8


          The Trust hereby  acknowledges its acceptance of all right,  title and
interest to the property conveyed to it pursuant to this Section 3.01.

          (e) The parties hereto intend that the  transactions  set forth herein
constitute a sale,  including for accounting  purposes,  by the Depositor to the
Trust of the Depositor's  right, title and interest in and to the Mortgage Loans
and the other Transferred  Property,  and not a secured borrowing.  In the event
the  transactions  set forth herein are deemed not to be a sale,  the  Depositor
hereby grants to the Trust a security interest in all of the Depositor's  right,
title and interest,  whether now owned or hereafter  acquired,  in, to and under
the Transferred Property to secure all of the Depositor's obligations hereunder,
and this Agreement shall and hereby does  constitute a security  agreement under
applicable  law. Each of the Mortgage Loan Schedules is hereby  incorporated  by
reference and made a part of this Trust Agreement.  The Depositor agrees to take
or cause to be taken such  actions  and to  execute  such  documents,  including
without  limitation  the  authorization  and  the  filing  of  any  continuation
statements  with respect to the UCC financing  statements  filed with respect to
the  Mortgage  Loans and other  Transferred  Property  by the  Depositor  on the
Closing Date, if any, and any amendments thereto required to reflect a change in
the name or  structure  of the  Depositor  or the filing of any  additional  UCC
financing  statements due to the change in the principal  office or jurisdiction
of  organization  of the  Depositor as are  necessary to perfect and protect the
Trust' and its assignees' interests in the Transferred  Property.  The Depositor
shall file any such continuation statements on a timely basis.

          Section 3.02. Payment of Purchase Price for Subsequent  Mortgage Loans
                        --------------------------------------------------------
and Additional Balances.
- -----------------------

     (a) The "Purchase  Price" for the  Subsequent  Mortgage Loans and the other
Subsequent  Transferred Property to be paid by the Trust to the Depositor on the
related  Subsequent  Transfer  Date shall be 100 percent of the related  Cut-Off
Date  Principal  Balances  thereof (as  identified on the Mortgage Loan Schedule
attached  to  the  related   Subsequent   Transfer  Agreement  provided  by  the
Depositor). In the case of each Additional Balance transferred hereunder created
on or after the Cut-Off Date or  Subsequent  Cut-Off Date,  as  applicable,  and
prior to the commencement of the Rapid  Amortization  Period, the Purchase Price
thereof shall be 100 percent of the  principal  amount of the related Draw under
the related Loan  Agreement  as of the later of the Closing  Date or  Subsequent
Transfer  Date,  as  applicable,  and the date of  creation  of such  Additional
Balance,  adjusted  to  reflect  such  factors  as the  Depositor  and the Trust
mutually agree will result in a Purchase Price  determined to be the fair market
value of such Additional Balance and the related Transferred Property.

     (b) With respect to each Subsequent Mortgage Loan transferred pursuant to a
Subsequent Transfer Agreement and each Additional Balance transferred  hereunder
or pursuant to a  Subsequent  Transfer  Agreement  with  respect to any Mortgage
Loan, as applicable, the Trust shall pay or cause to be paid to the Depositor or
its designee  the Purchase  Price  specified  above in Section  3.02(a) for such
Additional Balance or Subsequent  Mortgage Loan in one of the following ways, as
applicable:  (i) a cash payment  pursuant to Section 3.02(a) hereof in an amount
equal to the related Draw or Cut-Off Date Principal Balance,  as applicable,  if
then  available  from  Principal  Collections  on any Payment Date or amounts on
deposit in the applicable Funding Account,  as applicable,  or (ii) with respect
to an Additional  Balance only,  an


                                       9



increase  in the related  Additional  Balance  Increase  Amount as of the day on
which  such  Additional  Balance  was  created,  equal  to the  amount  of  such
Additional Balance.

     Section  3.03.  Draws During Rapid  Amortization  Period.  During the Rapid
                     ----------------------------------------
Amortization  Period, any Excluded Draws shall not be Additional  Balances,  and
the ownership of the related balances shall be retained by the Seller.  Payments
and collections allocable pursuant to Section 3.04 to an Excluded Draw shall not
be deposited into the Custodial  Account,  the Distribution  Account or the Note
Payment Account,  and shall be distributed by the Servicer to the Seller no less
frequently than monthly in accordance with reasonable  instructions  provided by
the Seller.

     Section 3.04  Allocation.  The Depositor,  the Trust and the Servicer agree
                   ----------
that all  collections  on the Mortgage  Loans will be  allocated  and applied as
provided by the terms of the  related  Loan  Agreements  or by  applicable  law.
Except with  respect to  Liquidation  Loss  Amounts,  if the Loan  Agreement  or
applicable  law does not  specify a method of  allocation  and  application  for
particular  Collections,  such  Collections  shall be allocated  and applied (i)
first, to interest pro rata (based on the respective  amounts coming due on such
day) among the amounts coming due on such dates,  and (ii) then, to principal in
the order of the dates on which  such  amounts  were  first  incurred.  If, as a
result of the  provisions  of this Section  3.04,  Collections  are allocated to
Excluded Draws,  such Collections  shall not be property of the Purchaser or its
assignees and shall be paid by the Servicer to the Seller as provided in Section
3.03.  Liquidation Loss Amounts shall be allocated as provided in the definition
of Excluded Amount.

     Section 3.05.  Addition of Subsequent  Mortgage Loans.  The transfer by the
                    --------------------------------------
Depositor of any Subsequent  Mortgage Loans to the Issuer,  is conditioned  upon
the satisfaction of each of the following  conditions on or prior to the related
Subsequent Transfer Date:

     (a) the Depositor  shall have provided the Indenture  Trustee,  the Issuer,
the Paying Agent,  the Enhancer and the Rating  Agencies with a timely  Addition
Notice  substantially  in the form of Exhibit I attached  hereto,  which  notice
shall be given no later than five Business Days prior to the related  Subsequent
Transfer Date, and shall  designate the Subsequent  Mortgage Loans to be sold to
the Issuer and the aggregate Principal Balance of such Subsequent Mortgage Loans
as of the related Subsequent Cut-Off Date;

     (b) the Depositor shall have delivered to the Indenture Trustee, the Paying
Agent,  the Enhancer and the Rating Agencies duly executed  Subsequent  Transfer
Agreement   substantially   in  the  form  of  Exhibit  J,  (A)  confirming  the
satisfaction of each condition  precedent  specified in this Section 3.05(b) and
in Section 2 of the related  Subsequent  Transfer  Agreement and (B) including a
Mortgage Loan Schedule listing the Subsequent Mortgage Loans;

     (c) as of each  Subsequent  Transfer  Date, as evidenced by delivery to the
Indenture Trustee of the Subsequent Transfer Agreement,  the Depositor shall not
be  insolvent,  made  insolvent  by  such  transfer  or  aware  of  any  pending
insolvency;

     (d) such sale and  transfer  shall not  result in a  material  adverse  tax
consequence  to the Issuer or, due to any action or  inaction on the part of the
Seller , to the Securityholders; and


                                       10


     (e) the Depositor  shall have provided each of the Enhancer and each Rating
Agency  with loan  level  information  in the  Enhancer's  and each such  Rating
Agency's  standard  format no later than five Business Days prior to the related
Subsequent Transfer Date, which shall designate the Subsequent Mortgage Loans to
be sold to the Issuer,  and shall receive  verbal  consent from the Enhancer and
verbal  confirmation from each Rating Agency that the addition of the Subsequent
Mortgage Loans will not result in a Rating Event.

     Within  five  Business  Days  after  each  Subsequent  Transfer  Date,  the
Depositor shall deliver to the Issuer,  the Rating Agencies,  the Enhancer,  the
Paying  Agent and the  Indenture  Trustee a copy of the Mortgage  Loan  Schedule
reflecting the Subsequent Mortgage Loans in electronic format.

     Section  3.06.  Initial  Ownership.  Upon the formation of the Trust by the
                     ------------------
contribution by the Depositor pursuant to Section 2.05 and the conveyance of the
Initial  Mortgage  Loans  pursuant  to  Section  3.01  and the  issuance  of the
Certificates, Depositor shall be the sole Certificateholder.

     Section 3.07. Issuance of Certificates. The Certificates shall be issued in
                   ------------------------
minimum  denominations  of  a  Percentage  Interest  of  [_____]%  and  integral
multiples of [_____]% in excess  thereof.  The  Certificates  shall be issued in
substantially the form attached hereto as Exhibit A.

     The  Certificates  shall be  executed  on  behalf of the Trust by manual or
facsimile   signature  of  an  authorized  officer  of  the  Owner  Trustee  and
authenticated in the manner provided in Section 3.08.  Certificates  bearing the
manual or facsimile  signatures of  individuals  who were, at the time when such
signatures  shall have been affixed,  authorized to sign on behalf of the Trust,
shall be validly  issued and  entitled to the  benefit of this Trust  Agreement,
notwithstanding  that such individuals or any of them shall have ceased to be so
authorized prior to the  authentication and delivery of such Certificates or did
not  hold  such  offices  at the date of  authentication  and  delivery  of such
Certificates. A Person shall become a Certificateholder and shall be entitled to
the rights and subject to the obligations of a Certificateholder  hereunder upon
such Person's acceptance of a Certificate duly registered in such Person's name,
pursuant to Section 3.09.

     A transferee of a Certificate shall become a Certificateholder and shall be
entitled to the rights and  subject to the  obligations  of a  Certificateholder
hereunder upon such transferee's  acceptance of a Certificate duly registered in
such  transferee's  name pursuant to and upon satisfaction of the conditions set
forth in Section 3.09.

     Section  3.08.  Authentication  of  Certificates.   Concurrently  with  the
                     --------------------------------
acquisition of the Initial Mortgage Loans by the Trust, the Owner Trustee or the
Certificate  Paying Agent shall cause the Certificates in an initial  Percentage
Interest of 100.00% to be executed on behalf of the Trust,  authenticated by the
Indenture  Trustee and delivered to or upon the written order of the  Depositor,
signed by its  chairman  of the  board,  its  president  or any vice  president,
without  further  action  by the  Depositor,  in  authorized  denominations.  No
Certificate  shall  entitle the  Certificateholder  thereof to any benefit under
this Trust  Agreement  or be valid for any purpose  unless there shall appear on
such Certificate a certificate of  authentication  substantially in the form set
forth in  Exhibit  A hereto,  executed  by the Owner  Trustee  or the  Indenture
Trustee,  by


                                       11


manual signature,  and such authentication shall constitute  conclusive evidence
that such Certificate has been duly authenticated and delivered  hereunder.  All
Certificates shall be dated the date of their authentication.

     Section 3.09.  Registration  of and Limitations on Transfer and Exchange of
                    ------------------------------------------------------------
Certificates.  The Certificate  Registrar shall keep or cause to be kept, at the
- ------------
office or agency maintained pursuant to Section 3.13, a Certificate  Register in
which,  subject  to  such  reasonable  regulations  as  it  may  prescribe,  the
Certificate  Registrar shall provide for the registration of Certificates and of
transfers and exchanges of  Certificates  as herein  provided.  The Paying Agent
shall be the initial Certificate Registrar. If the Certificate Registrar resigns
or  is  removed,  the  Owner  Trustee  shall  appoint  a  successor  Certificate
Registrar.

     Subject to satisfaction  of the conditions set forth below,  upon surrender
for  registration  of  transfer  of any  Certificate  at the  office  or  agency
maintained   pursuant  to  Section  3.13,   the  Owner  Trustee  shall  execute,
authenticate  and  deliver  (or  shall  cause  the  Indenture   Trustee  as  its
authenticating agent to authenticate and deliver), in the name of the designated
transferee  or  transferees,   one  or  more  new   Certificates  in  authorized
denominations of a like aggregate amount dated the date of authentication by the
Owner Trustee or the Indenture  Trustee.  At the option of a  Certificateholder,
Certificates may be exchanged for other Certificates of authorized denominations
of a like aggregate amount upon surrender of the Certificates to be exchanged at
the  office  or  agency  maintained   pursuant  to  Section  3.13.  The  initial
Certificateholder  agrees to not  transfer  any  Certificate  during  either the
Revolving  Period  or  the  Managed  Amortization  Period,  unless  the  initial
Certificateholder  receives an Opinion of Counsel  stating that such transfer of
the Certificate will not adversely  affect the opinion  delivered on the Closing
Date by such counsel  regarding the transfer of the Mortgage  Loans by Seller to
the Depositor.

     Every Certificate  presented or surrendered for registration of transfer or
exchange  shall be  accompanied  by a written  instrument  of  transfer  in form
satisfactory to the Certificate Registrar duly executed by the Certificateholder
or  such   Certificateholder's   attorney  duly  authorized  in  writing.   Each
Certificate  surrendered  for  registration  of transfer  or  exchange  shall be
cancelled  and  subsequently   disposed  of  by  the  Certificate  Registrar  in
accordance with its customary practice.

     No  service  charge  shall  be made for any  registration  of  transfer  or
exchange of Certificates, but the Owner Trustee or the Certificate Registrar may
require payment of a sum sufficient to cover any tax or governmental charge that
may be imposed in connection with any transfer or exchange of Certificates.

     Except as described  below,  each  Certificateholder  shall  establish  its
non-foreign status by submitting to the Certificate Paying Agent an IRS Form W-9
and the Certificate of Non-Foreign  Status (in  substantially  the form attached
hereto as Exhibit F).

     A Certificate may be transferred to a Certificateholder unable to establish
its  non-foreign  status as described in the  preceding  paragraph  only if such
Certificateholder   provides  an  Opinion  of  Counsel  to  the  Depositor,  the
Certificate Registrar and the Enhancer, which Opinion of Counsel shall not be an
expense  of the Trust,  the Owner  Trustee,  the  Certificate  Registrar  or the
Depositor,  satisfactory  to the Depositor,  the  Certificate  Registrar and the
Enhancer,  that such


                                       12


transfer  (1) will not affect the tax status of the Owner Trust and (2) will not
adversely affect the interests of any Securityholder or the Enhancer, including,
without  limitation,  as a result of the imposition of any United States federal
withholding taxes on the Owner Trust (except to the extent that such withholding
taxes  would be payable  solely  from  amounts  otherwise  distributable  to the
Certificate of the  prospective  transferee).  If such transfer  occurs and such
foreign   Certificateholder  becomes  subject  to  such  United  States  federal
withholding  taxes,  any such taxes will be withheld by the  Certificate  Paying
Agent  at the  direction  of the  Servicer.  Each  Certificateholder  unable  to
establish its non-foreign  status shall submit to the Certificate Paying Agent a
copy of its Form W-8BEN,  Form W-8ECI or Form W-8IMY,  or such  successor  forms
thereto as required by then-applicable regulations, and shall resubmit such form
every  three  years  or with  such  frequency  as  required  by  then-applicable
regulations.  In addition,  prior to any transfer of a Certificate prior to July
of 2008 to a Certificateholder that cannot establish its non-foreign status, the
Certificateholder  shall deliver to the Owner Trustee,  the Paying Agent and the
Indenture  Trustee,  at the  expense  of the  Certificateholder,  an  Opinion of
Counsel  that no  withholding  tax would apply to payments  made under any Yield
Maintenance Agreement.

     No transfer,  sale,  pledge or other  disposition of a Certificate shall be
made unless such transfer,  sale, pledge or other disposition is exempt from the
registration  requirements  of the  Securities  Act  and  any  applicable  state
securities  laws or is made in accordance with the Securities Act and such state
laws.  In the  event of any such  transfer,  the  Certificate  Registrar  or the
Depositor  shall prior to such  transfer  require the  transferee to execute (A)
either (i) (a) an investment letter in substantially the form attached hereto as
Exhibit  C (or  in  such  form  and  substance  reasonably  satisfactory  to the
Certificate  Registrar and the Depositor) which investment  letters shall not be
an expense of the Trust,  the Owner  Trustee,  the  Certificate  Registrar,  the
Servicer or the Depositor and which  investment  letter states that, among other
things,  such  transferee  (a) is a "qualified  institutional  buyer" as defined
under Rule 144A,  acting for its own account or the accounts of other "qualified
institutional  buyers"  as defined  under  Rule 144A,  and (b) is aware that the
proposed   transferor  intends  to  rely  on  the  exemption  from  registration
requirements  under  the  Securities  Act,  provided  by Rule 144A or (ii) (a) a
written Opinion of Counsel acceptable to and in form and substance  satisfactory
to the  Certificate  Registrar and the Depositor  that such transfer may be made
pursuant to an  exemption,  describing  the  applicable  exemption and the basis
therefor,  from the Securities Act and such state laws or is being made pursuant
to the Securities Act and such state laws, which Opinion of Counsel shall not be
an expense of the Trust,  the Owner  Trustee,  the  Certificate  Registrar,  the
Servicer  or the  Depositor  and (b) the  transferee  executes a  representation
letter,  substantially  in the form of  Exhibit  D  hereto,  and the  transferor
executes a representation letter, substantially in the form of Exhibit E hereto,
each  acceptable to and in form and substance  satisfactory  to the  Certificate
Registrar and the Depositor  certifying  the facts  surrounding  such  transfer,
which  representation  letters  shall not be an expense of the Trust,  the Owner
Trustee,  the Certificate  Registrar,  the Servicer or the Depositor and (B) the
Certificate of Non-Foreign  Status (in substantially the form attached hereto as
Exhibit F) acceptable to and in form and substance  reasonably  satisfactory  to
the Certificate  Registrar and the Depositor,  which certificate shall not be an
expense  of the Trust,  the Owner  Trustee,  the  Certificate  Registrar  or the
Depositor.  If such  Certificateholder  is unable to  provide a  Certificate  of
Non-Foreign Status, such Certificateholder must provide an Opinion of Counsel as
described in the preceding paragraph.  The Certificateholder  desiring to effect
such transfer shall,  and does hereby agree to,  indemnify the Trust,  the Owner
Trustee, the Certificate Registrar,  the Certificate Paying Agent, the Indenture
Trustee, the Servicer,  the Paying Agent,


                                       13


the  Enhancer and the  Depositor  against any  liability  that may result if the
transfer  is not so exempt or is not made in  accordance  with such  federal and
state laws. No transfer of Certificates or any interest therein shall be made to
any Plan, any Person acting, directly or indirectly,  on behalf of any such Plan
or any Person acquiring such Certificates with Plan Assets unless the Depositor,
the Owner Trustee, the Certificate Registrar,  the Enhancer and the Servicer are
provided with an Opinion of Counsel that  establishes to the satisfaction of the
Depositor,  the Owner Trustee, the Certificate  Registrar,  the Enhancer and the
Servicer that the purchase of Certificates is permissible  under applicable law,
will not  constitute  or result in any  prohibited  transaction  under  ERISA or
Section 4975 of the Code and will not subject the Depositor,  the Owner Trustee,
the Certificate Registrar,  the Certificate Paying Agent, the Indenture Trustee,
the Paying  Agent,  the Enhancer or the Servicer to any  obligation or liability
(including  obligations or liabilities  under ERISA or Section 4975 of the Code)
in  addition  to those  undertaken  in this Trust  Agreement,  which  Opinion of
Counsel  shall  not be an  expense  of the  Depositor,  the Owner  Trustee,  the
Certificate Registrar,  the Enhancer or the Servicer. In lieu of such Opinion of
Counsel,  a Plan,  any Person acting,  directly or indirectly,  on behalf of any
such Plan or any Person acquiring such  Certificates  with Plan Assets of a Plan
may provide a  certification  in the form of Exhibit G to this Trust  Agreement,
which  the  Depositor,   the  Owner  Trustee,  the  Certificate  Registrar,  the
Certificate Paying Agent, the Indenture Trustee,  the Paying Agent, the Enhancer
and the Servicer may rely upon without further inquiry or investigation. Neither
an Opinion of Counsel nor a  certification  will be required in connection  with
the initial transfer of any such Certificate by the Depositor to an Affiliate of
the  Depositor  (in which case,  the  Depositor or any such  Affiliate  shall be
deemed  to have  represented  that  such  Affiliate  is not a Plan  or a  Person
investing  Plan Assets of any Plan) and the Owner  Trustee  shall be entitled to
conclusively  rely upon a representation  (which,  upon the request of the Owner
Trustee, shall be a written  representation) from the Depositor of the status of
such transferee as an Affiliate of the Depositor.

