EXHIBIT 1.1

                             UNDERWRITING AGREEMENT

                                                              New York, New York
                                                                           , 200

[Lead Underwriter's name and address]

Ladies and Gentlemen:

          Wachovia Asset Securitization Issuance, LLC (the "Company"),  proposes
to sell to the  underwriters  named in Schedule II hereto (the  "Underwriters"),
for whom you are acting as representative (the "Representative"),  the principal
amount of the Pass-Through Certificates, Series 200 - , identified in Schedule I
hereto (the "Securities"),  to be issued under a pooling and servicing agreement
(the "Pooling and Servicing Agreement") dated as of , 200 , among the Company, ,
as  servicer  (in  such  capacity,  the  "Servicer"),  and  ,  as  trustee  (the
"Trustee").

          Each class of Securities listed in Schedule I hereto will represent an
undivided  beneficial  ownership interest in the Trust 200 - (the "Trust").  The
assets of the Trust will include,  among other things,  a pool of fixed-rate and
adjustable-rate  one-to-four-family  residential  mortgage  loans (the "Mortgage
Loans")  transferred  to  the  Company  pursuant  to a  mortgage  loan  purchase
agreement  dated as of , 200 (the "Mortgage Loan Purchase  Agreement"),  between
and the  Company,  and by the  Company to the Trust  pursuant to the Pooling and
Servicing Agreement.  Custody of the Mortgage Files with respect to the Mortgage
Loans will be maintained by , as custodian (the "Custodian").  This Underwriting
Agreement shall  hereinafter be referred to as the "Agreement."  This Agreement,
the Pooling and Servicing Agreement and the Mortgage Loan Purchase Agreement are
collectively hereinafter referred to as the "Basic Documents." Capitalized terms
used herein and not otherwise  defined shall have the meanings  ascribed thereto
in the Pooling and Servicing Agreement.

          1. Representations and Warranties. The Company represents and warrants
             ------------------------------
to, and agrees with, each Underwriter that:

          (a) The Company meets the  requirements  for use of Form S-3 under the
Securities  Act of  1933,  as  amended  (the  "Act"),  and has  filed  with  the
Securities and Exchange  Commission (the "Commission") a registration  statement
on such Form (the file number of which is set forth in Schedule I hereto), which
has been declared  effective by the Commission,  for the registration  under the
Act of the Securities.  Such registration  statement,  as amended to the date of
this Agreement, meets the requirements set forth in Rule 415(a)(1) under the Act
and complies in all other material respects with said Rule. The Company proposes
to file with the  Commission  pursuant to Rule 424 under the Act a supplement to
the form of prospectus  included in such registration  statement relating to the
Securities and the plan of distribution  thereof and has previously  advised the
Representative of all further information  (financial and other) with respect to
the Company to be set forth therein. Such registration statement,  including the
exhibits  thereto,  as amended  to the date of this  Agreement,  is  hereinafter
called the  "Registration  Statement";  such  prospectus in the form in which it
appears  in  the  Registration   Statement  is  hereinafter  called  the  "Basic
Prospectus";  and such supplemented form of prospectus,  in the form



in which it shall be filed with the  Commission  pursuant to Rule 424 (including
the Basic  Prospectus  as so  supplemented)  is  hereinafter  called  the "Final
Prospectus."  Any  reference  herein to the  Registration  Statement,  the Basic
Prospectus or the Final  Prospectus  shall be deemed to refer to and include the
documents  incorporated  by  reference  therein  pursuant to Item 12 of Form S-3
which were filed under the  Securities  Exchange  Act of 1934,  as amended  (the
"Exchange  Act"), on or before the date of this Agreement,  or the issue date of
the  Basic  Prospectus  or the  Final  Prospectus,  as the case may be;  and any
reference herein to the terms "amend,"  "amendment" or "supplement" with respect
to the  Registration  Statement,  the Basic  Prospectus or the Final  Prospectus
shall be deemed to refer to and  include  the filing of any  document  under the
Exchange  Act after the date of this  Agreement,  or the issue date of the Basic
Prospectus  or the  Final  Prospectus,  as the case  may be,  and  deemed  to be
incorporated therein by reference pursuant to Item 12 of Form S-3 under the Act.

          (b) As of the date hereof,  when the Final  Prospectus  is first filed
pursuant  to Rule  424  under  the Act,  when,  prior  to the  Closing  Date (as
hereinafter  defined),  any  amendment  to the  Registration  Statement  becomes
effective (including the filing of any document incorporated by reference in the
Registration  Statement),  when any supplement to the Final  Prospectus is filed
with the Commission and at the Closing Date (as  hereinafter  defined),  (i) the
Registration  Statement,  as  amended  as  of  any  such  time,  and  the  Final
Prospectus,  as amended or  supplemented as of any such time, will comply in all
material  respects with the requirements of the Act and the respective rules and
regulations  thereunder,  (ii) the Registration  Statement, as amended as of any
such time,  will not contain any untrue  statement of a material fact or omit to
state any material fact  required to be stated  therein or necessary in order to
make the statements therein not misleading,  and (iii) the Final Prospectus,  as
amended  or  supplemented  as of any such  time,  will not  contain  any  untrue
statement of a material  fact or omit to state any material  fact required to be
stated therein or necessary in order to make the statements therein, in light of
the circumstances under which they were made, not misleading; provided, however,
that  the  Company  makes  no  representations  or  warranties  as  to  (A)  the
information contained in or omitted from the Registration Statement or the Final
Prospectus or any amendment  thereof or supplement  thereto in reliance upon and
in  conformity  with  information  furnished  in writing to the Company by or on
behalf of any Underwriter  through the  Representative  specifically  for use in
connection  with the  preparation  of the  Registration  Statement and the Final
Prospectus or (B) the Current  Report (as defined in Section 5(b) below),  or in
any amendment  thereof or supplement  thereto,  incorporated by reference in the
Registration  Statement or the Final  Prospectus  (or any  amendment  thereof or
supplement thereto).

          (c) The  Company  has been duly  formed and is validly  existing  as a
limited  liability company in good standing under the laws of the State of North
Carolina and has all  requisite  power and authority to own its  properties  and
conduct its business,  as now conducted by it, and to enter into and perform its
obligations under this Agreement and the other Basic Documents.

          (d) The Company is not aware of (i) any request by the  Commission for
any further  amendment of the Registration  Statement or the Basic Prospectus or
for any  additional  information  or (ii) the issuance by the  Commission of any
stop order suspending the  effectiveness  of the  Registration  Statement or the
institution or threatening of any proceeding for that purpose.


                                      -2-


          (e) This Agreement has been duly authorized, executed and delivered by
the Company, and the other Basic Documents,  when delivered by the Company, will
have been duly  authorized,  executed and  delivered  by the  Company,  and will
constitute a legal,  valid and binding  agreement  of the  Company,  enforceable
against the Company in accordance with its terms, subject, as to the enforcement
of remedies, to applicable bankruptcy, insolvency,  reorganization,  moratorium,
receivership  and similar laws  affecting  creditors'  rights  generally  and to
general  principles of equity  (regardless  of whether the  enforcement  of such
remedies  is  considered  in a  proceeding  in equity or at law),  and except as
rights to  indemnity  and  contribution  hereunder  may be limited by federal or
state securities laws or principles of public policy.

          2.  Purchase  and Sale.  Subject  to the terms and  conditions  and in
              ------------------
reliance upon the  representations  and warranties herein set forth, the Company
agrees to sell to each Underwriter,  and each Underwriter agrees,  severally but
not jointly,  to purchase from the Company,  at the purchase  price set forth in
Schedule  II  hereto,  the  principal  amount  or  percentage  interest  of  the
Securities set forth opposite such Underwriter's name therein.

          3.  Delivery and Payment.  Delivery of and payment for the  Securities
              --------------------
shall be made at the office, on the date and at the time specified in Schedule I
hereto,  which  date  and  time  may  be  postponed  by  agreement  between  the
Representative and the Company or as provided in Section 9 hereof (such date and
time of delivery and payment for the Securities being herein called the "Closing
Date").  Delivery of the Securities shall be made to the  Representative for the
respective accounts of the several  Underwriters  against payment by the several
Underwriters  through the  Representative  of the purchase  price thereof in the
manner  set forth in  Schedule  II hereto.  If  Schedule  I  indicates  that the
Securities are to be issued in book-entry form, delivery of the Securities shall
be made through the  facilities of the depository or  depositories  set forth on
Schedule I.  Alternatively,  certificates for the Securities shall be registered
in such names and in such  denominations as the  Representative  may request not
less than three full business days in advance of the Closing Date.

          The Company  agrees to have the Securities  available for  inspection,
checking and packaging by the  Representative  in New York,  New York, not later
than 1:00 p.m.,  New York City time,  on the  business  day prior to the Closing
Date.

          4.  Offering  by the  Underwriters.  It is  understood  by the parties
              ------------------------------
hereto  that,  after  the  Registration   Statement   becomes   effective,   the
Underwriters  propose to offer the  Securities for sale to the public (which may
include selected dealers) as set forth in the Final Prospectus.