     In addition,  no transfer of a Certificate shall be permitted,  and no such
transfer  shall be  registered  by the  Certificate  Registrar  or be  effective
hereunder,   unless  evidenced  by  an  Opinion  of  Counsel  addressed  to  the
Certificate Registrar,  the Servicer and the Enhancer that establishes that such
transfer or the  registration  of such transfer  would not cause the Trust to be
classified  as  a  publicly  traded   partnership,   by  having  more  than  100
Certificateholders  at any  time  during  the  taxable  year  of the  Trust,  an
association  taxable as a corporation,  a corporation or a taxable mortgage pool
for federal and relevant  state income tax  purposes,  which  Opinion of Counsel
shall not be an expense of the Certificate  Registrar and shall be an expense of
the proposed transferee. No Opinion of Counsel will be required if such transfer
is made to a nominee of an existing beneficial holder of a Certificate.

     In addition, no transfer, sale, assignment,  pledge or other disposition of
a  Certificate  shall  be  made  unless  the  proposed   transferee  executes  a
representation  letter  substantially in the form of Exhibit H hereto,  that (1)
the  transferee  is  acquiring  such  Certificate  for its own behalf and is not
acting as agent or custodian for any other Person or entity in  connection  with
such acquisition and (2) if the transferee is a partnership,  grantor trust or S
corporation for federal income tax purposes,  the Certificates  acquired are not
more than 50% of the assets of the partnership, grantor trust or S corporation.


                                       14


     Section 3.10. Mutilated, Destroyed, Lost or Stolen Certificates. If (a) any
                   -------------------------------------------------
mutilated Certificate shall be surrendered to the Certificate  Registrar,  or if
the  Certificate  Registrar  shall receive  evidence to its  satisfaction of the
destruction,  loss or theft of any  Certificate and (b) there shall be delivered
to the Certificate  Registrar,  the Indenture Trustee and the Owner Trustee such
security  or  indemnity  as may be required by them to save each of them and the
Issuer from harm,  then in the absence of notice to the  Certificate  Registrar,
the  Indenture  Trustee  or the Owner  Trustee  that such  Certificate  has been
acquired  by a bona fide  purchaser,  the Owner  Trustee  on behalf of the Trust
shall  execute and the Owner Trustee or the  Indenture  Trustee,  as the Trust's
authenticating agent, shall authenticate and deliver, in exchange for or in lieu
of any such mutilated,  destroyed, lost or stolen Certificate, a new Certificate
of like tenor and  denomination.  In  connection  with the  issuance  of any new
Certificate under this Section 3.10, the Owner Trustee, the Indenture Trustee or
the  Certificate  Registrar may require the payment of a sum sufficient to cover
any  tax or  other  governmental  charge  that  may  be  imposed  in  connection
therewith.  Any duplicate Certificate issued pursuant to this Section 3.10 shall
constitute  conclusive  evidence of  ownership  in the Trust,  as if  originally
issued,  whether or not the lost, stolen or destroyed Certificate shall be found
at any time.

     Section 3.11. Persons Deemed Certificateholders.  Prior to due presentation
                   ---------------------------------
of  a  Certificate  for  registration  of  transfer,   the  Owner  Trustee,  the
Certificate  Registrar or any  Certificate  Paying Agent may treat the Person in
whose name any  Certificate  is  registered in the  Certificate  Register as the
owner of such Certificate for the purpose of receiving distributions pursuant to
Section 5.02 and for all other purposes  whatsoever,  and none of the Trust, the
Owner Trustee,  the Certificate  Registrar or the Certificate Paying Agent shall
be bound by any notice to the contrary.

     Section 3.12.  Access to List of  Certificateholders'  Names and Addresses.
                    ------------------------------
The  Certificate  Registrar  shall  furnish  or  cause  to be  furnished  to the
Depositor or the Owner Trustee,  within 15 days after receipt by the Certificate
Registrar of a written request therefor from the Depositor or the Owner Trustee,
a list, in such form as the Depositor or the Owner Trustee,  as the case may be,
may reasonably require, of the names and addresses of the  Certificateholders as
of the most recent Record Date. If three or more  Certificateholders,  or one or
more  Certificateholders  evidencing  not  less  than  25%  of  the  Certificate
Percentage  Interest,  apply in writing to the Owner Trustee or the  Certificate
Registrar, and such application states that the applicants desire to communicate
with other Certificateholders, with respect to their rights under this Agreement
or under the  Certificates  and such application is accompanied by a copy of the
communication that such applicants  propose to transmit,  then the Owner Trustee
shall,  within five (5)  Business  Days after the  receipt of such  application,
afford such  applicants  access during normal business hours to the current list
of  Certificateholders.  Each  Certificateholder,  by  receiving  and  holding a
Certificate,  shall be deemed to have  agreed not to hold any of the Trust,  the
Depositor,  the Certificate Registrar, the Certificate Paying Agent or the Owner
Trustee  accountable  by  reason  of the  disclosure  of its name  and  address,
regardless of the source from which such information was derived.

     Section 3.13. Maintenance of Office or Agency. The Owner Trustee, on behalf
                   -------------------------------
of the Trust,  shall  maintain an office or offices or agency or agencies  where
Certificates  may be surrendered  for  registration  of transfer or exchange and
where  notices  and  demands  to or upon the Owner  Trustee  in  respect  of the
Certificates and the Basic Documents may be served.  The


                                       15


Owner Trustee initially designates the Corporate Trust Office of the Certificate
Registrar (or such other office as the Certificate  Registrar may specify to the
Owner  Trustee) as its office for such  purposes.  The Owner  Trustee shall give
prompt written notice to the Depositor,  the  Certificateholders,  the Indenture
Trustee  and the  Enhancer  of any  change in the  location  of the  Certificate
Register or any such office or agency.

     Section 3.14. Certificate Paying Agent.
                   ------------------------

     (a)  The   Certificate   Paying   Agent   shall   make   distributions   to
Certificateholders  from the  Distribution  Account  on  behalf  of the Trust in
accordance with the provisions of the  Certificates and Section 5.01 hereof from
payments  remitted to the Certificate  Paying Agent by the Paying Agent pursuant
to Section 3.05 of the Indenture.  The Trust hereby appoints the Paying Agent as
the Certificate Paying Agent. The Certificate Paying Agent shall:

          (i) hold all  sums  held by it for the  payment  of  amounts  due with
respect to the  Certificates  in trust for the benefit of the  Persons  entitled
thereto  until such sums shall be paid to such Persons or otherwise  disposed of
as herein provided;

          (ii) give the Owner  Trustee  notice  of any  default  by the Trust of
which a Responsible Officer of the Certificate Paying Agent has actual knowledge
in  the  making  of  any  payment  required  to be  made  with  respect  to  the
Certificates;

          (iii) at any time during the continuance of any such default, upon the
written  request of the Owner  Trustee,  forthwith  pay to the Owner  Trustee on
behalf of the Trust all sums so held in trust by such Certificate Paying Agent;

          (iv) immediately  resign as Certificate Paying Agent and forthwith pay
to the Owner Trustee on behalf of the Trust all sums held by it in trust for the
payment of  Certificates  if at any time it ceases to act as Paying  Agent under
the  Indenture or meet the  standards  required to be met by the Paying Agent at
the time of its appointment under the Indenture;

          (v)  comply  with all  requirements  of the Code with  respect  to the
withholding  from any payments made by it on any  Certificates of any applicable
withholding  taxes imposed thereon and with respect to any applicable  reporting
requirements in connection therewith; and

          (vi)  make  available  to the Owner  Trustee  a copy of the  Servicing
Certificate  prepared with respect to each Payment Date by the Servicer pursuant
to Section 4.01 of the Servicing Agreement.

     (b) The Trust may revoke such power and remove the Certificate Paying Agent
if the Owner Trustee  determines  in its sole  discretion  that the  Certificate
Paying  Agent  shall have  failed to perform  its  obligations  under this Trust
Agreement in any material respect. The Paying Agent shall be permitted to resign
as  Certificate  Paying Agent upon 30 days' written  notice to the Owner Trustee
and the Enhancer;  provided, however, that the Paying Agent is also resigning as
Paying  Agent  under the  Indenture  at such time.  In the event that the Paying
Agent shall no longer be the Certificate Paying Agent under this Trust Agreement
and  Paying  Agent


                                       16


under the  Indenture,  the Owner  Trustee  shall  appoint a successor  to act as
Certificate  Paying  Agent  (which  shall be a bank or trust  company) and which
shall also be the successor Paying Agent under the Indenture.  The Owner Trustee
shall  cause  such  successor   Certificate   Paying  Agent  or  any  additional
Certificate  Paying Agent  appointed by the Owner Trustee to execute and deliver
to the Owner  Trustee an instrument to the effect set forth in this Section 3.14
as it relates to the  Certificate  Paying Agent.  The  Certificate  Paying Agent
shall return all unclaimed  funds to the Trust and upon removal of a Certificate
Paying  Agent such  Certificate  Paying Agent shall also return all funds in its
possession to the Trust.  The provisions of Sections  6.01,  6.04 and 7.01 shall
apply to the Certificate Paying Agent to the extent applicable. Any reference in
this Trust Agreement to the Certificate Paying Agent shall include any co-paying
agent unless the context requires otherwise.

     (c) The  Certificate  Paying Agent shall establish and maintain with itself
the Distribution Account in which the Certificate Paying Agent shall deposit, on
the same day as it is  received  from the  Servicer,  the  Indenture  Trustee or
Paying Agent,  each  remittance  received by the  Certificate  Paying Agent with
respect to payments made  pursuant to the Indenture or the Servicing  Agreement.
Pending any such distribution,  funds deposited in the Distribution Account on a
Payment Date and not distributed to the  Certificateholders on such Payment Date
shall be invested  by the  Certificate  Paying  Agent in  Permitted  Investments
selected  by the  Servicer  (or if no  selection  is  made  by the  Servicer  in
Permitted  Investments  described  in  clause  (v)  of the  definition  thereof)
maturing no later than the Business Day  preceding the next  succeeding  Payment
Date (except that any investment in the institution  with which the Distribution
Account is  maintained  may mature or be payable on demand on such  Payment Date
and shall not be sold or  disposed  of prior to the  maturity).  All  investment
income earned in respect of funds on deposit in the  Distribution  Account shall
be  credited to the  Distribution  Account,  except that an amount  equal to one
day's  interest  on  any  such  investment  shall  be  for  the  benefit  of the
Certificate  Paying  Agent.  A portion of any losses  incurred in respect of any
such  investments  shall  be  deposited  in  the  Distribution  Account  by  the
Certificate  Paying  Agent out of its own funds  immediately  as  realized in an
amount such that the  percentage of any such loss  allocated to the  Certificate
Paying Agent shall equal a fraction,  the  numerator of which equals one (1) and
the denominator of which equals the number of days the funds in the Distribution
Account were invested in such investment. The remainder of any such losses shall
be charged against the Distribution  Account. The Certificate Paying Agent shall
make all  distributions  on the  Certificates as provided in Section 3.05 of the
Indenture and Section  5.01(a) of this Trust Agreement from moneys on deposit in
the Distribution Account.

     Section  3.15.  Cooperation.  The  Owner  Trustee  shall  cooperate  in all
                     -----------
respects with any  reasonable  request by the Enhancer for action to preserve or
enforce the  Enhancer's  rights or interest  under this Trust  Agreement  or the
Insurance  Agreement,  consistent with this Trust Agreement and without limiting
the rights of the  Certificateholders  as otherwise  expressly set forth in this
Trust Agreement.

     Section 3.16. [Reserved].
                    --------

     Section  3.17.  Subordination.  Except as  otherwise  provided in the Basic
                     -------------
Documents,   for  so  long  as  any  Notes  are   outstanding  or  unpaid,   the
Certificateholders will generally be subordinated in right of payment, under the
Certificates or otherwise,  to payments to the


                                       17


Noteholders  under,  or  otherwise  related  to, the  Indenture.  If an Event of
Default has occurred and is continuing  under the  Indenture,  the  Certificates
will be fully  subordinated to obligations owing by the Trust to the Noteholders
and  the  Enhancer  under,  or  otherwise  related  to,  the  Indenture,  and no
distributions will be made on the Certificates until the Noteholders, the Paying
Agent,  the Note  Registrar,  the  Certificate  Paying  Agent,  the  Certificate
Registrar and the Indenture  Trustee and the Enhancer have been irrevocably paid
in full.

     Section 3.18. No Priority Among Certificates.  All Certificateholders shall
                   ------------------------------
rank equally as to amounts  distributable  upon the liquidation,  dissolution or
winding up of the Trust,  with no preference or priority  being  afforded to any
Certificateholders over any other Certificateholders.

                                   ARTICLE IV

                      Authority and Duties of Owner Trustee

     Section  4.01.  General  Authority.  The Owner  Trustee is  authorized  and
                     ------------------
directed to execute and deliver the Basic  Documents to which the Trust is to be
a party and each  certificate  or other  document  attached  as an exhibit to or
contemplated by the Basic Documents to which the Trust is to be a party, as well
as any certificate that supports the factual  assumptions made in any Opinion of
Counsel  delivered on the Closing Date, and any amendment or other  agreement or
instrument  described  herein,  in each case,  in such form as the Owner Trustee
shall  approve,  as  evidenced  conclusively  by the Owner  Trustee's  execution
thereof.  In addition to the  foregoing,  the Owner Trustee is obligated to take
all actions required of the Trust pursuant to the Basic Documents.

     Section 4.02.  General  Duties.  The Owner Trustee shall be  responsible to
                    ---------------
administer the Trust pursuant to the terms of this Trust Agreement and the other
Basic  Documents  to which  the  Trust  is a party  and in the  interest  of the
Certificateholders,  subject to the Basic  Documents and in accordance  with the
provisions of this Trust Agreement.

     Section 4.03. Action upon Instruction.
                   -----------------------

          (a)  Subject  to this  Article  IV and  Section  10.13  of this  Trust
Agreement  and in  accordance  with  the  terms  of  the  Basic  Documents,  the
Certificateholders  may by written  instruction  direct the Owner Trustee in the
management of the Trust.  Such direction may be exercised at any time by written
instruction of the Certificateholders pursuant to this Article IV.

          (b)  Notwithstanding  the  foregoing,  the Owner  Trustee shall not be
required to take any action  hereunder or under any Basic  Document if the Owner
Trustee shall have reasonably determined, or shall have been advised by counsel,
that such  action is  likely  to  result in  liability  on the part of the Owner
Trustee or is contrary to the terms hereof or of any other Basic  Document or is
otherwise contrary to law.

          (c) Whenever the Owner Trustee is unable to decide between alternative
courses of action  permitted or required by the terms of this Trust Agreement or
under any other Basic Document, or in the event that the Owner Trustee is unsure
as to the  application  of any  provision  of this Trust  Agreement or any other
Basic Document or any such provision is ambiguous as to its application,  or is,
or appears to be, in conflict  with any other  applicable


                                       18


provision,  or in the event that this Trust Agreement  permits any determination
by the Owner  Trustee or is silent or is  incomplete  as to the course of action
that the Owner  Trustee is required to take with respect to a particular  set of
facts,  the Owner Trustee  shall  promptly give notice (in such form as shall be
appropriate under the circumstances) to the  Certificateholders  (with a copy to
the Enhancer)  requesting  instruction as to the course of action to be adopted,
and to the extent the Owner  Trustee acts in good faith in  accordance  with any
written   instructions   received  from   Certificateholders   of   Certificates
representing a majority of the aggregate Certificate  Percentage Interest of the
Certificates, the Owner Trustee shall not be liable on account of such action to
any Person. If the Owner Trustee shall not have received appropriate instruction
within  10 days  of such  notice  (or  within  such  shorter  period  of time as
reasonably  may be  specified  in such  notice  or may be  necessary  under  the
circumstances)  it may,  but  shall be under no duty to,  take or  refrain  from
taking such action not inconsistent with this Trust Agreement or the other Basic
Documents,   as  it   shall   deem  to  be  in  the   best   interests   of  the
Certificateholders,  and the Owner Trustee shall have no liability to any Person
for such action or inaction.

     Section 4.04. No Duties Except as Specified under Specified Documents or in
                   -------------------------------------------------------------
Instructions. The Owner Trustee shall not have any duty or obligation to manage,
- ------------
make any  payment  with  respect  to,  register,  record,  sell,  dispose of, or
otherwise  deal with the Trust  Estate,  or to  otherwise  take or refrain  from
taking any action under, or in connection with, any document contemplated hereby
to which the Owner  Trustee  is a party,  except as  expressly  provided  (i) in
accordance with the powers granted to and the authority conferred upon the Owner
Trustee  pursuant to this Trust  Agreement,  (ii) in  accordance  with the Basic
Documents and (iii) in accordance with any document or instruction  delivered to
the Owner Trustee pursuant to Section 4.03; and no implied duties or obligations
shall be read into this Trust Agreement or any other Basic Document  against the
Owner  Trustee.  The Owner Trustee shall have no  responsibility  for filing any
financing  or  continuation  statement  in any  public  office at any time or to
otherwise  perfect or maintain the  perfection of any security  interest or lien
granted to it hereunder or to prepare or file any filing with the Commission for
the Trust or to record this Trust  Agreement  or any other Basic  Document.  The
Owner  Trustee  nevertheless  agrees that it will,  at its own cost and expense,
promptly  take all action as may be necessary to discharge any liens on any part
of the Trust  Estate that result from actions by, or claims  against,  the Owner
Trustee that are not related to the ownership or the administration of the Trust
Estate.

     Section 4.05. Restrictions.
                   ------------

          (a)  The  Owner  Trustee  shall  not  take  any  action  (i)  that  is
inconsistent  with the  purposes of the Trust set forth in Section  2.03 or (ii)
that, to the actual knowledge of the Owner Trustee,  would cause the Trust to be
treated  as an  association  (or a  publicly-traded  partnership)  taxable  as a
corporation or a taxable mortgage pool for federal income tax purposes or at any
time that any of the Notes or  Certificates  are  outstanding or any obligations
are  due  and  owing  to  the  Enhancer  under  the  Insurance  Agreement.   The
Certificateholders  shall not direct the Owner Trustee to take action that would
violate the provisions of this Section 4.05.

          (b) The Owner  Trustee shall not convey or transfer any of the Trust's
properties  or assets,  including  those  included in the Trust  Estate,  to any
person  unless  (i) it shall have  received  an Opinion of Counsel to the effect
that such  transaction will not have any


                                       19


material adverse tax consequence to the Trust or any  Certificateholder and (ii)
such  conveyance or transfer shall not violate the provisions of Section 3.16(b)
of the Indenture.

          Section 4.06. Prior Notice to Certificateholders and the Enhancer with
                        --------------------------------------------------------
Respect to Certain  Matters.  With respect to the following  matters,  the Owner
- ---------------------------
Trustee shall not take action unless, at least 30 days before the taking of such
action,  the Owner Trustee shall have  notified the  Certificateholders  and the
Enhancer  in  writing  of  the   proposed   action  and  the  Enhancer  and  the
Certificateholders  of  Certificates  representing  a majority of the  aggregate
Certificate  Percentage Interest of the Certificates shall not have notified the
Owner  Trustee in writing  prior to the 30th day after such notice is given that
such Certificateholders have withheld consent or provided alternative direction:

          (a) the initiation of any Proceeding by the Trust (except  Proceedings
brought in connection  with the collection of cash  distributions  due and owing
under the Mortgage  Loans) and the  compromise of any  Proceeding  brought by or
against the Trust  (except with respect to the  aforementioned  Proceedings  for
collection of cash distributions due and owing under the Mortgage Loans);

          (b) the election by the Trust to file an amendment to the  Certificate
of Trust  (unless  such  amendment  is required to be filed under the  Statutory
Trust Statute);

          (c) the amendment of any of the Basic Documents in circumstances where
the consent of any Noteholder is required;

          (d) the amendment of any of the Basic Documents in circumstances where
the consent of any Noteholder is not required and such amendment  materially and
adversely affects the interest of the Certificateholders;

          (e) the  appointment  pursuant to the  Indenture  of a successor  Note
Registrar, Paying Agent or Indenture Trustee or pursuant to this Trust Agreement
of a successor  Certificate Registrar or Certificate Paying Agent or the consent
to the  assignment  by the Note  Registrar,  Paying  Agent,  Indenture  Trustee,
Certificate  Registrar or Certificate  Paying Agent of its obligations under the
Indenture or this Trust Agreement, as applicable.

     Section 4.07. Action by Certificateholders with Respect to Certain Matters.
                   ------------------------------------------------------------
The Owner Trustee shall not have the power, except upon the written direction of
Certificateholders  evidencing  not  less  than  a  majority  of  the  aggregate
Certificate Percentage Interest of the Certificates, and with the consent of the
Enhancer,  to (a) remove the Servicer under the Servicing  Agreement pursuant to
Section 7.01 thereof or (b) except as expressly provided in the Basic Documents,
sell the Mortgage Loans after the termination of the Indenture.

     Section 4.08. Action by Certificateholders with Respect to Bankruptcy.  The
                   -------------------------------------------------------
Owner  Trustee  shall not have the power to commence a voluntary  Proceeding  in
bankruptcy  relating to the Trust  without the unanimous  prior  approval of all
Certificateholders,  and with the prior written consent of the Enhancer, and the
delivery to the Owner  Trustee by each such  Certificateholder  of a certificate
certifying  that such  Certificateholder  reasonably  believes that the Trust is
insolvent.


                                       20


     Section   4.09.    Restrictions   on    Certificateholders'    Power.   The
                        -------------------------------------------------
Certificateholders shall not direct the Owner Trustee to take or to refrain from
taking any action if such action or inaction would be contrary to any obligation
of the Trust or the Owner Trustee under this Trust Agreement or any of the other
Basic  Documents  or would be  contrary  to  Section  2.03,  nor shall the Owner
Trustee be obligated to follow any such direction, if given.

     Section 4.10.  Majority Control.  Except as expressly  provided herein, any
                    ----------------
action that may be taken by the  Certificateholders  under this Trust  Agreement
may be taken by the Certificateholders of Certificates  evidencing not less than
a majority of the aggregate Certificate Percentage Interest of the Certificates.
Except   as   expressly   provided   herein,   any   written   notice   of   the
Certificateholders delivered pursuant to this Trust Agreement shall be effective
if signed by the  Certificateholders  evidencing not less than a majority of the
aggregate Certificate Percentage Interest of the Certificates at the time of the
delivery of such notice.

     Section  4.11.  Doing  Business  in  Other  Jurisdictions.  Notwithstanding
                     -----------------------------------------
anything contained herein to the contrary, neither [_____] nor the Owner Trustee
shall be required to take any action in any jurisdiction other than in the State
of Delaware if the taking of such action will,  even after the  appointment of a
co-trustee  or separate  trustee in  accordance  with Section  9.05 hereof,  (i)
require the consent or  approval or  authorization  or order of or the giving of
notice to, or the registration with or the taking of any other action in respect
of,  any state or other  governmental  authority  or agency of any  jurisdiction
other  than  the  State  of  Delaware;  (ii)  result  in any  fee,  tax or other
governmental  charge under the laws of the State of Delaware becoming payable by
[_____],  or (iii) subject [_____] to personal  jurisdiction in any jurisdiction
other  than the  State of  Delaware  for  causes  of  action  arising  from acts
unrelated  to the  consummation  of the  transactions  by  [_____]  or the Owner
Trustee, as the case may be, contemplated hereby.

     Section 4.12 Removal of Mortgage  Loans.  Subject to and in accordance with
                  --------------------------
Section 3.22 of the Servicing Agreement, the Issuer may notify the Owner Trustee
of its direction to the Servicer to remove Mortgage Loans from the Trust Estate.
Promptly following receipt of any such request,  the Owner Trustee shall deliver
to the Servicer the written  notice and request  required to be delivered to the
Servicer pursuant to Section 3.22 of the Servicing Agreement. Any Mortgage Loans
removed  from  the  Trust  Estate  pursuant  to  Section  3.22 of the  Servicing
Agreement  shall be property of the Issuer and, upon the written  request of the
Certificateholders  holding 100% of the Certificate  Percentage Interests of the
Certificates,  be  released  to  the  Certificateholders  as a  dividend  and in
accordance with the written instructions of such Certificateholders.

                                   ARTICLE V

                           Application of Trust Funds

     Section 5.01. Distributions.
                   -------------

          (a) On each  Payment  Date  and on any  date on  which  the  Trust  is
terminated  pursuant  to  Section  8.01,  the  Certificate  Paying  Agent  shall
distribute to the  Certificateholders  all funds on deposit in the  Distribution
Account and available therefor as provided in Section 3.05


                                       21


of the  Indenture.  All  distributions  made  pursuant  to this  Section  to any
Certificates  shall be distributed to the  Certificateholders  pro rata based on
the respective Percentage Interests thereof.

          (b)  In  the  event  that  any  withholding  tax  is  imposed  on  the
distributions (or allocations of income) to a Certificateholder,  such tax shall
reduce  the  amount  otherwise   distributable  to  such   Certificateholder  in
accordance  with this  Section  5.01.  The  Certificate  Paying  Agent is hereby
authorized and directed to retain or cause to be retained from amounts otherwise
distributable to the Certificateholders  sufficient funds for the payment of any
tax that is legally owed by the Trust (but such authorization  shall not prevent
the Owner Trustee from contesting any such tax in appropriate  Proceedings,  and
withholding  payment of such tax, if  permitted  by law,  pending the outcome of
such  Proceedings).  The amount of any withholding tax imposed with respect to a
Certificateholder shall be treated as cash distributed to such Certificateholder
at the time it is withheld by the  Certificate  Paying Agent and remitted to the
appropriate taxing authority.  If there is a possibility that withholding tax is
payable with respect to a  distribution  (such as a  distribution  to a non-U.S.
Certificateholder),  the  Certificate  Paying  Agent may in its sole  discretion
withhold such amounts in accordance with this paragraph (b).

          (c) Distributions to  Certificateholders  shall be subordinated to the
creditors of the Trust, including the Noteholders.

     Section 5.02. Method of Payment. Subject to Section 8.01(c),  distributions
                   -----------------
required to be made to  Certificateholders  on any  Payment  Date as provided in
Section 5.01 shall be made to each  Certificateholder of record on the preceding
Record Date by wire transfer,  in immediately available funds, to the account of
each  Certificateholder at a bank or other entity having appropriate  facilities
therefor,  if such  Certificateholder  shall have  provided  to the  Certificate
Registrar  appropriate written instructions at least five Business Days prior to
such Payment Date.

     Section 5.03.  Signature on Returns.  The Servicer  shall sign on behalf of
                    --------------------
the Trust the tax returns, if any, of the Trust.

     Section 5.04. Statements to  Certificateholders.  On each Payment Date, the
                   ---------------------------------
Certificate  Paying  Agent shall make  available to each  Certificateholder  the
Servicing  Certificate  provided to the Owner Trustee and the Certificate Paying
Agent by the Servicer  pursuant to Section 4.01 of the Servicing  Agreement with
respect to such Payment Date.

     Section 5.05. Tax Reporting.  The Certificateholders by their acceptance of
                   -------------
a Certificate, agree to appoint the Servicer as their agent and the Servicer, as
agent for such holders under the Servicing Agreement,  has agreed to perform all
duties necessary to comply with federal and state income tax laws.

     Any  Certificateholder  that holds 100% of the  Certificates  agrees by its
purchase  of 100% of the  Certificates  to treat the  Trust  Estate as an entity
wholly owned by such  Certificateholder for purposes of federal and state income
tax,  franchise  tax and any other tax  measured  in whole or in part by income,
with the assets of the entity being the assets held by the Trust,  and the Notes
being debt of the Trust.


                                       22


                                   ARTICLE VI

                          Concerning the Owner Trustee

     Section 6.01.  Acceptance of Trusts and Duties.  The Owner Trustee  accepts
                    -------------------------------
the  trusts  hereby  created  and agrees to perform  its duties  hereunder  with
respect to such  trusts,  but only upon the terms of this Trust  Agreement.  The
Owner Trustee and the Certificate Paying Agent also agree to disburse all moneys
actually  received by it constituting part of the Trust Estate upon the terms of
this Trust Agreement and the other Basic Documents to which each is a party. The
Owner  Trustee shall not be  answerable  or  accountable  hereunder or under any
Basic  Document  under  any  circumstances,  except  (i)  for  its  own  willful
misconduct,  negligence or bad faith or negligent  failure to act or (ii) in the
case of the inaccuracy of any  representation  or warranty  contained in Section
6.03  expressly  made by the Owner  Trustee.  In  particular,  but not by way of
limitation (and subject to the exceptions set forth in the preceding sentence):

          (a) no provision of this Trust  Agreement or any other Basic  Document
shall require the Owner  Trustee to expend or risk funds or otherwise  incur any
financial  liability in the  performance of any of its rights,  duties or powers
hereunder  or under any other  Basic  Document if the Owner  Trustee  shall have
reasonable  grounds  for  believing  that  repayment  of such funds or  adequate
indemnity  against such risk or liability is not reasonably  assured or provided
to it;

          (b)  under no  circumstances  shall the Owner  Trustee  be liable  for
indebtedness evidenced by or arising under any of the Basic Documents, including
the principal of and interest on the Notes;

          (c) the Owner  Trustee shall not be  responsible  for or in respect of
the validity or  sufficiency  of this Trust  Agreement or for the due  execution
hereof by the Depositor for the form, character, genuineness, sufficiency, value
or validity of any of the Trust Estate,  or for or in respect of the validity or
sufficiency of the Basic Documents, the Notes, the Certificates,  other than the
certificate  of  authentication  on the  Certificates,  if executed by the Owner
Trustee and the Owner Trustee  shall in no event assume or incur any  liability,
duty, or obligation to any Noteholder or to any Certificateholder, other than as
expressly provided for herein or in the other Basic Documents;

          (d) the execution,  delivery,  authentication  and  performance by the
Owner  Trustee of this  Trust  Agreement  will not  require  the  authorization,
consent or  approval  of,  the  giving of notice to, the filing or  registration
with,  or the taking of any other  action  with  respect  to,  any  governmental
authority or agency;

          (e)  the  Owner  Trustee  shall  not be  liable  for  the  default  or
misconduct of the Depositor,  Indenture  Trustee,  the Certificate Paying Agent,
the Paying Agent or the Servicer  under any of the Basic  Documents or otherwise
and the Owner  Trustee  shall have no  obligation  or  liability  to perform the
obligations of the Certificate  Paying Agent, the Paying Agent, the Depositor or
the Trust  under this Trust  Agreement  or the other  Basic  Documents  that are
required to be performed by the Indenture  Trustee or the Paying Agent under the
Indenture or the Seller under the Purchase Agreement; and


                                       23


          (f) the Owner  Trustee shall be under no obligation to exercise any of
the rights or powers vested in it or duties imposed by this Trust Agreement,  or
to institute,  conduct or defend any  litigation  under this Trust  Agreement or
otherwise or in relation to this Trust Agreement or any other Basic Document, at
the request,  order or direction of any of the  Certificateholders,  unless such
Certificateholders  have  offered to the Owner  Trustee  security  or  indemnity
satisfactory  to it against  the costs,  expenses  and  liabilities  that may be
incurred by the Owner Trustee therein or thereby. The right of the Owner Trustee
to perform any  discretionary  act enumerated in this Trust  Agreement or in any
other Basic  Document  shall not be construed as a duty,  and the Owner  Trustee
shall not be  answerable  for other  than its  negligence,  bad faith or willful
misconduct in the performance of any such act.

     Section 6.02.  Furnishing of Documents.  The Owner Trustee shall furnish to
                    -----------------------
the  Securityholders  promptly  upon  receipt  of a written  reasonable  request
therefor,  duplicates  or copies of all  reports,  notices,  requests,  demands,
certificates,  financial  statements and any other instruments  furnished to the
Trust under the Basic Documents other than any Yield Maintenance Agreement.

     Section 6.03.  Representations  and  Warranties.  The Owner Trustee  hereby
                    --------------------------------
represents   and   warrants   to  the   Depositor,   for  the   benefit  of  the
Certificateholders, that:

          (a) It is a banking corporation duly organized and validly existing in
good  standing  under the laws of the State of  Delaware.  It has all  requisite
corporate  power and authority to execute,  deliver and perform its  obligations
under this Trust Agreement;

          (b) It has taken all  corporate  action  necessary  to  authorize  the
execution and delivery by it of this Trust  Agreement,  and this Trust Agreement
will be executed and delivered by one of its officers who is duly  authorized to
execute and deliver this Trust Agreement on its behalf;

          (c)  Neither  the  execution  nor the  delivery  by it of  this  Trust
Agreement,  nor the consummation by it of the transactions  contemplated  hereby
nor compliance by it with any of the terms or provisions  hereof will contravene
any federal or Delaware  law,  governmental  rule or  regulation  governing  the
banking or trust powers of the Owner Trustee or any judgment or order binding on
it, or  constitute  any  default  under its charter  documents  or bylaws or any
indenture, mortgage, contract, agreement or instrument to which it is a party or
by which any of its properties may be bound;

          (d) This Trust Agreement,  assuming due  authorization,  execution and
delivery by the Owner Trustee and the Depositor,  constitutes a valid, legal and
binding  obligation of the Owner Trustee,  enforceable  against it in accordance
with  the  terms   hereof   subject  to   applicable   bankruptcy,   insolvency,
reorganization,   moratorium  and  other  laws  affecting  the   enforcement  of
creditors' rights generally and to general  principles of equity,  regardless of
whether such enforcement is considered in a proceeding in equity or at law;

          (e) The Owner  Trustee 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,  which default might have  consequences  that
would  materially  and adversely  affect the


                                       24


condition  (financial  or  other) or  operations  of the  Owner  Trustee  or its
properties or might have consequences that would materially adversely affect its
performance hereunder; and

          (f) No  litigation  is pending or, to the best of the Owner  Trustee's
knowledge,  threatened  against  the Owner  Trustee  which  would  prohibit  its
entering into this Trust  Agreement or  performing  its  obligations  under this
Trust Agreement.

     Section 6.04. Reliance; Advice of Counsel.
                   ---------------------------

          (a) The Owner  Trustee  shall incur no  liability  to anyone in acting
upon any signature,  instrument,  notice,  resolution,  request, consent, order,
certificate, report, opinion, bond, or other document or paper believed by it to
be genuine and believed by it to be signed by the proper  party or parties.  The
Owner  Trustee  may  accept a  certified  copy of a  resolution  of the board of
directors or other governing body of any corporate party as conclusive  evidence
that such  resolution has been duly adopted by such body and that the same is in
full force and effect.  As to any fact or matter the method of  determination of
which is not  specifically  prescribed  herein,  the Owner  Trustee  may for all
purposes  hereof  rely on a  certificate,  signed by the  president  or any vice
president  or by the  treasurer  or other  authorized  officers of the  relevant
party,  as to such fact or matter and such  certificate  shall  constitute  full
protection  to the Owner  Trustee for any action taken or omitted to be taken by
it in good faith in reliance thereon.

          (b) In the exercise or  administration  of the Trust  hereunder and in
the performance of its duties and obligations  under this Trust Agreement or the
other Basic  Documents,  the Owner  Trustee (i) may act  directly or through its
agents,  attorneys,  custodians or nominees  (including  persons  acting under a
power of attorney) pursuant to agreements entered into with any of them, and the
Owner  Trustee shall not be liable for the conduct or misconduct of such agents,
attorneys,  custodians or nominees  (including  persons  acting under a power of
attorney)  if  such  persons  have  been  selected  by the  Owner  Trustee  with
reasonable  care,  and (ii) may  consult  with  counsel,  accountants  and other
skilled  persons to be selected with  reasonable  care and employed by it at the
expense of the Trust.  The Owner Trustee shall not be liable for anything  done,
suffered or omitted in good faith by it in accordance with the opinion or advice
of any such counsel,  accountants or other such Persons and not contrary to this
Trust Agreement or any other Basic Document.

     Section 6.05. Not Acting in Individual Capacity. Except as provided in this
                   ---------------------------------
Article VI, in accepting the trusts hereby created  [_____] acts solely as Owner
Trustee hereunder and not in its individual capacity, and all Persons having any
claim against the Owner Trustee by reason of the  transactions  contemplated  by
this Trust  Agreement or any other Basic  Document  shall look only to the Trust
Estate for payment or satisfaction thereof.

     Section  6.06.  Owner  Trustee  Not  Liable  for  Certificates  or  Related
                     -----------------------------------------------------------
Documents. The recitals contained herein and in the Certificates (other than the
- ---------
signatures  of the  Owner  Trustee  on the  Certificates)  shall be taken as the
statements of the Depositor, and the Owner Trustee assumes no responsibility for
the correctness  thereof.  The Owner Trustee makes no  representations as to the
validity or sufficiency of this Trust Agreement,  of any other Basic Document or
of the  Certificates  (other  than the  signatures  of the Owner  Trustee on the
Certificates) or the Notes, or of any Related Documents. The Owner Trustee shall
at no time


                                       25


have any  responsibility  or liability  with respect to the  sufficiency  of the
Trust  Estate or its  ability to generate  the  payments  to be  distributed  to
Certificateholders  under  this Trust  Agreement  or the  Noteholders  under the
Indenture,  including,  the  compliance  by the Depositor or the Seller with any
warranty  or  representation  made under any Basic  Document  or in any  related
document or the accuracy of any such warranty or  representation,  or any action
of the Certificate Paying Agent, the Certificate Registrar,  the Paying Agent or
the Indenture Trustee taken in the name of the Owner Trustee.

     Section  6.07 Owner  Trustee  May Own  Certificates  and  Notes.  The Owner
                   -------------------------------------------------
Trustee in its  individual or any other capacity may become the owner or pledgee
of  Certificates  or Notes  and may deal with the  Depositor,  the  Seller,  the
Certificate  Paying Agent, the Certificate  Registrar,  the Paying Agent and the
Indenture  Trustee in  transactions  with the same rights as it would have if it
were not Owner Trustee.