          5. Agreements. The Company agrees with the several Underwriters that:
             ----------

          (a) Prior to the  termination of the offering of the  Securities,  the
Company will not file any amendment of the Registration  Statement or supplement
(including the Final  Prospectus) to the Basic Prospectus unless the Company has
furnished the  Representative a copy for its review prior to filing and will not
file any such  proposed  amendment  or  supplement  to which the  Representative
reasonably objects.  Subject to the foregoing  sentence,  the Company will cause
the Final  Prospectus to be filed with the Commission  pursuant to Rule 424. The
Company will


                                      -3-


advise the Representative promptly (i) when the Final Prospectus shall have been
filed with the  Commission  pursuant to Rule 424, (ii) when any amendment to the
Registration  Statement  relating to the Securities shall have become effective,
(iii) of any request by the  Commission  for any  amendment of the  Registration
Statement or  amendment  of or  supplement  to the Final  Prospectus  or for any
additional information, (iv) of the issuance by the Commission of any stop order
suspending the effectiveness of the Registration Statement or the institution or
threatening  of any  proceeding  for that  purpose and (v) of the receipt by the
Company of any notification  with respect to the suspension of the qualification
of the Securities for sale in any  jurisdiction or the initiation or threatening
of any  proceeding  for such  purpose.  The Company will use its best efforts to
prevent the issuance of any such stop order and, if issued, to obtain as soon as
possible the withdrawal thereof.

          (b) The Company will use its best  efforts to cause any  Computational
Materials,  Collateral  Term  Sheets  and ABS Term  Sheets  (each as  defined in
Section 10 below) with  respect to the  Securities  which are  delivered  by the
Underwriters  to the  Company  pursuant  to  Section  10 to be  filed  with  the
Commission on a Current  Report on Form 8-K (the "Current  Report")  pursuant to
Rule 13a-11 under the  Exchange Act not later than the business day  immediately
following the day on which such Computational Materials,  Collateral Term Sheets
or ABS Term Sheets are delivered to counsel for the Company by the  Underwriters
as provided in Section 10, and will promptly  advise the  Underwriter  when such
Current Report has been so filed.  Such Current Report shall be  incorporated by
reference   in  the   Final   Prospectus   and   the   Registration   Statement.
Notwithstanding  the  two  preceding  sentences,   the  Company  shall  have  no
obligation to file materials provided by the Underwriters pursuant to Section 10
which, in the reasonable  determination  of the Company after making  reasonable
efforts to consult with the Underwriters,  are not required to be filed pursuant
to the  No-Action  Letters  (as defined in Section 10 below),  or which  contain
erroneous  information  or contain any untrue  statement of a material  fact or,
which,  when  read in  conjunction  with the Final  Prospectus,  omit to state a
material fact required to be stated  therein or necessary to make the statements
therein not misleading;  it being  understood,  however,  that the Company shall
have no  obligation  to review or pass upon the  accuracy or adequacy  of, or to
correct, any Computational Materials,  Collateral Term Sheets or ABS Term Sheets
provided by the Underwriters to the Company pursuant to Section 10 hereof.

          (c) If, at any time when a prospectus  relating to the  Securities  is
required to be  delivered  under the Act,  any event occurs as a result of which
the Final  Prospectus as then amended or  supplemented  would include any untrue
statement  of a material  fact or omit to state any material  fact  necessary to
make the statements therein, in light of the circumstances under which they were
made,  not  misleading,  or if it shall be necessary to amend or supplement  the
Final  Prospectus  to comply with the Act or the Exchange Act or the  respective
rules  thereunder,   the  Company  promptly  will  prepare  and  file  with  the
Commission, subject to the first sentence of paragraph (a) of this Section 5, an
amendment or  supplement  which will  correct  such  statement or omission or an
amendment  which will effect such  compliance  and will use its best  efforts to
cause  any  required  post-effective  amendment  to the  Registration  Statement
containing  such amendment to be made  effective as soon as possible;  provided,
however,  that the Company  will not be required to file any such  amendment  or
supplement with respect to any Computational Materials incorporated by reference
in the  Final  Prospectus  other  than any  amendments  or


                                      -4-


supplements  of such  Computational  Materials that are furnished to the Company
pursuant  to  Section  10(d)  hereof  which the  Company  determines  to file in
accordance therewith.

          (d) The Company will furnish to the Representative and counsel for the
Underwriters,  without  charge,  executed copies of the  Registration  Statement
(including  exhibits  thereto)  and each  amendment  thereto  which shall become
effective  on or  prior  to the  Closing  Date  and,  so long as  delivery  of a
prospectus  by the  Underwriter  or dealer may be  required  by the Act, as many
copies  of the Final  Prospectus  and any  amendments  thereof  and  supplements
thereto   (other  than   exhibits  to  the  related   Current   Report)  as  the
Representative  may  reasonably  request.  The Company  will pay the expenses of
printing all  documents  relating to the initial  offering[,  provided  that any
additional expenses incurred in connection with the requirement of delivery of a
market-making  prospectus,  if  required,  will be  borne  by  Wachovia  Capital
Markets, LLC]

          (e) The Company will furnish such  information  as may be required and
otherwise cooperate in qualifying the Securities for sale under the laws of such
jurisdictions  as the  Representative  may reasonably  designate and to maintain
such  qualifications  in effect so long as required for the  distribution of the
Securities; provided, however, that the Company shall not be required to qualify
to do business in any  jurisdiction  where it is not now so qualified or to take
any action which would subject it to general or unlimited  service of process in
any jurisdiction where it is not now so subject.

          (f) The Company will pay all expenses  (other than fees of counsel for
the Underwriters,  except as provided herein) incident to the performance of the
obligations under this Underwriting Agreement, including:

          (i) the word  processing,  printing  and  filing  of the  Registration
Statement as originally filed and of each amendment thereto;

          (ii) the reproduction of this Underwriting Agreement;

          (iii)  the  preparation,   printing,  issuance  and  delivery  of  the
Securities to the Underwriters;

          (iv) the fees and  disbursements  of counsel and  accountants  for the
Company;

          (v) the  qualification  of the  Securities  under  securities  laws in
accordance with the provisions of Section 5(e) hereof, including filing fees and
the  reasonable  fees and  disbursements  of  counsel  for the  Underwriters  in
connection  therewith  and in  connection  with  the  preparation  of a blue sky
survey, if requested by the Representative;

          (vi) if  requested by the  Representative,  the  determination  of the
eligibility  of the  Securities  for  investment  and the  reasonable  fees  and
disbursements  of counsel for the  Underwriters  in connection  therewith and in
connection with the preparation of a legal investment memorandum;


                                      -5-


          (vii) the printing and delivery to the  Underwriters  of copies of the
Registration Statement as originally filed and of each amendment thereto, of the
preliminary  prospectuses,  and of the Basic Prospectus and Final Prospectus and
any amendments or supplements thereto;

          (viii) if requested by the  Representative,  the printing and delivery
to the Underwriters of copies of any blue sky or legal investment memorandum;

          (ix) the fees of any rating agency rating the Securities; and

          (x) the fees and expenses of the Trustee, the Servicer,  the Custodian
and their counsel.

          6. Conditions  Precedent to the Obligations of the  Underwriters.  The
             -------------------------------------------------------------
obligations of the  Underwriters to purchase the Securities  shall be subject to
the accuracy of the  representations  and  warranties on the part of the Company
contained herein as of the date hereof,  as of the date of the  effectiveness of
any  amendment  to the  Registration  Statement  filed prior to the Closing Date
(including the filing of any document  incorporated by reference therein) and as
of the Closing  Date,  to the accuracy of the  statements of the Company made in
any certificates delivered pursuant to the provisions hereof, to the performance
by the Company of its  obligations  hereunder  and to the  following  additional
conditions:

          (a) The Underwriters shall have received from (i) a letter,  dated the
date hereof,  confirming that they are independent public accountants within the
meaning  of the Act and the  Rules and  Regulations  and  otherwise  in form and
substance  reasonably  satisfactory  to the  Underwriters  and  counsel  for the
Underwriters  and (ii) a letter  dated the Closing  Date,  updating  the letters
referred to in clause (i) above, in form and substance  reasonably  satisfactory
to the Underwriters and counsel for the Underwriters.

          (b) All actions  required  to be taken and all filings  required to be
made by the Company under the Act prior to the sale of the Securities shall have
been  duly  taken or made.  At and  prior to the  Closing  Date,  no stop  order
suspending  the  effectiveness  of the  Registration  Statement  shall have been
issued and no proceedings for that purpose shall have been instituted or, to the
knowledge  of the  Company or the  Underwriters,  shall be  contemplated  by the
Commission.