                                       26


                                   ARTICLE VII

                          Compensation of Owner Trustee

     Section 7.01.  Owner  Trustee's Fees and Expenses.  The Owner Trustee shall
                    ----------------------------------
receive  as  compensation  for its  services  hereunder  such  fees as have been
separately agreed upon before the date hereof in accordance with Section 6.06 of
the Servicing  Agreement,  and the Owner  Trustee  shall be  reimbursed  for its
reasonable expenses hereunder and under the other Basic Documents, including the
reasonable   compensation,   expenses   and   disbursements   of  such   agents,
representatives,  experts and counsel as the Owner Trustee may reasonably employ
in  connection  with the exercise and  performance  of its rights and its duties
hereunder  and under the other  Basic  Documents  which  shall be payable by the
Servicer pursuant to Section 3.11 of the Servicing Agreement.

     Section 7.02.  Indemnification.  The  Certificateholders of the majority of
                    ---------------
the Percentage  Interest of the Certificates  shall  indemnify,  defend and hold
harmless  the Owner  Trustee and its  successors,  assigns,  agents and servants
(collectively,  the  "Indemnified  Parties")  from  and  against,  any  and  all
liabilities, obligations, losses, damages, taxes, claims, actions and suits, and
any and all reasonable costs,  expenses and disbursements  (including reasonable
legal  fees  and  expenses)  of any kind and  nature  whatsoever  (collectively,
"Expenses")  which may at any time be  imposed  on,  incurred  by,  or  asserted
against the Owner  Trustee or any  Indemnified  Party in any way  relating to or
arising  out of this  Trust  Agreement,  the other  Basic  Documents,  the Trust
Estate,  the administration of the Trust Estate or the action or inaction of the
Owner Trustee hereunder; provided, however, that:

          (a) such  Certificateholder  shall not be liable  for or  required  to
indemnify an Indemnified  Party from and against  Expenses  arising or resulting
from the Owner  Trustee's  willful  misconduct,  negligence or bad faith or as a
result of any inaccuracy of a  representation  or warranty  contained in Section
6.03 expressly made by the Owner Trustee;

          (b) with respect to any such claim,  the Indemnified  Party shall have
given  such   Certificateholder   written  notice  thereof  promptly  after  the
Indemnified Party shall have actual knowledge thereof;

          (c)   while   maintaining   control   over  its  own   defense,   such
Certificateholder  shall consult with the  Indemnified  Party in preparing  such
defense; and

          (d) notwithstanding  anything in this Trust Agreement to the contrary,
such  Certificateholder  shall not be liable for  settlement  of any claim by an
Indemnified   Party   entered   into   without   the  prior   consent   of  such
Certificateholder, which consent shall not be unreasonably withheld.

     The indemnities  contained in this Section shall survive the resignation or
termination of the Owner Trustee or the termination of this Trust Agreement.  In
the event of any Proceeding for which  indemnity may be sought  pursuant to this
Section 7.02, the Owner  Trustee's  choice of legal  counsel,  if other than the
legal counsel retained by the Owner Trustee in connection with the execution and
delivery  of this  Trust  Agreement,  shall be subject  to the  approval  of the


                                       27


Certificateholder   of  the   majority  of  the   Percentage   Interest  of  the
Certificates,  which approval shall not be unreasonably  withheld.  In addition,
upon  written  notice to the Owner  Trustee  and with the  consent  of the Owner
Trustee, which consent shall not be unreasonably withheld, the Certificateholder
of the majority of the Percentage  Interest of the  Certificates  shall have the
right to assume the defense of any Proceeding against the Owner Trustee.

                                  ARTICLE VIII

                         Termination of Trust Agreement

     Section 8.01. Termination of Trust Agreement.
                   ------------------------------

          (a) This Trust Agreement  (other than this Article VIII) and the Trust
shall terminate and be of no further force or effect upon the final distribution
of all moneys or other  property or proceeds of the Trust  Estate in  accordance
with the  terms of the  Indenture  and this  Trust  Agreement.  The  bankruptcy,
liquidation, dissolution, death or incapacity of any Certificateholder shall not
(i) operate to terminate  this Trust  Agreement or the Trust,  (ii) entitle such
Certificateholder's  legal representatives or heirs to claim an accounting or to
take any  Proceeding  in any court for a  partition  or winding up of all or any
part of the Trust or the Trust  Estate or (iii)  otherwise  affect  the  rights,
obligations and liabilities of the parties hereto.

          (b) Except as provided in Section  8.01(a),  neither the Depositor nor
any Certificateholder shall be entitled to revoke or terminate the Trust.

          (c) Notice of any  termination  of the Trust,  specifying  the Payment
Date on which  Certificateholders  shall  surrender  their  Certificates  to the
Certificate  Paying  Agent for  payment of the final  distribution  thereon  and
cancellation  thereof,  shall be given by the Certificate Paying Agent by letter
to the  Certificateholders  and the Enhancer mailed within five Business Days of
receipt of notice of such  termination  from the Owner Trustee,  stating (i) the
Payment  Date upon or with  respect to which final  payment of the  Certificates
shall be made upon  presentation and surrender of the Certificates at the office
of the Certificate Paying Agent therein designated,  (ii) the amount of any such
final  payment  and (iii)  that the Record  Date  otherwise  applicable  to such
Payment Date is not applicable,  payments being made only upon  presentation and
surrender  of the  Certificates  at the office of the  Certificate  Paying Agent
therein  specified.  The Certificate  Paying Agent shall give such notice to the
Owner Trustee and the Certificate  Registrar at the time such notice is given to
Certificateholders.  Upon  presentation and surrender of the  Certificates,  the
Certificate  Paying Agent shall cause to be  distributed  to  Certificateholders
amounts distributable on such Payment Date pursuant to Section 5.01.

     In the event that all of the Certificateholders  shall not have surrendered
their  Certificates for cancellation  within six months after the date specified
in the above mentioned written notice, the Certificate Paying Agent shall give a
second written  notice to the remaining  Certificateholders  to surrender  their
Certificates for cancellation  and receive the final  distribution  with respect
thereto.  Subject to applicable laws with respect to escheat of funds, if within
one year  following the Payment Date on which final payment of the  Certificates
was to have been made pursuant to Section 5.01, all the  Certificates  shall not
have been surrendered for  cancellation,  the Certificate  Paying Agent may take
appropriate steps, or may appoint an agent to


                                       28


take appropriate steps, to contact the remaining  Certificateholders  concerning
surrender of their  Certificates,  and the cost thereof shall be paid out of the
funds and other assets that shall remain  subject to this Trust  Agreement.  Any
funds remaining in the  Distribution  Account after  exhaustion of such remedies
shall be distributed by the Certificate Paying Agent to the Certificateholder of
the  majority of the  Percentage  Interest of the  Certificates  with respect to
which such amounts are due.

          (d) Upon the  winding up of the Trust and its  termination,  the Owner
Trustee  shall  cause  the  Certificate  of Trust to be  cancelled  by  filing a
certificate of  cancellation  with the Secretary of State in accordance with the
provisions of Section 3810(c) of the Statutory Trust Statute.

                                   ARTICLE IX

             Successor Owner Trustees and Additional Owner Trustees

          Section 9.01.  Eligibility  Requirements for Owner Trustee.  The Owner
                         -------------------------------------------
Trustee shall at all times be a corporation satisfying the provisions of Section
3807(a) of the Statutory Trust Statute;  authorized to exercise  corporate trust
powers;  having a combined  capital and surplus of at least $[_____] and subject
to supervision or  examination by federal or state  authorities;  and having (or
having a parent that has) long-term debt  obligations  with a rating of at least
[___] by  Moody's,  Standard  & Poor's  or  Fitch,  if rated by  Fitch.  If such
corporation shall publish reports of condition at least annually pursuant to law
or to the requirements of the aforesaid supervising or examining authority, then
for the  purpose of this  Section,  the  combined  capital  and  surplus of such
corporation  shall be deemed to be its combined capital and surplus as set forth
in its most recent  report of  condition so  published.  In case at any time the
Owner Trustee shall cease to be eligible in  accordance  with the  provisions of
this Section 9.01, the Owner Trustee shall resign  immediately in the manner and
with the effect specified in Section 9.02.

          Section 9.02.  Replacement of Owner Trustee.  The Owner Trustee may at
                         ----------------------------
any time resign and be discharged  from the trusts  hereby  created by giving 30
days' prior written notice thereof to the Enhancer,  the Indenture Trustee,  the
Paying Agent and the Depositor.  Upon receiving such notice of resignation,  the
Indenture  Trustee  shall  promptly  appoint a successor  Owner Trustee with the
consent of the Enhancer,  which consent shall not be unreasonably  withheld,  by
written  instrument,  in  duplicate,  one  copy of  which  instrument  shall  be
delivered to the resigning  Owner  Trustee and one copy to the  successor  Owner
Trustee.  If no successor  Owner  Trustee  shall have been so appointed and have
accepted  appointment  within  30  days  after  the  giving  of such  notice  of
resignation,  the  resigning  Owner  Trustee may petition any court of competent
jurisdiction for the appointment of a successor Owner Trustee.

     If at any time the Owner  Trustee  shall cease to be eligible in accordance
with the  provisions  of  Section  9.01 and shall fail to resign  after  written
request therefor by the Indenture  Trustee (and the Indenture Trustee shall make
such request  upon (i) the written  direction  of the  Enhancer,  so long as the
Enhancer is not in default  under the Policy,  or (ii) the written  direction of
holders of Notes  representing  not less than a majority of the Note  Balance of
the Notes if the Enhancer is in default under the Policy), or if at any time the
Owner Trustee shall be legally  unable to act, or shall be adjudged  bankrupt or
insolvent,  or a  receiver  of the Owner  Trustee  or of


                                       29


its property  shall be  appointed,  or any public  officer  shall take charge or
control of the Owner  Trustee or of its  property  or affairs for the purpose of
rehabilitation,  conservation  or liquidation,  then the Indenture  Trustee may,
and, at the direction of the Enhancer,  shall,  remove the Owner Trustee. If the
Indenture  Trustee  shall remove the Owner  Trustee  under the  authority of the
immediately  preceding sentence,  the Indenture Trustee shall promptly appoint a
successor  Owner  Trustee  reasonably  acceptable  to the  Enhancer  by  written
instrument, in duplicate, one copy of which instrument shall be delivered to the
outgoing  Owner Trustee so removed and one copy to the successor  Owner Trustee,
and shall pay all fees owed to the  outgoing  Owner  Trustee.  If the  Indenture
Trustee is unable to appoint a successor  Owner Trustee within 60 days after any
such  direction,  the  Indenture  Trustee may  petition  any court of  competent
jurisdiction for the appointment of a successor Owner Trustee.

     Any  resignation  or  removal of the Owner  Trustee  and  appointment  of a
successor Owner Trustee  pursuant to any of the provisions of this Section shall
not become  effective  until  acceptance of appointment  by the successor  Owner
Trustee  pursuant to Section 9.03 and payment of all fees and  expenses  owed to
the outgoing Owner Trustee.

     Section  9.03.   Successor  Owner  Trustee.  Any  successor  Owner  Trustee
                      -------------------------
appointed pursuant to Section 9.02 shall execute, acknowledge and deliver to the
Indenture  Trustee,  the Paying Agent and to its  predecessor  Owner  Trustee an
instrument accepting such appointment under this Trust Agreement,  and thereupon
the  resignation  or removal  of the  predecessor  Owner  Trustee  shall  become
effective,  and such successor  Owner Trustee,  without any further act, deed or
conveyance,  shall become fully vested with all the rights,  powers,  duties and
obligations of its predecessor  under this Trust Agreement,  with like effect as
if originally named as Owner Trustee.  The predecessor  Owner Trustee shall upon
payment of its fees and  expenses  deliver to the  successor  Owner  Trustee all
documents and statements and monies held by it under this Trust  Agreement;  and
the predecessor  Owner Trustee shall execute and deliver such instruments and do
such other things as may reasonably be required for fully and certainly  vesting
and confirming in the successor  Owner Trustee all such rights,  powers,  duties
and obligations.

     No successor  Owner  Trustee shall accept  appointment  as provided in this
Section 9.03 unless at the time of such  acceptance such successor Owner Trustee
shall be eligible pursuant to Section 9.01.

     Upon  acceptance of  appointment by a successor  Owner Trustee  pursuant to
this  Section  9.03,   the  Paying  Agent  shall  mail  notice  thereof  to  all
Certificateholders,  the Indenture Trustee, the Noteholders, the Rating Agencies
and the  Enhancer.  If the Paying Agent shall fail to mail such notice within 10
days after  acceptance of such  appointment by the successor Owner Trustee,  the
successor  Owner  Trustee shall cause such notice to be mailed at the expense of
the Paying Agent.

     Section 9.04.  Merger or  Consolidation  of Owner Trustee.  Any Person into
                    ------------------------------------------
which the Owner  Trustee  may be merged  or  converted  or with  which it may be
consolidated,   or  any  Person   resulting  from  any  merger,   conversion  or
consolidation  to which  the  Owner  Trustee  shall be a  party,  or any  Person
succeeding to all or  substantially  all of the corporate  trust business of the
Owner Trustee,  shall be the successor of the Owner Trustee  hereunder,  without
the execution or filing of any  instrument or any further act on the part of any
of  the  parties  hereto,  anything  herein


                                       30


to the contrary  notwithstanding;  provided,  however, that such Person shall be
eligible  pursuant to Section 9.01;  provided,  further,  that the Owner Trustee
shall mail notice of such merger or consolidation to the Rating Agencies.

     Section 9.05 Appointment of Co-Trustee or Separate Trustee. Notwithstanding
                  ---------------------------------------------
any other  provisions of this Trust  Agreement,  at any time, for the purpose of
meeting  any legal  requirements  of any  jurisdiction  in which any part of the
Trust Estate may at the time be located,  the Owner Trustee shall have the power
and shall execute and deliver all  instruments to appoint one or more Persons to
act as  co-trustee,  jointly with the Owner Trustee,  or as separate  trustee or
trustees, of all or any part of the Trust Estate, and to vest in such Person, in
such capacity,  such title to the Trust or any part thereof and,  subject to the
other provisions of this Section, such powers, duties,  obligations,  rights and
trusts as the Owner Trustee may consider  necessary or desirable.  No co-trustee
or separate  trustee  under this Trust  Agreement  shall be required to meet the
terms of eligibility as a successor  Owner Trustee  pursuant to Section 9.01 and
no notice of the  appointment  of any  co-trustee  or separate  trustee shall be
required pursuant to Section 9.03.

     Each separate trustee and co-trustee shall, to the extent permitted by law,
be appointed and act subject to the following provisions and conditions:

          (a) All rights,  powers,  duties and obligations  conferred or imposed
upon the Owner Trustee shall be conferred upon and exercised or performed by the
Owner  Trustee  and such  separate  trustee  or  co-trustee  jointly  (it  being
understood  that such separate  trustee or  co-trustee is not  authorized to act
separately  without the Owner Trustee joining in such act), except to the extent
that under any law of any  jurisdiction  in which any particular act or acts are
to be performed,  the Owner  Trustee  shall be  incompetent  or  unqualified  to
perform  such act or acts,  in which  event  such  rights,  powers,  duties  and
obligations  (including  the holding of title to the Trust Estate or any portion
thereof in any such  jurisdiction)  shall be exercised and  performed  singly by
such separate  trustee or  co-trustee,  but solely at the direction of the Owner
Trustee;

          (b) No trustee under this Trust Agreement  shall be personally  liable
by  reason  of any  act or  omission  of any  other  trustee  under  this  Trust
Agreement; and

          (c) The Owner  Trustee  may at any time accept the  resignation  of or
remove any separate trustee or co-trustee.

     Any notice,  request or other  writing  given to the Owner Trustee shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as  effectively  as if given to each of them.  Every  instrument  appointing any
separate  trustee or  co-trustee  shall  refer to this Trust  Agreement  and the
conditions of this Article IX. Each separate  trustee and  co-trustee,  upon its
acceptance of the trusts conferred, shall be vested with the estates or property
specified  in its  instrument  of  appointment,  either  jointly  with the Owner
Trustee or separately, as may be provided therein, subject to all the provisions
of this Trust  Agreement,  specifically  including every provision of this Trust
Agreement  relating to the conduct of,  affecting the liability of, or affording
protection to, the Owner Trustee.  Each such instrument  shall be filed with the
Owner Trustee.


                                       31


     Any  separate  trustee  or  co-trustee  may at any time  appoint  the Owner
Trustee as its agent or attorney-in-fact  with full power and authority,  to the
extent not  prohibited  by law, to do any lawful act under or in respect of this
Trust  Agreement  on its  behalf  and in its name.  If any  separate  trustee or
co-trustee shall die, become incapable of acting,  resign or be removed,  all of
its  estates,  properties,  rights,  remedies  and  trusts  shall vest in and be
exercised by the Owner  Trustee,  to the extent  permitted  by law,  without the
appointment of a new or successor co-trustee or separate trustee.

                                   ARTICLE X

                                  Miscellaneous

     Section 10.01. Amendments.
                    ----------

          (a) This  Trust  Agreement  may be  amended  from  time to time by the
parties  hereto as  specified  in this  Section  10.01,  provided  that any such
amendment, except as provided in paragraph (e) below, shall be accompanied by an
Opinion of Counsel addressed to the Owner Trustee and the Enhancer to the effect
that such amendment complies with the provisions of this Section.

          (b) If the purpose of any such  amendment (as detailed  therein) is to
correct any mistake,  eliminate  any  inconsistency,  cure any ambiguity or deal
with any matter not covered in this Trust Agreement (i.e., to give effect to the
intent of the  parties),  it shall not be necessary to obtain the consent of any
Certificateholders,  but the Owner Trustee shall be furnished  with (i) a letter
from each Rating  Agency that the  amendment  will not result in a Rating Event,
determined  without  regard to the  Policy and (ii) an Opinion of Counsel to the
effect that such action will not  adversely  affect in any material  respect the
interests of any  Certificateholder,  and the consent of the  Enhancer  shall be
obtained.

          (c) If the purpose of the  amendment is to prevent the  imposition  of
any federal or state taxes at any time that any Security is  outstanding  (i.e.,
technical  in nature),  it shall not be  necessary  to obtain the consent of any
Certificateholder,  but the Owner Trustee shall be furnished  with an Opinion of
Counsel that such amendment is necessary or helpful to prevent the imposition of
such  taxes  and is not  materially  adverse  to any  Certificateholder  and the
consent of the Enhancer shall be obtained.

          (d) If the purpose of the  amendment  is to add or eliminate or change
any provision of the Trust  Agreement  other than as contemplated in (b) and (c)
above,  the  amendment  shall  require  (i) the consent of the  Enhancer  and an
Opinion of Counsel to the effect that such action will not  adversely  affect in
any material respect the interests of any  Certificateholder and (ii) either (A)
a letter from each Rating  Agency  that such  amendment  will not cause a Rating
Event,  if  determined  without  regard  to the  Policy  or (B) the  consent  of
Certificateholders evidencing a majority of the aggregate Certificate Percentage
Interest and the Indenture Trustee;  provided,  however,  that no such amendment
shall  reduce in any manner  the  amount  of, or delay the  timing of,  payments
received  that are required to be  distributed  on any  Certificate  without the
consent of each  Certificateholder  affected thereby and the Enhancer, or reduce
the aforesaid  percentage of Certificates  the  Certificateholders  of which are
required  to


                                       32


consent to any such amendment,  without the consent of the Certificateholders of
all such Certificates then outstanding;  provided,  further, that no Certificate
registered  in the name of the Seller or an  Affiliate  of the  Seller  shall be
considered a Certificate for purposes of such consent.

          (e) No amendment of this Trust  Agreement  may provide for the holding
of any of the Certificates in book-entry form.

          (f) If the  purpose  of any  such  amendment  is to  provide  for  the
issuance of additional  Certificates  representing  an interest in the Trust, it
shall not be necessary to obtain the consent of any  Certificateholder,  but the
Owner  Trustee  shall be furnished  with (i) an Opinion of Counsel to the effect
that such action will not adversely affect in any material respect the interests
of any Certificateholders and (B) a letter from each Rating Agency to the effect
that such amendment will not cause a Rating Event, if determined  without regard
to the Policy, and the consent of the Enhancer shall be obtained.

          (g) Promptly after the execution of any such amendment or consent, the
Owner  Trustee  shall  furnish  written  notification  of the  substance of such
amendment  or consent to each  Certificateholder,  the  Indenture  Trustee,  the
Paying  Agent,  the  Enhancer and each of the Rating  Agencies.  It shall not be
necessary  for  the  consent  of  Certificateholders  or the  Indenture  Trustee
pursuant to this Section  10.01 to approve the  particular  form of any proposed
amendment or consent,  but it shall be  sufficient if such consent shall approve
the  substance  thereof.  The manner of obtaining  such  consents (and any other
consents of  Certificateholders  provided for in this Trust  Agreement or in any
other Basic  Document)  and of  evidencing  the  authorization  of the execution
thereof by Certificateholders  shall be subject to such reasonable  requirements
as the Owner Trustee may prescribe.

          (h) In connection with the execution of any amendment to any agreement
to which  the  Trust is a party,  other  than this  Trust  Agreement,  the Owner
Trustee  shall be entitled to receive and  conclusively  rely upon an Opinion of
Counsel to the effect that such  amendment  is  authorized  or  permitted by the
documents  subject to such  amendment and that all  conditions  precedent in the
Basic Documents for the execution and delivery thereof by the Trust or the Owner
Trustee, as the case may be, have been satisfied.

          (i) The Owner Trustee may, but shall not be obligated to,  execute any
amendment which adversely affects its rights, duties or immunities hereunder.

     Promptly after the execution of any amendment to the  Certificate of Trust,
the Owner Trustee shall cause the filing of such amendment with the Secretary of
State.

     Section 10.02. No Legal Title to Trust Estate. The Certificateholders shall
                    ------------------------------
not have legal  title to any part of the Trust  Estate.  The  Certificateholders
shall be  entitled  to receive  distributions  with  respect to their  undivided
beneficial  interest  therein only in  accordance  with  Articles V and VIII. No
transfer,  by operation of law or otherwise,  of any right, title or interest of
the  Certificateholders  to and in their ownership  interest in the Trust Estate
shall  operate to  terminate  this Trust  Agreement  or the trusts  hereunder or
entitle any  transferee to an accounting or to the transfer to it of legal title
to any part of the Trust Estate.


                                       33


     Section 10.03.  Limitations  on Rights of Others.  Except for Section 2.07,
                     --------------------------------
the  provisions of this Trust  Agreement are solely for the benefit of the Owner
Trustee, the Depositor, the Certificateholders,  the Enhancer and, to the extent
expressly  provided  herein,  the Paying Agent,  the  Indenture  Trustee and the
Noteholders,  and nothing in this Trust  Agreement  (other than  Section  2.07),
whether  express or implied,  shall be construed to give to any other Person any
legal or  equitable  right,  remedy or claim in the Trust  Estate or under or in
respect of this Trust  Agreement  or any  covenants,  conditions  or  provisions
contained herein.

     Section 10.04. Notices.
                    -------

          (a) Unless  otherwise  expressly  specified  or permitted by the terms
hereof,  all notices shall be in writing and shall be deemed given upon receipt:
if to the Owner  Trustee,  addressed to its Corporate  Trust  Office;  if to the
Paying Agent,  addressed to its Corporate  Trust Office,  if to the  Certificate
Paying Agent, addressed to [_____],  [_____] Attention:  [_____], with a copy to
the  Corporate  Trust  Office of the  Indenture  Trustee,  if to the  Depositor,
addressed to Wachovia Asset Securitization  Issuance,  LLC, 8739 Research Drive,
NC0121-Suite  D,  Charlotte,  North Carolina  28288-0121,  Attention:  Robert J.
Perret,  Telecopier:  (704) 383-8121; if to the Enhancer,  addressed to [_____],
[_____], Attention: [_____], Telecopier:  [_____] (Wachovia Asset Securitization
Issuance,  LLC [_____] Trust);  if to the Rating Agencies,  addressed to Moody's
Investors  Service,  Inc., 99 Church Street, 4th Floor, New York, New York 10001
and Standard & Poor's, a division of The McGraw-Hill  Companies,  Inc., 55 Water
Street,  New York, New York 10004,  Attention:  Structured  Finance Department -
MBS; or, as to each of the foregoing Persons,  at such other address as shall be
designated  by such  Person in a written  notice to each of the other  foregoing
Persons.

          (b)  Any   notice   required   or   permitted   to  be   given   to  a
Certificateholder  shall be given by first-class mail,  postage prepaid,  at the
address of such  Certificateholder  as shown in the  Certificate  Register.  Any
notice so  mailed  within  the time  prescribed  in this  Trust  Agreement  to a
Certificateholder  shall be  conclusively  presumed  to have  been  duly  given,
whether or not such Certificateholder receives such notice.

          (c) A copy of any notice  delivered to the Owner  Trustee or the Trust
shall also be delivered to the Depositor.

     Section 10.05. Severability.  Any provision of this Trust Agreement that is
                    ------------
prohibited or unenforceable in any jurisdiction  shall, as to such jurisdiction,
be ineffective to the extent of such  prohibition  or  unenforceability  without
invalidating  the  remaining  provisions  hereof,  and any such  prohibition  or
unenforceability   in  any   jurisdiction   shall  not   invalidate   or  render
unenforceable such provision in any other jurisdiction.

     Section 10.06. Separate Counterparts.  This Trust Agreement may be executed
                    ---------------------
by the  parties  hereto in any  number of  counterparts,  each of which  when so
executed and delivered  shall be an original,  but all such  counterparts  shall
together constitute but one and the same instrument.

     Section 10.07.  Successors and Assigns.  All  representations,  warranties,
                     ----------------------
covenants and  agreements  contained  herein shall be binding upon, and inure to
the benefit of, each of the


                                       34


Enhancer,  the  Depositor,  the  Owner  Trustee  and  its  successors  and  each
Certificateholder  and its  successors  and  permitted  assigns,  all as  herein
provided. Any request, notice, direction, consent, waiver or other instrument or
action by a  Certificateholder  shall bind the  successors  and  assigns of such
Certificateholder.

     Section 10.08. No Petition.  The Owner Trustee, by entering into this Trust
                    -----------
Agreement,  and each  Certificateholder,  by  accepting  a  Certificate,  hereby
covenants  and  agrees  that it  will  not at any  time  institute  against  the
Depositor or the Trust, or join in any institution  against the Depositor or the
Trust of, any  bankruptcy  Proceedings  under any United States federal or state
bankruptcy  or  similar  law  in  connection   with  any   obligations   to  the
Certificates,  the  Notes,  this  Trust  Agreement  or any of  the  other  Basic
Documents.

     Section  10.09.  No  Recourse.  Each  Certificateholder,   by  accepting  a
                      ------------
Certificate, acknowledges that such Certificateholder's Certificate represents a
beneficial  interest in the Trust only and does not  represent an interest in or
obligation  of the  Depositor,  the Seller,  the Owner  Trustee,  the  Indenture
Trustee,  the Paying Agent or any Affiliate thereof, and that no recourse may be
had against such Persons or their  assets,  except as may be expressly set forth
or  contemplated  in the  Certificates,  this Trust Agreement or the other Basic
Documents.

     Section 10.10.  Headings. The headings of the various Articles and Sections
                     --------
herein are for  convenience  of reference only and shall not define or limit any
of the terms or provisions hereof.

     Section 10.11.  GOVERNING LAW. THIS TRUST  AGREEMENT  SHALL BE CONSTRUED IN
                     -------------
ACCORDANCE  WITH THE LAWS OF THE STATE OF  DELAWARE,  WITHOUT  REFERENCE  TO ITS
CONFLICT OF LAW  PROVISIONS,  AND THE  OBLIGATIONS,  RIGHTS AND  REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     Section 10.12  Integration.  This Trust  Agreement  constitutes  the entire
                    -----------
agreement  among the parties hereto  pertaining to the subject matter hereof and
supersedes all prior agreements and understanding pertaining thereto.

     Section 10.13 Rights of Enhancer to Exercise Rights of  Certificateholders.
                   ------------------------------------------------------------
By  accepting  its  Certificate,  each  Certificateholder  agrees  that unless a
Enhancer  Default  exists,  the  Enhancer  shall have the right to exercise  all
rights of the Certificateholders  under this Trust Agreement without any further
consent of the Certificateholders. Nothing in this Section, however, shall alter
or modify in any way,  the  fiduciary  obligations  of the Owner  Trustee to the
Certificateholders  pursuant to this Trust  Agreement,  or create any  fiduciary
obligation  of the Owner  Trustee  to the  Enhancer.  The  Enhancer  shall be an
express third party beneficiary of this Trust Agreement.


                                       35




     IN WITNESS  WHEREOF,  the Depositor and the Owner Trustee have caused their
names  to  be  signed  hereto  by  their  respective   officers  thereunto  duly
authorized, all as of the day and year first above written.

                                                  WACHOVIA ASSET SECURITIZATION
                                                  ISSUANCE, LLC,
                                                   as Depositor



                                                  By:
                                                     ---------------------------
                                                     Name:
                                                     Title:


                                                  [______],
                                                    not   in   its    individual
                                                    capacity but solely as Owner
                                                    Trustee, except with respect
                                                    to the  representations  and
                                                    warranties    contained   in
                                                    Section 6.03 hereof



                                                  By:
                                                     ---------------------------
                                                     Name:
                                                     Title:


Acknowledged and Agreed:


[______],
     not in its individual capacity but solely
     as Indenture Trustee




By:
   ------------------------------------------
   Name:
   Title:


WACHOVIA BANK, NATIONAL ASSOCIATION,
 not in its individual capacity but solely
 as Certificate Registrar and Certificate
 Paying Agent



By:
   ------------------------------------------
   Name:
   Title:


                                       36


WACHOVIA ASSET SECURITIZATION ISSUANCE, LLC
[_____] TRUST,

By:   [_____],
      not in its individual capacity but solely
      as Owner Trustee


By:
   ------------------------------------------
   Name:
   Title:



                                       37


                                    EXHIBIT A

                               FORM OF CERTIFICATE

     THIS  CERTIFICATE  IS  SUBORDINATED  IN RIGHT OF  PAYMENT  TO THE  NOTES AS
DESCRIBED IN THE AGREEMENT (AS DEFINED HEREIN).

     THIS  CERTIFICATE  HAS NOT  BEEN  AND  WILL  NOT BE  REGISTERED  UNDER  THE
SECURITIES ACT OF 1933, AS AMENDED,  OR THE SECURITIES LAWS OF ANY STATE AND MAY
NOT BE RESOLD OR  TRANSFERRED  UNLESS IT IS REGISTERED  PURSUANT TO SUCH ACT AND
STATE LAWS OR IS SOLD OR  TRANSFERRED  IN  TRANSACTIONS  WHICH ARE  EXEMPT  FROM
REGISTRATION UNDER SUCH ACT AND SUCH STATE LAWS AND IS TRANSFERRED IN ACCORDANCE
WITH THE PROVISIONS OF SECTION 3.05 OF THE AGREEMENT.

     NO  TRANSFER  OF THIS  CERTIFICATE  SHALL BE MADE  UNLESS  THE  CERTIFICATE
REGISTRAR  SHALL HAVE  RECEIVED  EITHER  (i) A  REPRESENTATION  LETTER  FROM THE
TRANSFEREE  OF THIS  CERTIFICATE  TO THE EFFECT THAT SUCH  TRANSFEREE  IS NOT AN
EMPLOYEE   BENEFIT  OR  OTHER  PLAN  SUBJECT  TO  THE   PROHIBITED   TRANSACTION
RESTRICTIONS  AND THE  FIDUCIARY  RESPONSIBILITY  REQUIREMENTS  OF THE  EMPLOYEE
RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR SECTION 4975 OF
THE INTERNAL  REVENUE CODE OF 1986, AS AMENDED (THE "CODE"),  ANY PERSON ACTING,
DIRECTLY  OR  INDIRECTLY,  ON BEHALF OF ANY SUCH PLAN OR ANY PERSON  USING "PLAN
ASSETS,"  WITHIN THE  MEANING OF THE  DEPARTMENT  OF LABOR  REGULATIONS  SECTION
2510.3-101,  TO ACQUIRE THIS CERTIFICATE  (EACH, A "PLAN INVESTOR"),  OR (ii) IF
THIS  CERTIFICATE IS PRESENTED FOR  REGISTRATION IN THE NAME OF A PLAN INVESTOR,
AN OPINION OF COUNSEL  ACCEPTABLE TO AND IN FORM AND SUBSTANCE  SATISFACTORY  TO
THE DEPOSITOR, THE OWNER TRUSTEE, THE SERVICER AND THE CERTIFICATE REGISTRAR, OR
A  CERTIFICATION  IN THE FORM OF EXHIBIT G TO THE AGREEMENT,  TO THE EFFECT THAT
THE PURCHASE OR HOLDING OF THIS CERTIFICATE IS PERMISSIBLE UNDER APPLICABLE LAW,
WILL NOT CONSTITUTE OR RESULT IN A PROHIBITED  TRANSACTION  UNDER SECTION 406 OF
ERISA OR SECTION 4975 OF THE CODE (OR  COMPARABLE  PROVISIONS OF ANY  SUBSEQUENT
ENACTMENTS) AND WILL NOT SUBJECT THE DEPOSITOR, THE OWNER TRUSTEE, THE SERVICER,
THE CERTIFICATE REGISTRAR,  OR THE CERTIFICATE PAYING AGENT TO ANY OBLIGATION OR
LIABILITY  (INCLUDING  OBLIGATIONS OR LIABILITIES  UNDER SECTION 406 OF ERISA OR
SECTION 4975 OF THE CODE) IN ADDITION TO THOSE UNDERTAKEN IN THE AGREEMENT.

     THE  TRANSFEREE  OF THIS  CERTIFICATE  SHALL BE  SUBJECT  TO UNITED  STATES
FEDERAL  WITHHOLDING TAX UNLESS THE CERTIFICATE  REGISTRAR SHALL HAVE RECEIVED A
CERTIFICATE OF NON-FOREIGN STATUS CERTIFYING AS TO THE TRANSFEREE'S  STATUS AS A
U.S. PERSON OR CORPORATION OR PARTNERSHIP UNDER U.S. LAW.


                                       A-1


     THIS  CERTIFICATE  DOES NOT  REPRESENT AN INTEREST IN OR  OBLIGATION OF THE
SELLER, THE DEPOSITOR,  THE SERVICER,  THE INDENTURE TRUSTEE, THE OWNER TRUSTEE,
the Paying  Agent OR ANY OF THEIR  RESPECTIVE  AFFILIATES,  EXCEPT AS  EXPRESSLY
PROVIDED IN THE AGREEMENT OR THE OTHER BASIC DOCUMENTS.



                                       A-2




Certificate No. 1

Cut-Off Date:
[______]

Date of Trust Agreement:
[______]

First Payment Date:                                    Percentage Interest: 100%
[______]

Final Payment Date:
[______]

                   WACHOVIA ASSET SECURITIZATION ISSUANCE, LLC
                    ASSET-BACKED CERTIFICATES, SERIES [_____]

     evidencing a fractional undivided interest in Wachovia Asset Securitization
Issuance,  LLC [_____]  Trust (the  "Issuer"),  the  property of which  consists
primarily of the Mortgage Loans.

     This Certificate is payable solely from the assets of the Trust Estate, and
does not represent an obligation  of or interest in the  Depositor,  the Seller,
the Servicer,  the Indenture  Trustee,  the Paying Agent or the Owner Trustee or
any of their  Affiliates.  This  Certificate is not guaranteed or insured by any
governmental  agency or  instrumentality  or by the Depositor,  the Seller,  the
Servicer, the Indenture Trustee, the Paying Agent or the Owner Trustee or any of
their affiliates. None of the Depositor, the Seller, the Servicer, the Indenture
Trustee,  the Paying Agent or the Owner Trustee or any of their  Affiliates will
have any obligation with respect to any certificate or other obligation  secured
by or payable from payments on the Certificates.

     This  certifies  that Wachovia Asset  Securitization  Issuance,  LLC is the
registered  owner  of the  Certificate  Percentage  Interest  evidenced  by this
Certificate  (as set forth on the face  hereof)  in certain  distributions  with
respect to the Trust Estate, consisting primarily of the Mortgage Loans, created
by Wachovia Asset Securitization Issuance, LLC (the "Depositor").  The Trust (as
defined  herein) was created  pursuant to a trust  agreement dated as of [_____]
(as amended and  supplemented  from time to time,  the  "Agreement"),  among the
Depositor  and  [_____],  as owner  trustee  (the  "Owner  Trustee,"  which term
includes any successor entity under the Agreement),  a summary of certain of the
pertinent  provisions of which is set forth  hereafter.  Capitalized  terms used
herein that are not otherwise  defined shall have the meanings  ascribed thereto
in Appendix A to the indenture dated as of [_____],  among the Trust, the Paying
Agent and the Indenture Trustee. This Certificate is issued under and is subject
to the terms, provisions and conditions of the Agreement, to which Agreement the
Certificateholder of this Certificate by virtue of the acceptance hereof assents
and by which such Certificateholder is bound.

     Pursuant to the terms of the Agreement,  a distribution will be made on the
[___] day of each  month  or,  if such  [___]  day is not a  Business  Day,  the
Business Day immediately following (the "Payment Date"), commencing on the first
Payment Date specified  above,  to the Person in whose name this  Certificate is
registered  at the close of business on the last day (or if such last


                                       A-3


day is not a Business Day, the Business Day immediately preceding such last day)
of the month  immediately  preceding the month of such distribution (the "Record
Date"), in an amount equal to the pro rata portion evidenced by this Certificate
(based on the Percentage  Interest stated on the face hereon) of the amount,  if
any,  required to be distributed to  Certificateholders  of Certificates on such
Payment Date.  Distributions on this Certificate will be made as provided in the
Agreement   by  the   Certificate   Paying   Agent  by  wire   transfer  to  the
Certificateholder of record in the Certificate Register without the presentation
or surrender of this Certificate or the making of any notation hereon.  Pursuant
to the Agreement, the Trust has issued the Certificates.

     Except as  otherwise  provided in the  Agreement  and  notwithstanding  the
above, the final  distribution on this Certificate will be made after due notice
by the Certificate  Paying Agent of the pendency of such  distribution  and only
upon  presentation  and  surrender of this  Certificate  at the office or agency
designated by the Certificate Registrar for that purpose.