          (c) Subsequent to the execution and delivery of this Agreement,  there
shall  not  have  occurred  (i)  any  change,  or any  development  involving  a
prospective  change, in or affecting  particularly the business or properties of
the  Company  or  the  Servicer  which,  in  the  reasonable   judgment  of  the
Underwriters,  materially impairs the investment quality of the Securities; (ii)
any  downgrading  in  the  rating  of  the  securities  of  the  Company  by any
"nationally recognized statistical rating organization" (as such term is defined
for purposes of Rule 436(g) under the Act), or any public  announcement that any
such organization has under  surveillance or review its rating of any securities
of the Company  (other than an  announcement  with  positive  implications  of a
possible  upgrading,  and no  implication  of a  possible  downgrading,  of such
rating);  (iii) any suspension or limitation of trading in securities  generally
on the New York Stock Exchange,  or any setting of minimum prices for trading on
such  exchange;  (iv) any banking  moratorium  declared by federal,  New York or
North  Carolina  authorities;  or  (v)  any


                                      -6-


outbreak  or  escalation  of major  hostilities  in which the  United  States is
involved,  any declaration of war by Congress or any other substantial  national
or  international  calamity or emergency if, in the  reasonable  judgment of the
Underwriters,  the  effects  of  any  such  outbreak,  escalation,  declaration,
calamity or  emergency  makes it  impractical  or  inadvisable  to proceed  with
completion of the sale of and payment for the Securities.

          (d) The  Underwriters  shall have  received a  favorable  opinion of ,
counsel to the Servicer and the Seller addressed to the Underwriters,  dated the
Closing Date in form and substance  reasonably  satisfactory to the Underwriters
and their counsel, with respect to such matters as the Underwriters may require.

          (e) The  Underwriters  shall  have  received  a  favorable  opinion of
[Cadwalader, Wickersham & Taft LLP][Orrick, Herrington & Sutcliffe LLP], special
tax counsel for the Company, addressed to the Underwriters and dated the Closing
Date and  reasonably  satisfactory  in form and  substance to the  Underwriters,
generally to the effect that (i) the information in the Basic  Prospectus  under
"Federal Income Tax  Consequences"  and in the Final  Prospectus  under "Federal
Income Tax Consequences," insofar as such information describes federal statutes
and regulations or otherwise  constitute  matters of law or legal conclusions of
the statutes or regulations of such  jurisdiction have been prepared or reviewed
by such counsel,  and such information is correct in all material respects;  and
(ii) assuming compliance with all of the provisions of the Pooling and Servicing
Agreement,  the  applicable  portions  of the Trust will  qualify as one or more
REMICs,  and the portion of the Trust exclusive of such REMICs will constitute a
grantor  trust,  pursuant to Section 860D of the  Internal  Revenue Code of 1986
(the  "Code") for federal  income tax  purposes as of the Closing  Date and will
continue to qualify as one or more REMICs and as a grantor  trust for so long as
the  Trust  continues  to meet  the  requirements  set  forth  in the  Code  and
applicable Treasury regulations.

          (f) The  Underwriters  shall  have  received  a  favorable  opinion of
[Cadwalader,  Wickersham  & Taft LLP]  [Orrick,  Herrington  &  Sutcliffe  LLP],
special  counsel for the Company,  addressed to the  Underwriters  and dated the
Closing  Date  and  reasonably   satisfactory  in  form  and  substance  to  the
Underwriters,  with respect to the validity of the  Certificates,  ERISA matters
and such  other  related  matters as the  Underwriters  shall  require,  and the
Company  shall have  furnished  or caused to be  furnished  to such counsel such
documents  as they may  reasonably  request for the purpose of enabling  them to
pass upon such matters.

          (g) The  Underwriters  shall  have  received  a  favorable  opinion of
counsel for the  Trustee,  addressed to the  Underwriters  and dated the Closing
Date and reasonably  satisfactory in form and substance to the  Underwriters and
counsel for the  Underwriters,  with respect to such matters as the Underwriters
may require.

          (h) The  Underwriters  shall  have  received  a  favorable  opinion of
counsel for the Custodian,  addressed to the  Underwriters and dated the Closing
Date and reasonably  satisfactory in form and substance to the  Underwriters and
counsel to the  Underwriters,  with respect to such matters as the  Underwriters
may require.

          (i) The  Underwriters  shall  have  received a  certificate  dated the
Closing  Date of the  President,  any Vice  President  or the  Secretary  of the
Company  in  which  the  officer  shall


                                      -7-


state that, to the best of his or her knowledge after reasonable  investigation,
(i) the  representations  and  warranties  of the  Company  with  respect to the
Mortgage Loans  contained in any Basic  Document are true and correct,  (ii) the
representations  and  warranties  of the Company in this  Agreement are true and
correct,  (iii) the Company has complied with all  agreements  and satisfied all
conditions on its part to be performed or satisfied hereunder at or prior to the
Closing  Date,  (iv)  no  stop  order   suspending  the   effectiveness  of  the
Registration Statement has been issued, (v) no proceedings for that purpose have
been instituted or are  contemplated by the Commission,  and (vi) there has been
no amendment or other document filed  affecting the  certificate of formation or
limited liability  company  agreement of the Company,  and no such amendment has
been authorized.