     No transfer of this Certificate will be made unless such transfer is exempt
from the  registration  requirements  of the  Securities Act of 1933, as amended
(the  "Securities  Act"), and any applicable state securities laws or is made in
accordance  the  Securities  Act and such state  laws.  In the event that such a
transfer is to be made,  (i) the  Certificate  Registrar  or the  Depositor  may
require  an  opinion  of  counsel  acceptable  to  and  in  form  and  substance
satisfactory to the  Certificate  Registrar and the Depositor that such transfer
is exempt  (describing the applicable  exemption and the basis therefor) from or
is being made pursuant to the  registration  requirements of the Securities Act,
and of any applicable statute of any state and (ii) the transferee shall execute
an  investment  letter  in the form  described  in the  Agreement  and (iii) the
Certificate  Registrar  shall  require the  transferee  to execute an investment
letter and a  Certificate  of  Non-Foreign  Status in the form  described by the
Agreement (or if a Certificate of Non-Foreign Status is not provided, an Opinion
of  Counsel  as  described  in  the  Agreement),  which  investment  letter  and
certificate or Opinion of Counsel shall not be at the expense of the Trust,  the
Owner Trustee, the Certificate Registrar or the Depositor. The Certificateholder
hereof  desiring  to effect  such  transfer  shall,  and does  hereby  agree to,
indemnify  the Trust,  the Owner  Trustee,  the  Depositor,  the  Servicer,  the
Certificate  Registrar  and the  Certificate  Paying Agent against any liability
that may result if the  transfer  is not so exempt or is not made in  accordance
with such federal and state laws.  In  connection  with any such  transfer,  the
Certificate  Registrar  (unless  otherwise  directed by the Depositor) will also
require  either (i) a  representation  letter,  in the form as  described by the
Agreement,  stating that the transferee is not an employee benefit or other plan
subject  to  the   prohibited   transaction   restrictions   or  the   fiduciary
responsibility requirements of ERISA or Section 4975 of the Code (a "Plan"), any
person acting, directly or indirectly,  on behalf of any such Plan or any Person
using  the  "plan  assets,"  within  the  meaning  of the  Department  of  Labor
Regulations  Section  2510.3-101,  to effect such acquisition  (collectively,  a
"Plan  Investor") or (ii) if such  transferee is a Plan Investor,  an opinion of
counsel  acceptable to and in form and substance  satisfactory to the Depositor,
the  Owner  Trustee,   the  Servicer  and  the  Certificate   Registrar,   or  a
certification in the form of Exhibit G to the Agreement,  to the effect that the
purchase or holding of such  Certificate is permissible  under  applicable  law,
will not constitute or result in a prohibited  transaction  under Section 406 of
ERISA or Section 4975 of the Code (or  comparable  provisions of any  subsequent
enactments) and will not subject the Depositor, the Owner Trustee, the Servicer,
the  Enhancer  or the  Certificate  Registrar  to any  obligation  or  liability
(including obligations or liabilities under Section 406 of ERISA or Section 4975
of the Code) in addition to those undertaken in the Agreement.


                                       A-4


     This  Certificate  is  one  of a  duly  authorized  issue  of  Certificates
designated  as  Wachovia  Asset   Securitization   Issuance,   LLC  Asset-Backed
Certificates of the Series specified hereon (the "Certificates").

     The Certificateholder of this Certificate, by its acceptance hereof, agrees
that it will look  solely to the funds on  deposit in the  Distribution  Account
that have been released from the Lien of the Indenture for payment hereunder and
that neither the Owner Trustee in its  individual  capacity nor the Depositor is
personally  liable to the  Certificateholders  for any amount payable under this
Certificate or the Agreement or, except as expressly  provided in the Agreement,
subject to any liability under the Agreement.

     The Certificateholder of this Certificate  acknowledges and agrees that its
rights to receive  distributions in respect of this Certificate are subordinated
to the rights of the Noteholders as described in the Indenture.

     Each Certificateholder,  by its acceptance of a Certificate,  covenants and
agrees that such  Certificateholder  will not at any time institute  against the
Depositor or the Trust, or join in any institution  against the Depositor or the
Trust of, any bankruptcy, reorganization, arrangement, insolvency or liquidation
proceedings,  or other  proceedings  under any  United  States  federal or state
bankruptcy or similar law in  connection  with any  obligations  relating to the
Certificates, the Notes, the Agreement or any of the other Basic Documents.

     The Agreement  permits the amendment  thereof as specified below,  provided
that any amendment be  accompanied by the consent of the Enhancer and an Opinion
of Counsel to the Owner Trustee to the effect that such amendment  complies with
the provisions of the Agreement and will not cause the Trust to be subject to an
entity  level tax.  If the  purpose  of any such  amendment  is to  correct  any
mistake, eliminate any inconsistency, cure any ambiguity or deal with any matter
not  covered,   it  shall  not  be  necessary  to  obtain  the  consent  of  any
Certificateholder,  but the Owner Trustee shall be furnished  with a letter from
each  Rating  Agency to the effect that such  amendment  will not cause a Rating
Event,  determined without regard to the Policy, and the consent of the Enhancer
shall be  obtained.  If the  purpose of any such  amendment  is to  prevent  the
imposition  of any  federal  or state  taxes at any time  that any  Security  is
Outstanding,  it  shall  not be  necessary  to  obtain  the  consent  of the any
Certificateholder,  but the Owner Trustee shall be furnished  with an Opinion of
Counsel that such amendment is necessary or helpful to prevent the imposition of
such  taxes  and is not  materially  adverse  to any  Certificateholder  and the
consent of the Enhancer shall be obtained. If the purpose of the amendment is to
add or  eliminate  or change  any  provision  of the  Agreement,  other  than as
specified in the preceding two sentences, the amendment shall require either (a)
a letter from each  Rating  Agency to the effect  that such  amendment  will not
cause a Rating Event, determined without regard to the Policy or (b) the consent
of  Certificateholders  of  a  majority  of  the  Percentage  Interests  of  the
Certificates  and  the  Indenture  Trustee;  provided,  however,  that  no  such
amendment  shall (i)  reduce in any  manner the amount of, or delay the time of,
payments received that are required to be distributed on any Certificate without
the consent of all Certificateholders affected thereby and the Enhancer, or (ii)
reduce the aforesaid percentage of Certificates the  Certificateholders of which
are  required  to  consent  to any such  amendment  without  the  consent of the
Certificateholders of all such Certificates then outstanding.


                                       A-5


     As provided in the Agreement and subject to certain limitations therein set
forth,  the transfer of this  Certificate  is  registerable  in the  Certificate
Register upon surrender of this  Certificate for registration of transfer at the
Corporate  Trust Office of the Certificate  Registrar,  accompanied by a written
instrument of transfer in form  satisfactory to the  Certificate  Registrar duly
executed by the Certificateholder  hereof or such  Certificateholder's  attorney
duly  authorized  in writing,  and  thereupon  one or more new  Certificates  of
authorized  denominations evidencing the same aggregate Percentage Interest will
be  issued to the  designated  transferee.  The  initial  Certificate  Registrar
appointed under the Agreement is the Paying Agent.

     Except as provided in the Agreement,  the Certificates are issuable only in
minimum  denominations  of  a  10.0000%  Percentage  Interest  and  in  integral
multiples of a 0.0001% Percentage Interest in excess thereof. As provided in the
Agreement and subject to certain limitations therein set forth, the Certificates
are exchangeable for new Certificates of authorized denominations,  as requested
by the  Certificateholder  surrendering  the same. This Certificate is issued in
the Percentage Interest above.

     No service  charge  will be made for any such  registration  of transfer or
exchange, but the Owner Trustee or the Certificate Registrar may require payment
of a sum  sufficient  to  cover  any  tax  or  governmental  charge  payable  in
connection therewith.

     The Owner Trustee, the Certificate Paying Agent, the Certificate  Registrar
and any  agent of the  Owner  Trustee,  the  Certificate  Paying  Agent,  or the
Certificate  Registrar  may treat the Person in whose name this  Certificate  is
registered as the owner hereof for all purposes,  and none of the Owner Trustee,
the Certificate Paying Agent, the Certificate  Registrar or any such agent shall
be affected by any notice to the contrary.

     This Certificate  shall be governed by and construed in accordance with the
laws of the State of Delaware.

     The obligations created by the Agreement in respect of this Certificate and
the Trust created  thereby shall  terminate upon the final  distribution  of all
moneys or other property or proceeds of the Trust Estate in accordance  with the
terms of the Indenture and the Agreement.

     It is the intent of the  Depositor,  the  Issuer and the  Certificateholder
that for federal,  state and local  income,  single  business and  franchise tax
purposes,  (a) the Trust  will not be  treated as an  association  (or  publicly
traded partnership)  taxable as a corporation or a taxable mortgage pool and (b)
the Trust will not fail to be treated as a disregarded entity.

     Unless the certificate of authentication hereon shall have been executed by
an  authorized  officer  of the  Owner  Trustee  or the  Indenture  Trustee,  as
authenticating agent by manual signature, this Certificate shall not be entitled
to any benefit under the Agreement or be valid for any purpose.



                                       A-6




     IN WITNESS  WHEREOF,  the Owner Trustee,  on behalf of the Trust and not in
its individual capacity, has caused this Certificate to be duly executed.

                                                  WACHOVIA ASSET SECURITIZATION
                                                   ISSUANCE, LLC [_____] TRUST

                                                  By: [_____],
                                                         not in its individual
                                                         capacity but solely as
                                                         Owner Trustee



Dated: [_____]                                    By:
                                                     ---------------------------
                                                         Authorized Signatory


                          CERTIFICATE OF AUTHENTICATION

This is one of the Certificates referred to in the within mentioned Agreement.

[______],
not in its individual capacity
but solely as Owner Trustee



By:
   ------------------------------------------
                 Authorized Signatory



or                                           ,
   ------------------------------------------
as Authenticating Agent of the Owner Trustee



By:
   ------------------------------------------
               Authorized Signatory



                                       A-7


                                   ASSIGNMENT

   FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers unto

                        PLEASE INSERT SOCIAL SECURITY OR
                      OTHER IDENTIFYING NUMBER OF ASSIGNEE


- --------------------------------------------------------------------------------
(Please print or type name and address, including postal zip code, of assignee)




- --------------------------------------------------------------------------------
the  within   Certificate,   and  all  rights  thereunder,   hereby  irrevocably
constituting and appointing




- --------------------------------------------------------------------------------
to transfer said  Certificate on the books of the  Certificate  Registrar,  with
full power of substitution in the premises.



Dated:
                                             ________________________________ */
                                                  Signature Guaranteed:       -


                                             ________________________________ */
                                                                              -





- --------------
*/ NOTICE:  The signature to this assignment must correspond with the name as it
appears upon the face of the within  Certificate  in every  particular,  without
alteration,   enlargement  or  any  change  whatever.  Such  signature  must  be
guaranteed by a member firm of the New York Stock Exchange or a commercial  bank
or trust company.


                                       A-8






                            DISTRIBUTION INSTRUCTIONS

     The  assignee  should  include the  following  for the  information  of the
Certificate Paying Agent:

     Distribution shall be made by wire transfer in immediately  available funds
to_______________________________________________________
  _______________________________________________________
for the account of ___________________________________________, account number
, or, if mailed by check, to ____________________________________.

     Applicable statements should be mailed to ____________________________.




                                                  ------------------------------
                                                  Signature of assignee or agent
                                                  (for authorization of wire
                                                   transfer only)



                                       A-9



                                   EXHIBIT B

                              CERTIFICATE OF TRUST

                                       OF

            WACHOVIA ASSET SECURITIZATION ISSUANCE, LLC [_____] TRUST


     THE UNDERSIGNED, [_____], as owner trustee (the "Trustee"), for the purpose
of forming a statutory trust does hereby certify as follows:

     1. The name of the statutory trust is:

        WACHOVIA ASSET SECURITIZATION ISSUANCE, LLC [_____] TRUST

     2. The name and business  address of the Trustee of the statutory  trust in
the State Delaware is [_____], [_____].

     3. The  statutory  trust  reserves the right to amend,  alter,  change,  or
repeal any provision contained in this Certificate of Trust in the manner now or
hereafter prescribed by law.

     4. This Certificate of Trust shall be effective upon filing.

     THE UNDERSIGNED,  being the Trustee  hereinbefore named, for the purpose of
forming a statutory  trust pursuant to the provisions of the Delaware  Statutory
Trust Act, does make this  certificate  of trust,  hereby  declaring and further
certifying  that  this  is  its  act  and  deed  and  that  to the  best  of the
undersigned's knowledge and belief the facts herein stated are true.

                                                  [_____],
                                                    not   in   its    individual
                                                    capacity but solely as owner
                                                    trustee   under   the  trust
                                                    agreement  to be dated as of
                                                    [_____]



                                                  By:
                                                     ---------------------------
                                                     Name:
                                                     Title:


Dated:  [_____]

                                      B-1



                                    EXHIBIT C

                  [FORM OF RULE 144A INVESTMENT REPRESENTATION]

             Description of Rule 144A Securities, including numbers:


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

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

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

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


     The undersigned  seller,  as registered  holder (the "Seller"),  intends to
transfer the Rule 144A Securities  described above to the undersigned buyer (the
"Buyer").

     1. In connection  with such transfer and in accordance  with the agreements
pursuant  to which the Rule 144A  Securities  were  issued,  the  Seller  hereby
certifies  the  following  facts:  Neither  the Seller nor anyone  acting on its
behalf has offered, transferred, pledged, sold or otherwise disposed of the Rule
144A  Securities,  any interest in the Rule 144A Securities or any other similar
security to, or solicited any offer to buy or accept a transfer, pledge or other
disposition  of  the  Rule  144A  Securities,  any  interest  in the  Rule  144A
Securities  or any other  similar  security  from,  or otherwise  approached  or
negotiated  with respect to the Rule 144A  Securities,  any interest in the Rule
144A Securities or any other similar security with, any person in any manner, or
made any general  solicitation  by means of general  advertising or in any other
manner,  or taken any other action,  that would constitute a distribution of the
Rule 144A  Securities  under the  Securities  Act of 1933, as amended (the "1933
Act"),  or that  would  render the  disposition  of the Rule 144A  Securities  a
violation of Section 5 of the 1933 Act or require registration pursuant thereto,
and that the Seller has not offered the Rule 144A Securities to any person other
than the Buyer or  another  "qualified  institutional  buyer" as defined in Rule
144A under the 1933 Act.

     2. The Buyer  warrants and  represents  to, and covenants  with,  the Owner
Trustee and the Depositor, pursuant to Section 3.09 of the trust agreement dated
as of [_____] (the "Agreement"),  among Wachovia Asset Securitization  Issuance,
LLC, as depositor (the "Depositor"),  and [_____],  as owner trustee (the "Owner
Trustee"), as follows:

          a. The Buyer  understands  that the Rule 144A Securities have not been
     registered under the 1933 Act or the securities laws of any state.

          b.  The   Buyer   considers   itself  a   substantial,   sophisticated
     institutional  investor  having such  knowledge and experience in financial
     and business  matters that it is capable of evaluating the merits and risks
     of investment in the Rule 144A Securities.

          c. The Buyer has been  furnished  with all  information  regarding the
     Rule 144A Securities  that it has requested from the Seller,  the Indenture
     Trustee, the Owner Trustee or the Servicer.

          d.  Neither  the Buyer nor anyone  acting on its  behalf has  offered,
     transferred,   pledged,  sold  or  otherwise  disposed  of  the  Rule  144A
     Securities,  any interest in the Rule 144A  Securities or any other similar
     security to, or solicited any offer to buy or accept a

                                      C-1




     transfer,  pledge or other  disposition  of the Rule 144A  Securities,  any
     interest in the Rule 144A Securities or any other similar security from, or
     otherwise   approached  or  negotiated   with  respect  to  the  Rule  144A
     Securities,  any interest in the Rule 144A  Securities or any other similar
     security with, any person in any manner,  or made any general  solicitation
     by means of general  advertising or in any other manner, or taken any other
     action,  that would  constitute a distribution  of the Rule 144A Securities
     under the 1933 Act or that would  render the  disposition  of the Rule 144A
     Securities a violation of Section 5 of the 1933 Act or require registration
     pursuant  thereto,  nor  will it  act,  nor  has it  authorized  or will it
     authorize  any person to act, in such manner with  respect to the Rule 144A
     Securities.

          e. The  Buyer is a  "qualified  institutional  buyer"  as that term is
     defined  in Rule 144A  under the 1933 Act and has  completed  either of the
     forms of  certification  to that effect attached hereto as Annex 1 or Annex
     2. The Buyer is aware that the sale to it is being made in reliance on Rule
     144A.  The Buyer is acquiring the Rule 144A  Securities for its own account
     or the accounts of other qualified  institutional buyers,  understands that
     such Rule 144A Securities may be resold, pledged or transferred only (i) to
     a person  reasonably  believed to be a qualified  institutional  buyer that
     purchases   for  its  own  account  or  for  the  account  of  a  qualified
     institutional  buyer to whom  notice is given  that the  resale,  pledge or
     transfer  is being made in  reliance  on Rule  144A,  or (ii)  pursuant  to
     another exemption from registration under the 1933 Act.

     3. The Buyer represents that:

          (i) either (a) or (b) is satisfied, as marked below:

          ____ a. The Buyer is not any  employee  benefit  plan  subject  to the
          Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
          or the Internal  Revenue  Code of 1986,  as amended  (the  "Code"),  a
          Person acting,  directly or indirectly,  on behalf of any such plan or
          any Person  acquiring such  Certificates  with "plan assets" of a Plan
          within the  meaning of the  Department  of Labor  Regulations  Section
          2510.3-101; or

          ____ b. The Buyer will provide the Depositor,  the Owner Trustee,  the
          Certificate Registrar,  the Enhancer and the Servicer with either: (x)
          an  opinion  of  counsel,  satisfactory  to the  Depositor,  the Owner
          Trustee, the Certificate Registrar,  the Enhancer and the Servicer, to
          the effect that the  purchase  and holding of a  Certificate  by or on
          behalf of the Buyer is  permissible  under  applicable  law,  will not
          constitute or result in a prohibited  transaction under Section 406 of
          ERISA or Section  4975 of the Code (or  comparable  provisions  of any
          subsequent  enactments) and will not subject the Depositor,  the Owner
          Trustee, the Certificate Registrar,  the Certificate Paying Agent, the
          Enhancer or the Servicer to any  obligation  or  liability  (including
          liabilities  under  ERISA or Section  4975 of the Code) in addition to
          those  undertaken  in the Trust  Agreement,  which  opinion of counsel
          shall not be an  expense  of the  Depositor,  the Owner  Trustee,  the
          Certificate Registrar, the Enhancer or the Servicer; or (y) in lieu of

                                      C-2



          such opinion of counsel,  a certification  in the form of Exhibit G to
          the Trust Agreement; and

               (ii)  the  Buyer is  familiar  with  the  prohibited  transaction
          restrictions and fiduciary responsibility requirements of Sections 406
          and 407 of ERISA and  Section  4975 of the Code and  understands  that
          each of the parties to which this certification is made is relying and
          will continue to rely on the statements made in this paragraph 3.

     This  document  may be  executed  in one or  more  counterparts  and by the
different  parties  hereto on  separate  counterparts,  each of  which,  when so
executed, shall be deemed to be an original; such counterparts,  together, shall
constitute one and the same document.

     Capitalized terms used herein that are not otherwise defined shall have the
meanings  ascribed  thereto in Appendix A to the indenture  dated as of [_____],
among the Trust, the Paying Agent and the Indenture Trustee.

                                      C-3




     IN WITNESS  WHEREOF,  each of the parties has executed  this document as of
the date set forth below.