          (j) On or  before  the  Closing  Date,  the  Underwriters  shall  have
received evidence satisfactory to the Underwriters that each class of Securities
has been given the ratings set forth on Schedule I hereto.

          (k) At the Closing Date,  the Securities and the Pooling and Servicing
Agreement  will conform in all  material  respects to the  descriptions  thereof
contained in the Final Prospectus.

          (l) The  Underwriters  shall not have  discovered and disclosed to the
Company on or prior to the Closing Date that the  Registration  Statement or the
Final  Prospectus  or any  amendment or  supplement  thereto  contains an untrue
statement  of a fact  or  omits  to  state  a fact  which,  in  the  opinion  of
[Cadwalader,  Wickersham  & Taft LLP]  [Orrick,  Herrington  &  Sutcliffe  LLP],
counsel for the  Underwriters,  is material and is required to be stated therein
or is necessary to make the statements therein not misleading.

          (m)  All  proceedings   and  other  legal  matters   relating  to  the
authorization,  form and validity of this  Agreement,  the Pooling and Servicing
Agreement, the Securities,  the Registration Statement and the Final Prospectus,
and all other legal  matters  relating to this  Agreement  and the  transactions
contemplated hereby, shall be reasonably satisfactory in all respects to counsel
for the  Underwriters,  and the Company shall have furnished to such counsel all
documents and  information  that they may  reasonably  request to enable them to
pass upon such matters.

          (n) At the Closing  Date,  the  Underwriters  shall have received from
[Cadwalader,  Wickersham  & Taft LLP]  [Orrick,  Herrington  &  Sutcliffe  LLP],
counsel for the Underwriters,  a letter with respect to the Final Prospectus, in
form and substance satisfactory to the Underwriters.

          The Company will  provide or cause to be provided to the  Underwriters
such conformed copies of such opinions,  certificates,  letters and documents as
the Underwriters may reasonably request.

          All opinions,  letters,  evidence and certificates  mentioned above or
elsewhere  in this  Agreement  shall  be  deemed  to be in  compliance  with the
provisions hereof only if they are in form and substance reasonably satisfactory
to counsel for the Underwriters.


                                      -8-


          If any  condition  specified  in this  Section  6 shall  not have been
fulfilled when and as required to be fulfilled, this Agreement may be terminated
by the  Underwriters  by  notice to the  Company  at any time at or prior to the
Closing Date, and such  termination  shall be without  liability of any party to
any other party except as provided in Section 7 hereof.

          7.  Reimbursement  of  Underwriters'  Expenses.  If  the  sale  of the
              ------------------------------------------
Securities  provided for herein is not consummated  because any condition to the
obligations of the  Underwriters  set forth in Section 6 hereof is not satisfied
or because of any  refusal,  inability  or failure on the part of the Company to
perform any agreement  herein or comply with any provision  hereof other than by
reason of a default by any of the  Underwriters,  the Company will reimburse the
Underwriters  severally upon demand for all  out-of-pocket  expenses  (including
reasonable  fees and  disbursements  of counsel) that shall have been reasonably
incurred  by them in  connection  with  the  proposed  purchase  and sale of the
Securities.

          8. Indemnification and Contribution.
             --------------------------------

          (a) The Company agrees to indemnify and hold harmless any  Underwriter
and each person who  controls the  Underwriter  within the meaning of either the
Act or the  Exchange  Act  against  any  and  all  losses,  claims,  damages  or
liabilities,  joint or several,  to which they or any of them may become subject
under the Act,  the  Exchange  Act or other  Federal or state  statutory  law or
regulation, at common law or otherwise,  insofar as such losses, claims, damages
or  liabilities  (or actions in respect  thereof) arise out of or are based upon
any untrue statement or alleged untrue statement of a material fact contained in
the Registration  Statement for the registration of the Securities as originally
filed or in any  amendment  thereof,  or in the  Basic  Prospectus  or the Final
Prospectus,  or in any amendment thereof or supplement  thereto, or arise out of
or are based upon an  omission or alleged  omission to state  therein a material
fact required to be stated therein or necessary to make the statements  therein,
in light of the  circumstances  under which they were made, not misleading,  and
agree to reimburse each such  indemnified  party for any legal or other expenses
reasonably  incurred by them in connection with  investigating  or defending any
such loss, claim, damage, liability or action;  provided,  however, that (i) the
Company  will not be liable in any such case to the  extent  that any such loss,
claim,  damage  or  liability  arises  out of or is based  upon any such  untrue
statement  or alleged  untrue  statement  or omission or alleged  omission  made
therein  (A)  in  reliance  upon  and in  conformity  with  written  information
furnished  to the  Company  by or on  behalf  of  any  Underwriter  through  the
Representative  specifically for use in connection with the preparation  thereof
or (B) in any Current Report or any amendment or supplement  thereof,  except to
the extent that any untrue statement or alleged untrue statement therein results
(or is alleged to have resulted)  directly from an error (a "Collateral  Error")
in the information concerning the Mortgage Loans furnished by the Company to any
Underwriter  in  writing  or by  electronic  transmission  that  was used in the
preparation of any Computational  Materials,  Collateral Term Sheets or ABS Term
Sheets  included in such Current  Report (or amendment or  supplement  thereof),
(ii) such indemnity with respect to the Basic  Prospectus shall not inure to the
benefit of any Underwriter (or any person  controlling  such  Underwriter)  from
whom the person asserting any such loss,  claim,  damage or liability  purchased
the  Securities  which are the subject  thereof if such person did not receive a
copy  of  the  Final   Prospectus  (or  the  Final   Prospectus  as  amended  or
supplemented)  excluding documents incorporated therein by reference at or prior
to the  confirmation  of the sale of such  Securities to such person in any case
where such delivery is required by the Act and the untrue


                                      -9-


statement or omission of a material fact  contained in the Basic  Prospectus was
corrected  in the  Final  Prospectus  (or the Final  Prospectus  as  amended  or
supplemented),  and (iii) such indemnity  with respect to any  Collateral  Error
shall not inure to the  benefit of any  Underwriter  (or any person  controlling
such  Underwriter)  from whom the person  asserting any loss,  claim,  damage or
liability  received any Computational  Materials,  Collateral Term Sheets or ABS
Term Sheets that were prepared on the basis of such Collateral  Error, if, prior
to the time of  confirmation  of the sale of the Securities to such person,  the
Company  notified the Underwriter in writing of the Collateral Error or provided
in written  or  electronic  form  information  superseding  or  correcting  such
Collateral Error (in any such case, a "Corrected  Collateral  Error"),  and such
Underwriter  failed to notify  such  person  thereof or to deliver  such  person
corrected  Computational  Materials,  Collateral  Term  Sheets  and/or  ABS Term
Sheets,  as  applicable.  This  indemnity  agreement  will be in addition to any
liability which the Company may otherwise have.

          (b) Each  Underwriter  severally agrees to indemnify and hold harmless
the Company, its directors and its officers who sign the Registration Statement,
and each person who controls the Company within the meaning of either the Act or
the Exchange Act, to the same extent as the foregoing indemnity from the Company
to each Underwriter, but only with reference to (A) written information relating
to such Underwriter furnished to the Company by or on behalf of such Underwriter
through  the  Representative  specifically  for  use in the  preparation  of the
documents  referred  to in the  foregoing  indemnity,  or (B) any  Computational
Materials, Collateral Term Sheets or ABS Term Sheets furnished to the Company by
any  Underwriter  pursuant to Section 10 and  incorporated  by  reference in the
Registration  Statement or the Final  Prospectus  (except that no such indemnity
shall be available for any losses, claims, damages or liabilities, or actions in
respect  thereof  resulting  from any Collateral  Error,  other than a Corrected
Collateral Error). This indemnity agreement will be in addition to any liability
which the  Underwriter  may otherwise  have. The Company  acknowledges  that the
statements  set forth in (i) the first  sentence  of the last  paragraph  on the
front cover of the Final Prospectus and (ii) in the first sentence of the second
and third  paragraphs  under the heading "Method of  Distribution"  in the Final
Prospectus  constitute the only information furnished in writing by or on behalf
of the several  Underwriters  for inclusion in the documents  referred to in the
foregoing  indemnity (other than any  Computational  Materials,  Collateral Term
Sheets or ABS Term Sheets furnished to the Company by any Underwriter), and you,
as the Representative, confirm that such statements are correct.

          (c) Promptly after receipt by an indemnified  party under this Section
8 of notice of the commencement of any action, such indemnified party will, if a
claim in respect thereof is to be made against the indemnifying party under this
Section 8, notify the indemnifying party in writing of the commencement thereof;
but the  omission so to notify the  indemnifying  party will not relieve it from
any liability  which it may have to any  indemnified  party otherwise than under
this  Section 8. In case any such  action is  brought  against  any  indemnified
party, and it notifies the indemnifying party of the commencement  thereof,  the
indemnifying party will be entitled to participate  therein,  and, to the extent
that it may elect by written notice delivered to the indemnified  party promptly
after receiving the aforesaid notice from such indemnified  party, to assume the
defense thereof, with counsel reasonably satisfactory to such indemnified party;
provided,  however,  that if the  defendants in any such action include both the
indemnified  party and the  indemnifying  party and the indemnified  party shall
have  reasonably  concluded  that there may be legal  defenses  available  to it
and/or other indemnified