- ------------------------------                 ---------------------------------
Print Name of Seller                           Print Name of Buyer

By:                                            By:
   ---------------------------                    ------------------------------
   Name:                                          Name:
   Title:                                         Title:

Taxpayer Identification:                       Taxpayer Identification:

No.                                            No.
  ----------------------------                    ------------------------------

Date:                                          Date:
     -------------------------                    ------------------------------

                                      C-4






                                                            ANNEX 1 TO EXHIBIT C


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

             [For Buyers Other Than Registered Investment Companies]

     The  undersigned  hereby  certifies as follows in connection  with the Rule
144A Investment Representation to which this certification is attached:

     1. As indicated  below,  the undersigned is the President,  Chief Financial
Officer, Senior Vice President or other executive officer of the Buyer.

     2. In  connection  with  purchases by the Buyer,  the Buyer is a "qualified
institutional  buyer" as that term is defined in Rule 144A under the  Securities
Act of 1933  ("Rule  144A")  because (i) the Buyer  owned  and/or  invested on a
discretionary  basis  $ 1 in  securities  (except  for the  excluded  securities
referred  to below) as of the end of the Buyer's  most recent  fiscal year (such
amount  being  calculated  in  accordance  with  Rule  144A)  and (ii) the Buyer
satisfies the criteria in the category marked below.

          ___  Corporation,  etc. The Buyer is a corporation (other than a bank,
               savings   and   loan   association   or   similar   institution),
               Massachusetts   or  similar  business  trust,   partnership,   or
               charitable  organization  described  in Section  501(c)(3) of the
               Internal Revenue Code.

          ___  Bank.  The Buyer (a) is a national  bank or  banking  institution
               organized under the laws of any state,  territory or the District
               of Columbia,  the business of which is substantially  confined to
               banking and is  supervised  by the state or  territorial  banking
               commission or similar official or is a foreign bank or equivalent
               institution,  and  (b)  has an  audited  net  worth  of at  least
               $25,000,000  as  demonstrated  in  its  latest  annual  financial
               statements, a copy of which is attached hereto.

          ___  Savings   and  Loan.   The  Buyer  (a)  is  a  savings  and  loan
               association,  building and loan  association,  cooperative  bank,
               homestead association or similar institution, which is supervised
               and examined by a state or federal  authority having  supervision
               over any  such  institutions  or is a  foreign  savings  and loan
               association or equivalent  institution and (b) has an audited net
               worth of at  least  $25,000,000  as  demonstrated  in its  latest
               annual financial statements.

          ___  Broker-Dealer.  The  Buyer is a  dealer  registered  pursuant  to
               Section 15 of the Securities Exchange Act of 1934, as amended.


- --------
1 Buyer must own and/or invest on a discretionary basis at least $100,000,000 in
  securities unless Buyer is a dealer,  and, in that case, Buyer must own and/or
  invest on a discretionary basis at least $10,000,000 in securities.

                                      C-5




          ___  Insurance  Company.  The  Buyer  is an  insurance  company  whose
               primary  and  predominant  business  activity  is the  writing of
               insurance or the  reinsuring of risks  underwritten  by insurance
               companies  and which is subject to  supervision  by the insurance
               commissioner  or a  similar  official  or  agency  of a state  or
               territory or the District of Columbia.

          ___  State  or  Local  Plan.  The  Buyer  is a  plan  established  and
               maintained by a state, its political subdivisions,  or any agency
               or  instrumentality  of the state or its political  subdivisions,
               for the benefit of its employees.

          ___  ERISA  Plan.  The Buyer is an  employee  benefit  plan within the
               meaning of Title I of the Employee Retirement Income Security Act
               of 1974, as amended.

          ___  Investment Adviser. The Buyer is an investment adviser registered
               under the Investment Advisers Act of 1940. as amended.

          ___  SBIC. The Buyer is a Small Business  Investment  Company licensed
               by the U.S. Small Business Administration under Section 301(c) or
               (d) of the Small Business Investment Act of 1958, as amended.

          ___  Business Development Company. The Buyer is a business development
               company  as  defined  in  Section  202(a)(22)  of the  Investment
               Advisers Act of 1940, as amended.

          ___  Trust Fund.  The Buyer is a trust fund whose trustee is a bank or
               trust company and whose  participants  are  exclusively (a) plans
               established   and   maintained   by  a   state,   its   political
               subdivisions,  or any agency or  instrumentality  of the state or
               its political subdivisions,  for the benefit of its employees, or
               (b) employee  benefit  plans within the meaning of Title I of the
               Employee Retirement Income Security Act of 1974, as amended,  but
               is not a trust  fund that  includes  as  participants  individual
               retirement accounts or H.R. 10 plans.

     3. The term  "securities" as used herein does not include (i) securities of
issuers that are affiliated with the Buyer,  (ii) securities that are part of an
unsold  allotment  to or  subscription  by the Buyer,  if the Buyer is a dealer,
(iii) bank deposit notes and certificates of deposit,  (iv) loan participations,
(v) repurchase  agreements,  (vi)  securities  owned but subject to a repurchase
agreement and (vii) currency, interest rate and commodity swaps.

     4. For purposes of  determining  the aggregate  amount of securities  owned
and/or invested on a discretionary  basis by the Buyer,  the Buyer used the cost
of such  securities  to the  Buyer  and did not  include  any of the  securities
referred to in the preceding  paragraph.  Further, in determining such aggregate
amount,  the Buyer may have included  securities  owned by  subsidiaries  of the
Buyer,  but only if such  subsidiaries  are  consolidated  with the Buyer in its
financial  statements  prepared in accordance with generally accepted accounting
principles  and if the  investments of such  subsidiaries  are managed under the
Buyer's direction.  However, such securities were not included if the Buyer is a
majority-owned,  consolidated  subsidiary of another enterprise and the Buyer is
not itself a reporting  company  under the  Securities  Exchange Act of 1934, as
amended.



     5.  The  Buyer  acknowledges  that  it  is  familiar  with  Rule  144A  and
understands  that the  seller to it and other  parties  related to the Rule 144A
Securities are relying and will continue to rely on the  statements  made herein
because one or more sales to the Buyer may be in reliance on Rule 144A.

           ____     ____      Will the Buyer be purchasing  the Rule 144A
           Yes      No        Securities only for the Buyer's own account?

     6. If the answer to the foregoing  question is "no", the Buyer agrees that,
in connection  with any purchase of securities sold to the Buyer for the account
of a third party (including any separate  account) in reliance on Rule 144A, the
Buyer will only  purchase for the account of a third party that at the time is a
"qualified  institutional  buyer"  within the meaning of Rule 144A. In addition,
the Buyer agrees that the Buyer will not purchase  securities  for a third party
unless the Buyer has  obtained a current  representation  letter from such third
party or taken other  appropriate  steps  contemplated  by Rule 144A to conclude
that  such  third  party   independently  meets  the  definition  of  "qualified
institutional buyer" set forth in Rule 144A.

     7. The Buyer will notify each of the parties to which this certification is
made of any changes in the information and conclusions herein. Until such notice
is given,  the  Buyer's  purchase  of Rule 144A  Securities  will  constitute  a
reaffirmation of this certification as of the date of such purchase.


                                               ---------------------------------
                                               Print Name of Buyer



                                               By:
                                                  ------------------------------
                                                  Name:
                                                  Title:


                                               Date:
                                                    ----------------------------

                                      C-7






                                                            ANNEX 2 TO EXHIBIT C


            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

              [For Buyers That Are Registered Investment Companies]


     The  undersigned  hereby  certifies as follows in connection  with the Rule
144A Investment Representation to which this certification is attached:

     1. As indicated  below,  the undersigned is the President,  Chief Financial
Officer or Senior Vice  President  of the Buyer or, if the Buyer is a "qualified
institutional  buyer" as that term is defined in Rule 144A under the  Securities
Act of 1933  ("Rule  144A")  because  Buyer  is part of a Family  of  Investment
Companies (as defined below), is such an officer of the Adviser.

     2. In  connection  with  purchases  by  Buyer,  the  Buyer is a  "qualified
institutional  buyer"  as  defined  in Rule  144A  because  (i) the  Buyer is an
investment company registered under the Investment Company Act of 1940, and (ii)
as marked below, the Buyer alone, or the Buyer's Family of Investment Companies,
owned at least  $100,000,000 in securities  (other than the excluded  securities
referred to below) as of the end of the Buyer's  most recent  fiscal  year.  For
purposes  of  determining  the  amount of  securities  owned by the Buyer or the
Buyer's Family of Investment Companies, the cost of such securities was used.

          ____ The  Buyer  owned  $  in  securities  (other  than  the  excluded
               securities  referred to below) as of the end of the Buyer's  most
               recent  fiscal year (such amount being  calculated  in accordance
               with Rule 144A).

          ____ The Buyer is part of a Family of Investment Companies which owned
               in  the  aggregate  $ in  securities  (other  than  the  excluded
               securities  referred to below) as of the end of the Buyer's  most
               recent  fiscal year (such amount being  calculated  in accordance
               with Rule 144A).

     3. The term "Family of  Investment  Companies"  as used herein means two or
more  registered  investment  companies  (or series  thereof) that have the same
investment  adviser or  investment  advisers that are  affiliated  (by virtue of
being majority owned  subsidiaries  of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

     4. The term  "securities" as used herein does not include (i) securities of
issuers that are affiliated  with the Buyer or are part of the Buyer's Family of
Investment Companies, (ii) bank deposit notes and certificates of deposit, (iii)
loan  participations,  (iv)  repurchase  agreements,  (v)  securities  owned but
subject to a repurchase agreement and (vi) currency, interest rate and commodity
swaps.

     5. The Buyer is familiar  with Rule 144A and  understands  that each of the
parties to which this  certification  is made are relying  and will  continue to
rely on the  statements  made

                                      C-8



herein  because one or more sales to the Buyer will be in reliance on Rule 144A.
In addition, the Buyer will only purchase for the Buyer's own account.

     6.  The  undersigned  will  notify  each  of  the  parties  to  which  this
certification is made of any changes in the information and conclusions  herein.
Until such notice,  the Buyer's purchase of Rule 144A Securities will constitute
a reaffirmation of this  certification by the undersigned as of the date of such
purchase.


                                               ---------------------------------
                                               Print Name of Buyer



                                               By:
                                                  ------------------------------
                                                  Name:
                                                  Title:


                                               IF AN ADVISER:


                                               ---------------------------------
                                               Print Name of Buyer


                                               Date:
                                                    ----------------------------

                                      C-9





                                   EXHIBIT D

                     FORM OF INVESTOR REPRESENTATION LETTER


___________________, ___


Wachovia Asset Securitization Issuance, LLC
8739 Research Drive
NC0121 Suite D
Charlotte, North Carolina 28288-0121

[______]
[______]
[______]
Attention: [______]

Wachovia Bank, National Association
401 South Tryon Street-NC 1179,
Charlotte, NC 28288,
Attn:  Structure Finance Trust Services

          Re:  Wachovia Asset Securitization Issuance, LLC
               Asset-Backed Certificates, Series [_____]
               --------------------------------------------

Ladies and Gentlemen:

     ___________________    (the   "Purchaser")   intends   to   purchase   from
___________________  (the "Seller") % Certificate  Percentage Interest of Series
[_____] (the "Certificates"), issued pursuant to the trust agreement dated as of
[_____] (the "Trust Agreement"),  among Wachovia Asset Securitization  Issuance,
LLC, as depositor (the  "Depositor")  and [_____],  as owner trustee (the "Owner
Trustee").  Capitalized  terms used herein that are not otherwise  defined shall
have the meanings  ascribed  thereto in Appendix A to the indenture  dated as of
[_____],  among the  Trust,  the Paying  Agent and the  Indenture  Trustee.  The
Purchaser hereby certifies,  represents and warrants to, and covenants with, the
Depositor and the Certificate Registrar that:

          1. The Purchaser  understands that (a) the Certificates  have not been
     and will not be registered or qualified  under the  Securities Act of 1933,
     as amended (the "Act"), or any state securities law, (b) the Company is not
     required to so register or qualify the  Certificates,  (c) the Certificates
     may be resold only if registered  and qualified  pursuant to the provisions
     of the Act or any  state  securities  law,  or if an  exemption  from  such
     registration  and  qualification  is  available,  (d) the  Trust  Agreement
     contains  restrictions  regarding the transfer of the  Certificates and (e)
     the Certificates will bear a legend to the foregoing effect.

                                      D-1



          2. The Purchaser is acquiring the Certificates for its own account for
     investment  only and not with a view to or for sale in connection  with any
     distribution  thereof  in any  manner  that  would  violate  the Act or any
     applicable state securities laws.

          3. The  Purchaser is (a) a  substantial,  sophisticated  institutional
     investor  having such  knowledge  and  experience in financial and business
     matters, and, in particular,  in such matters related to securities similar
     to the  Certificates,  such that it is capable of evaluating the merits and
     risks of  investment  in the  Certificates,  (b) able to bear the  economic
     risks of such an investment  and (c) an  "accredited  investor"  within the
     meaning of Rule 501(a) promulgated pursuant to the Act.

          4. The Purchaser has been  furnished  with, and has had an opportunity
     to  review  a copy  of the  Trust  Agreement  and  such  other  information
     concerning  the  Certificates,  the Mortgage Loans and the Depositor as has
     been  requested by the  Purchaser  from the  Depositor or the Seller and is
     relevant to the  Purchaser's  decision to purchase  the  Certificates.  The
     Purchaser  has had any questions  arising from such review  answered by the
     Depositor or the Seller to the satisfaction of the Purchaser.

          5. The Purchaser has not and will not nor has it authorized or will it
     authorize any person to (a) offer,  pledge,  sell,  dispose of or otherwise
     transfer  any  Certificate,  any interest in any  Certificate  or any other
     similar security to any person in any manner,  (b) solicit any offer to buy
     or to accept a pledge,  disposition of other  transfer of any  Certificate,
     any interest in any  Certificate  or any other  similar  security  from any
     person in any manner,  (c) otherwise  approach or negotiate with respect to
     any  Certificate,  any  interest in any  Certificate  or any other  similar
     security with any person in any manner,  (d) make any general  solicitation
     by means of  general  advertising  or in any  other  manner or (e) take any
     other action,  that (as to any of (a) through (d) above) would constitute a
     distribution  of any  Certificate  under the Act,  that  would  render  the
     disposition  of any  Certificate a violation of Section 5 of the Act or any
     state  securities law, or that would require  registration or qualification
     pursuant thereto.  The Purchaser will not sell or otherwise transfer any of
     the  Certificates,  except in compliance  with the  provisions of the Trust
     Agreement.

          6. The Purchaser represents:

               (i) that either (a) or (b) is satisfied, as marked below:

               ____ a. The Purchaser is not any employee benefit plan subject to
          the  Employee  Retirement  Income  Security  Act of 1974,  as  amended
          ("ERISA"),  or the  Internal  Revenue  Code of 1986,  as amended  (the
          "Code"),  a Person acting,  directly or  indirectly,  on behalf of any
          such plan or any Person acquiring such Certificates with "plan assets"
          of a Plan within the meaning of the  Department  of Labor  Regulations
          Section 2510.3-101; or

               ____ b. The  Purchaser  will  provide  the  Depositor,  the Owner
          Trustee, the Certificate Registrar, the Enhancer and the Servicer with
          either: (x) an opinion of counsel,  satisfactory to the Depositor, the
          Owner  Trustee,  the

                                      D-2



          Certificate  Registrar,  the Enhancer and the Servicer,  to the effect
          that the purchase and holding of a Certificate  by or on behalf of the
          Purchaser is permissible  under applicable law, will not constitute or
          result  in a  prohibited  transaction  under  Section  406 of ERISA or
          Section 4975 of the Code (or  comparable  provisions of any subsequent
          enactments) and will not subject the Depositor, the Owner Trustee, the
          Certificate  Registrar,  the Certificate Paying Agent, the Enhancer or
          the Servicer to any  obligation  or liability  (including  liabilities
          under  ERISA  or  Section  4975 of the  Code)  in  addition  to  those
          undertaken in the Trust Agreement,  which opinion of counsel shall not
          be an expense of the  Depositor,  the Owner Trustee,  the  Certificate
          Registrar,  the  Enhancer  or the  Servicer;  or (y) in  lieu  of such
          opinion of counsel,  a  certification  in the form of Exhibit G to the
          Trust Agreement; and

          (ii)  the  Purchaser  is  familiar  with  the  prohibited  transaction
     restrictions and fiduciary responsibility  requirements of Sections 406 and
     407 of ERISA and Section 4975 of the Code and understands  that each of the
     parties to which this certification is made is relying and will continue to
     rely on the statements made in this paragraph 6.

          7. The Purchaser is not a non-United States person.

                                               Very truly yours,






                                               By:
                                                  ------------------------------
                                                  Name:
                                                  Title:


                                      D-3




                                    EXHIBIT E

                    FORM OF TRANSFEROR REPRESENTATION LETTER


___________________, ___

Wachovia Asset Securitization Issuance, LLC
8739 Research Drive
NC0121 Suite D
Charlotte, North Carolina 28288-0121

[______]
[______]
[______]
Attention: [_____]

Wachovia Bank, National Association
401 South Tryon Street-NC 1179,
Charlotte, NC 28288,
Attn:  Structure Finance Trust Services

          Re:  Wachovia Asset Securitization Issuance, LLC
               Asset-Backed Certificates, Series [_____]
               --------------------------------------------

Ladies and Gentlemen:

     ____________________   (the   "Purchaser")   intends   to   purchase   from
_________________  (the "Seller") a ______% Percentage  Interest of Certificates
of Series [_____] (the  "Certificates"),  issued pursuant to the trust agreement
dated as of [_____] (the "Trust Agreement"), among Wachovia Asset Securitization
Issuance,  LLC, as depositor (the  "Depositor"),  and [_____],  as owner trustee
(the "Owner  Trustee").  Capitalized  terms used  herein that are not  otherwise
defined shall have the meanings  ascribed thereto in Appendix A to the indenture
dated as of  [_____],  among the  Trust,  the  Paying  Agent  and the  Indenture
Trustee. The Seller hereby certifies,  represents and warrants to, and covenants
with, the Depositor and the Certificate Registrar that:

     Neither  the  Seller  nor  anyone  acting on its  behalf  has (a)  offered,
pledged,  sold,  disposed  of or  otherwise  transferred  any  Certificate,  any
interest in any  Certificate or any other similar  security to any person in any
manner, (b) has solicited any offer to buy or to accept a pledge, disposition or
other transfer of any Certificate,  any interest in any Certificate or any other
similar security from any person in any manner, (c) has otherwise  approached or
negotiated with respect to any  Certificate,  any interest in any Certificate or
any other  similar  security  with any  person in any  manner,  (d) has made any
general  solicitation by means of general advertising or in any other manner, or
(e) has taken any other action,  that (as to any of (a) through (e) above) would
constitute a distribution of the  Certificates  under the Securities Act of 1933
(the "Act"), that


                                      E-1



would render the  disposition of any Certificate a violation of Section 5 of the
Act or  any  state  securities  law,  or  that  would  require  registration  or
qualification pursuant thereto.

The Seller will not act, in any manner set forth in the foregoing  sentence with
respect to any  Certificate.  The Seller has not and will not sell or  otherwise
transfer any of the  Certificates,  except in compliance  with the provisions of
the Trust Agreement.

                                               Very truly yours,


                                               ---------------------------------
                                               (Seller)



                                               By:
                                                  ------------------------------
                                                  Name:
                                                  Title:


                                      E-2




                                    EXHIBIT F

                    FORM OF CERTIFICATE OF NON-FOREIGN STATUS


     This  Certificate  of Non-Foreign  Status is delivered  pursuant to Section
3.09 of the trust agreement dated as of [_____] (the "Trust  Agreement"),  among
Wachovia Asset Securitization Issuance, LLC, as depositor (the "Depositor"), and
[_____], as owner trustee, in connection with the acquisition of, transfer to or
possession  by the  undersigned,  whether as beneficial  owner (the  "Beneficial
Owner"),  or  nominee  on  behalf  of the  Beneficial  Owner of  Wachovia  Asset
Securitization  Issuance,  LLC  Asset-Backed  Certificates,  Series [_____] (the
"Certificates").  Capitalized  terms used herein that are not otherwise  defined
shall have the meanings ascribed thereto in Appendix A to the indenture dated as
of [_____], among the Trust, the Paying Agent and the Indenture Trustee.

     Each holder must complete Part I, Part II (if the holder is a nominee), and
in all cases sign and otherwise complete Part III.

     In addition,  each holder shall submit with the Certificate an IRS Form W-9
relating to such holder.

     To confirm to the Trust that the provisions of Sections 871, 881 or 1446 of
the Internal  Revenue Code (relating to withholding tax on foreign  partners) do
not  apply  in  respect  of  the  Certificates  held  by  the  undersigned,  the
undersigned hereby certifies:

Part I - Complete Either A or B

         A.   Individual as Beneficial Owner

              1.    I am (the Beneficial Owner is ) not a non-resident alien for
                    purposes of U.S. income taxation;

              2.   My (the Beneficial Owner's) name and home address are:

                    ______________________________
                    ______________________________
                    ______________________________; and


               3.   My (the  Beneficial  Owner's) U.S.  taxpayer  identification
                    number (Social Security Number) is ____________________.

          B.   Corporate, Partnership or Other Entity as Beneficial Owner

               1.   ________________  (Name of the  Beneficial  Owner)  is not a
                    foreign corporation,  foreign partnership,  foreign trust or
                    foreign  estate (as those  terms are defined in the Code and
                    Treasury Regulations;

               2.   The   Beneficial   Owner's   office  address  and  place  of
                    incorporation (if applicable) is

                                      F-1





                    ______________________________
                    ______________________________
                    ______________________________; and

               3.   The Beneficial Owner's U.S. employer  identification  number
                    is .

Part II -         Nominees

         If the undersigned is the nominee for the Beneficial Owner, the
undersigned certifies that this Certificate has been made in reliance upon
information contained in:

               ____ an IRS Form W-9

               ____ a form such as this or substantially similar


provided to the  undersigned  by an appropriate  person and (i) the  undersigned
agrees to notify the Trust at least  thirty (30) days prior to the date that the
form  relied  upon  becomes  obsolete,  and (ii) in  connection  with  change in
Beneficial  Owners,  the  undersigned  agrees  to  submit a new  Certificate  of
Non-Foreign Status to the Trust promptly after such change.

Part III -        Declaration

         The undersigned, as the Beneficial Owner or a nominee thereof, agrees
to notify the Trust within sixty (60) days of the date that the Beneficial Owner
becomes a foreign person. The undersigned understands that this certificate may
be disclosed to the Internal Revenue Service by the Trust and any false
statement contained therein could be punishable by fines, imprisonment or both.

         Under penalties of perjury, I declare that I have examined this
certificate and to the best of my knowledge and belief it is true, correct and
complete and will further declare that I will inform the Trust of any change in
the information provided above, and, if applicable, I further declare that I
have the authority* to sign this document.


- ------------------------------------------
                  Name


- ------------------------------------------
          Title (if applicable)


- ------------------------------------------
            Signature and Date



*NOTE:  If signed  pursuant to a power of attorney,  the power of attorney  must
accompany this certificate.


                                      F-2



                                    EXHIBIT G

                       FORM OF ERISA REPRESENTATION LETTER


____________________, ___

Wachovia Asset Securitization Issuance, LLC
8739 Research Drive
NC0121 Suite D
Charlotte, North Carolina 28288-0121

[______]
[______]
[______]

Wachovia Bank, National Association
One Wachovia Center
301 South College Street
Charlotte, North Carolina 28288

[______]
[______]
[______]
Attention: [_____]

          Re:  Wachovia Asset Securitization Issuance, LLC
               Asset-Backed Certificates, Series [_____]
               --------------------------------------------

Dear Sirs:

     ___________________________  (the  "Transferee")  intends to  acquire  from
__________________ (the "Transferor") a _______% Percentage Interest of Wachovia
Asset Securitization  Issuance,  LLC Asset-Backed  Certificates,  Series [_____]
(the "Certificates"),  issued pursuant to a trust agreement dated as of [_____],
among  Wachovia   Asset   Securitization   Issuance,   LLC,  as  depositor  (the
"Depositor"),  and [_____], as owner trustee (the "Owner Trustee").  Capitalized
terms  used  herein  that are not  otherwise  defined  shall  have the  meanings
ascribed  thereto in Appendix A to the indenture dated as of [_____],  among the
Trust, the Paying Agent and the Indenture Trustee.

     The Transferee hereby certifies,  represents and warrants to, and covenants
with, the Depositor,  the Owner Trustee, the Certificate Registrar, the Enhancer
and the Servicer that:

     The Certificates (i) are not being acquired by, and will not be transferred
     to, any  employee  benefit  plan within the meaning of Section  3(3) of the
     Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),  or
     other retirement arrangement,  including individual retirement accounts and
     annuities,  Keogh plans and bank collective

                                      G-1



     investment  funds and  insurance  company  general or separate  accounts in
     which such plans, accounts or arrangements are invested, that is subject to
     Section 406 of ERISA or Section 4975 of the Internal  Revenue Code of 1986,
     as amended  (the  "Code") (any of the  foregoing,  a "Plan"),  (ii) are not
     being  acquired  with  "plan  assets" of a Plan  within the  meaning of the
     Department of Labor ("DOL") Regulations Section 2510.3-101,  and (iii) will
     not be  transferred  to any entity that is deemed to be  investing  in plan
     assets within the meaning of the DOL Regulations Section 2510.3-101.

          The   Transferee   is  familiar   with  the   prohibited   transaction
     restrictions and fiduciary responsibility  requirements of Sections 406 and
     407 of ERISA and Section 4975 of the Code and understands  that each of the
     parties to which this certification is made is relying and will continue to
     rely on the statements made herein.

                                               Very truly yours,


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


                                               By:
                                                  ------------------------------
                                                  Name:
                                                  Title:


                                      G-2






                                    EXHIBIT H

                          FORM OF REPRESENTATION LETTER

__________________, ____

Wachovia Asset Securitization Issuance, LLC
8739 Research Drive
NC0121 Suite D
Charlotte, North Carolina 28288-0121

[______]
[______]
[______]


Wachovia Bank, National Association
One Wachovia Center
301 South College Street
Charlotte, North Carolina 28288

[______]
[______]
[______]
Attention: [_____]

                  Re:      Wachovia Asset Securitization Issuance, LLC
                           Asset-Backed Certificates, Series [_____]
Dear Sirs:

     _________________  (the "Transferee")  intends to acquire from ____________
(the "Transferor") a ____% Percentage Interest of Wachovia Asset  Securitization
Issuance,  LLC Asset-Backed  Certificates,  Series [_____] (the "Certificates"),
issued   pursuant  to  a  trust  agreement  dated  as  of  [_____]  (the  "Trust
Agreement"),  Wachovia  Asset  Securitization  Issuance,  LLC, as depositor (the
"Depositor"),  and [_____], as owner trustee (the "Owner Trustee").  Capitalized
terms  used  herein  that are not  otherwise  defined  shall  have the  meanings
ascribed  thereto in Appendix A to the indenture dated as of [_____],  among the
Trust, the Paying Agent and the Indenture Trustee.

     The Transferee hereby certifies,  represents and warrants to, and covenants
with,  the  Depositor,  the Owner  Trustee,  the  Certificate  Registrar and the
Servicer that:

          (1) the Transferee is acquiring the Certificate for its own behalf and
     is not  acting  as agent or  custodian  for any  other  person or entity in
     connection with such acquisition; and

                                      H-1



          (2)  the  Transferee  is  not  a  partnership,   grantor  trust  or  S
     corporation  for federal  income tax purposes,  or, if the  Transferee is a
     partnership,  grantor  trust  or  S  corporation  for  federal  income  tax
     purposes,  the  Certificates  are not more  than 50% of the  assets  of the
     partnership, grantor trust or S corporation.

                                                  Very truly yours,


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


                                                  By:
                                                     ---------------------------
                                                     Name:
                                                     Title:

                                       H-2




                                    EXHIBIT I

                             FORM OF ADDITION NOTICE

DATE:

[_____]                             Standard & Poor's, a division of The McGraw-
[_____]                             Hill Companies, Inc.
[_____]                             26 Broadway
Attention: [_____]                  New York, New York 10004-1064

Wachovia Asset Securitization       Moody's Investors Service, Inc.
Issuance, LLC                       99 Church Street
    [_____] Trust                   New York, New York 10007
c/o [_____],
     as Owner Trustee
[______]
[______]
[______]
Attn:  [_____]

Wachovia Bank, National Association           [_____]
401 South Tryon Street-NC 1179,               [_____]
Charlotte, NC 28288,                          [_____]
Attn:  Structure Finance Trust Services       [_____]


          Re:  WACHOVIA ASSET SECURITIZATION ISSUANCE, LLC
               -------------------------------------------

Ladies and Gentlemen:

     Pursuant to Section 3.05 of the Trust  Agreement,  dated as of [_____] (the
"Trust Agreement"),  among and Wachovia Asset Securitization  Issuance,  LLC, as
Depositor and Wachovia Asset  Securitization  Issuance,  LLC [_____]  Trust,  as
Issuer, the Depositor,  the Issuer has designated the Subsequent  Mortgage Loans
identified  on the  Mortgage  Loan  Schedule  attached  hereto to be sold to the
Issuer  on   __________,   ____,   with  an  aggregate   Principal   Balance  of
$______________. Capitalized terms not otherwise defined herein have the meaning
set forth in the  Appendix A to the  Indenture  dated as of  [_____],  among the
Issuer, the Paying Agent and [_____], as indenture trustee.

                                      I-1





     Please  acknowledge  your  receipt  of this  notice by  countersigning  the
enclosed copy in the space  indicated below and returning it to the attention of
the undersigned.


                                               Very truly yours,


                                               WACHOVIA ASSET SECURITIZATION
                                               ISSUANCE, LLC,
                                                [_____] TRUST, as Issuer

                                               By:[_____], not in its individual
                                               capacity but solely as Owner
                                               Trustee


                                               By:
                                                  ------------------------------
                                                  Name:
                                                  Title:

                                               WACHOVIA ASSET SECURITIZATION
                                               ISSUANCE, LLC
                                                as Depositor



                                               By:
                                                  ------------------------------
                                                  Name:
                                                  Title:





                                    EXHIBIT J

                           FORM OF TRANSFER AGREEMENT

     Pursuant to this Subsequent Transfer Agreement No. (the "Agreement"), dated
as of __________,  ____, among Wachovia Asset Securitization  Issuance,  LLC, as
seller (the  "Depositor"),  and  Wachovia  Asset  Securitization  Issuance,  LLC
[_____]  Trust (the  "Issuer") and pursuant to the Trust  Agreement  dated as of
[_____]  (the  "Trust  Agreement"),  among the  Depositor  and the  Issuer,  the
Depositor  and the Issuer agree to the sale by the Depositor and the purchase by
the Issuer of the mortgage  loans listed on the attached  Schedule of Subsequent
Mortgage Loans (the "Subsequent Mortgage Loans").

     Capitalized  terms  used  and not  defined  herein  have  their  respective
meanings as set forth in Appendix A to the Indenture dated as of [_____],  among
the Issuer,  Wachovia Bank, National  Association,  as Paying Agent (the "Paying
Agent") and [_____],  as  indenture  trustee (the  "Indenture  Trustee"),  which
meanings are incorporated by reference herein.  All other capitalized terms used
herein shall have the meanings specified herein.

     Section 1. Sale of Subsequent Mortgage Loans.
                ---------------------------------

     (a) The Depositor,  by the execution and delivery of this  Agreement,  does
hereby sell,  assign,  set over,  and  otherwise  convey to the Issuer,  without
recourse (except as expressly  provided herein and in the Trust Agreement),  all
of its right,  title and  interest,  whether now owned or existing or  hereafter
created,  arising,  or  acquired,  in,  to and  under  the  following:  (i)  the
Subsequent  Mortgage  Loans  identified on the Mortgage  Loan Schedule  attached
hereto as Attachment B and the other  related  Subsequent  Transferred  Property
purchased by the Depositor from the Seller  pursuant to the Purchase  Agreement;
provided,  however,  that the Issuer does not assume any obligations  (including
any  obligations  to  fund  Draws)  arising  under  or  related  to the  Related
Documents.  Such conveyance  shall be deemed to be made: (1) with respect to the
Cut-Off Date Principal Balances,  with respect to the Subsequent Mortgage Loans,
as of the related  Subsequent  Transfer Date; and (2) with respect to the amount
of each Additional  Balance created on or after the Subsequent  Cut-Off Date and
prior to the commencement of the Rapid  Amortization  Period, as of the later of
the related Subsequent Cut-Off Date and the date that the corresponding Draw was
made  pursuant  to the  related  Loan  Agreement,  subject to the receipt by the
Depositor of consideration therefore as provided in Section 3.02(c) of the Trust
Agreement. The Depositor, contemporaneously with the delivery of this Agreement,
has  delivered  or caused to be  delivered  to the Issuer each item set forth in
Section 3.04 of the Trust Agreement.

     The  transfer to the Issuer by the  Depositor  of the  Subsequent  Mortgage
Loans identified on the Mortgage Loan Schedule shall be absolute and is intended
by the parties hereto to constitute a sale by the Depositor to the Issuer on the
Subsequent Transfer Date of all the Depositor's right, title and interest in and
to the  Subsequent  Mortgage  Loans,  and other related  Subsequent  Transferred
Property  as  and  to  the  extent   described  above,  and  the  Issuer  hereby
acknowledges  such transfer.  In the event the transactions set forth herein are
deemed not to be a sale,  the  Depositor  hereby grants to the Issuer a security
interest in all of the Depositor's right, title and interest,  whether now owned
or hereafter acquired,  in, to and under the Subsequent  Transferred Property to
secure all of the Depositor's  obligations  hereunder,  and this Agreement shall
and hereby does  constitute  a security  agreement  under  applicable  law.  The
Depositor  agrees to take or cause to be taken such  actions and to execute such
documents,  including



without  limitation the authorization and filing of any continuation  statements
with  respect  to  the  UCC  financing  statements  filed  with  respect  to the
Subsequent  Transferred  Property by the  Depositor  on the  related  Subsequent
Transfer Date, if any, and any amendments  thereto  required to reflect a change
in the name or structure of the  Depositor or the filing of any  additional  UCC
financing  statements due to the change in the principal  office or jurisdiction
of  organization  of the  Depositor as are  necessary to perfect and protect the
Issuer's interests in the Subsequent  Transferred Property.  The Depositor shall
file any such continuation statements or amendments on a timely basis.

     (b) The  expenses  and costs  relating to the  delivery  of the  Subsequent
Mortgage Loans and the related Subsequent  Transferred Property,  this Agreement
and the Mortgage Loan Purchase Agreement shall be borne by the Depositor.

     (c) Additional terms of the sale are set forth on Attachment A hereto.

     Section 2. Conditions Precedent; Assignment.
                --------------------------------

     (a) The Depositor hereby affirms the representations and warranties made by
it and set forth in Section  2.09 of the Trust  Agreement as of the date hereof.
The Depositor  hereby  confirms that each of the conditions set forth in Section
2.2(b) of the Mortgage Loan Purchase Agreement have been satisfied in connection
with the Subsequent Transfer Agreement,  dated as of the date hereof,  among the
Seller  and  the  Depositor  as  Purchaser  and  Section  3.05(c)  of the  Trust
Agreement, respectively, are satisfied as of the date hereof.

     (b) The  Depositor is solvent,  is able to pay its debts as they become due
and has  capital  sufficient  to  carry  on its  business  and  its  obligations
hereunder;  it will not be rendered  insolvent by the  execution and delivery of
this  Instrument or by the  performance of its  obligations  hereunder nor is it
aware  of  any  pending  insolvency;  no  petition  of  bankruptcy  (or  similar
insolvency  proceeding)  has been filed by or against the Depositor prior to the
date hereof.

     (c) All  terms  and  conditions  of the  Trust  Agreement  relating  to the
Subsequent Mortgage Loans are hereby ratified and confirmed;  provided, however,
that in the event of any conflict the provisions of this Agreement shall control
over the conflicting provisions of the Mortgage Loan Purchase Agreement.

     (d) The  Depositor  hereby  assigns to the  Issuer  all of the  Depositor's
right, title and interest to and under the Subsequent Transfer Agreement,  dated
as of  _______  __,  ____  among the  Seller  and the  Depositor  as  Purchaser,
including  the  Depositor's  right to  enforce  the  obligations  of the  Seller
thereunder  (including the Seller's  obligation to repurchase  Mortgage Loans as
the result of a breach of the Seller's  representations  and  warranties in such
Subsequent Transfer Agreement and the Purchase Agreement).

     Section 3. GOVERNING LAW. THIS INSTRUMENT  SHALL BE CONSTRUED IN ACCORDANCE
                -------------
WITH THE LAWS OF THE STATE OF NEW YORK AND THE OBLIGATIONS,  RIGHTS AND REMEDIES
OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

     Section 4.  Counterparts.  This Instrument may be executed in counterparts,
                 ------------
each of which, when so executed,  shall be deemed to be an original and together
shall constitute one and the same instrument.



     Section 5.  Successors  and  Assigns.  This  Agreement  shall  inure to the
                 ------------------------
benefit  of and be  binding  upon the  Depositor  and the  Purchaser  and  their
respective successors and assigns.


                                               WACHOVIA ASSET SECURITIZATION
                                               ISSUANCE, LLC,
                                                as Depositor



                                               By:
                                                  ------------------------------
                                                  Name:
                                                  Title:


                                               WACHOVIA ASSET SECURITIZATION
                                               ISSUANCE, LLC
                                                [_____] TRUST, as Issuer


                                               By:
                                                  ------------------------------
                                                  Name:
                                                  Title:


Acknowledged and Accepted:

[_____], not in its individual capacity
but solely as Indenture Trustee

By:
   ---------------------------------------
   Name:
   Title:




                                  Attachments
                                  -----------

A.   Additional terms of sale.
B.   Schedule of Subsequent Mortgage Loans.
C.   Depositor's Officer's Certificate.







           WACHOVIA ASSET SECURITIZATION ISSUANCE, LLC 2002-HE1 TRUST

              ATTACHMENT A TO FORM OF SUBSEQUENT TRANSFER AGREEMENT

                             ________________, ____


A.
     1. Subsequent Cut-Off Date:
     2. Pricing Date:
     3. Subsequent Transfer Date:
     4.   Aggregate Principal Balance of the Subsequent Mortgage Loans as of the
          Subsequent Cut-Off Date:
     5.   Purchase Price:                                                100.00%

B.
As to all Subsequent Mortgage Loans:
     1.   Longest stated term to maturity:                          _____ months
     2.   Minimum Loan Rate:                                        _____%
     3.   Maximum Loan Rate:                                        _____%