                                      -10-


parties  which  are  different  from or  additional  to those  available  to the
indemnifying  party,  the  indemnified  party or parties shall have the right to
select  separate  counsel  to  assert  such  legal  defenses  and  to  otherwise
participate in the defense of such action on behalf of such indemnified party or
parties.  Upon receipt of notice from the indemnifying party to such indemnified
party of its  election so to assume the  defense of such action and  approval by
the indemnified party of counsel,  the indemnifying  party will not be liable to
such  indemnified  party  under this  Section 8 for any legal or other  expenses
subsequently  incurred by such indemnified  party in connection with the defense
thereof unless (i) the indemnified party shall have employed separate counsel in
connection  with the assertion of legal defenses in accordance  with the proviso
to  the  next  preceding  sentence  (it  being  understood,  however,  that  the
indemnifying  party  shall  not be  liable  for the  expenses  of more  than one
separate   counsel   (exclusive   of  any  local   counsel),   approved  by  the
Representative  in the case of subparagraph  (a),  representing  the indemnified
parties  under  subparagraph  (a) who are  parties  to such  action),  (ii)  the
indemnifying  party shall not have employed counsel  reasonably  satisfactory to
the  indemnified  party to represent the  indemnified  party within a reasonable
time after notice of commencement of the action or (iii) the indemnifying  party
has  authorized  the  employment  of counsel  for the  indemnified  party at the
expense of the  indemnifying  party;  and except  that if clause (i) or (iii) is
applicable,  such liability shall be only in respect of the counsel  referred to
in such clause (i) or (iii).

          (d) To provide for just and equitable contribution in circumstances in
which the indemnification provided for in paragraph (a) or (b) of this Section 8
is due in accordance  with its terms but is for any reason held by a court to be
unavailable  from the  Company or the  Underwriters  on the grounds of policy or
otherwise,  the Company and the  Underwriters  shall contribute to the aggregate
losses,  claims,  damages and  liabilities  (including  legal or other  expenses
reasonably incurred in connection with investigating or defending same) to which
the Company and one or more of the Underwriters may be subject, as follows:

                    (i)  in  the  case  of  any  losses,   claims,  damages  and
          liabilities (or actions in respect  thereof) which do not arise out of
          or are not based upon any untrue  statement  or omission of a material
          fact in any  Computational  Materials,  Collateral  Term Sheets or ABS
          Term  Sheets,   in  such  proportion  so  that  the  Underwriters  are
          responsible  for that portion  represented by the percentage  that the
          underwriting  compensation  received  by them bears to the sum of such
          underwriting  compensation  and the purchase  price of the  Securities
          specified in Schedule II hereto and the Company is responsible for the
          balance;  provided,  however,  that in no case  shall any  Underwriter
          (except  as  may  be  provided  in any  agreement  among  underwriters
          relating to the offering of the Securities) be responsible  under this
          subparagraph  (i)  for  any  amount  in  excess  of  the  underwriting
          compensation   applicable   to  the   Securities   purchased  by  such
          Underwriter hereunder; and

                    (ii)  in  the  case  of  any  losses,  claims,  damages  and
          liabilities (or actions in respect  thereof) which arise out of or are
          based upon any untrue  statement or omission of a material fact in any
          Computational Materials, Collateral Term Sheets or ABS Term Sheets, in
          such proportion as is appropriate to reflect the relative fault of the
          Company  on  the  one  hand  and  the  Underwriters  on the  other  in
          connection  with the  statements or omissions  which  resulted in such
          losses,


                                      -11-


          claims, damages or liabilities (or actions in respect thereof) as well
          as any other  relevant  equitable  considerations.  The relative fault
          shall be determined  by reference to, among other things,  whether the
          untrue or alleged untrue  statement of a material fact or the omission
          or alleged  omission  to state a material  fact in such  Computational
          Materials,  Collateral  Term  Sheets or ABS Term Sheets  results  from
          information   prepared   by  the  Company  on  the  one  hand  or  the
          Underwriters on the other and that party's relative intent, knowledge,
          access to  information  and  opportunity  to correct  or prevent  such
          statement or omission.

Notwithstanding anything to the contrary in this paragraph (d), no person guilty
of fraudulent misrepresentation (within the meaning of Section 11(f) of the Act)
shall be  entitled  to  contribution  from any person who was not guilty of such
fraudulent  misrepresentation.  For  purposes of this Section 8, each person who
controls an Underwriter within the meaning of either the Act or the Exchange Act
shall have the same rights to contribution as such Underwriter,  and each person
who  controls  the Company  within the meaning of either the Act or the Exchange
Act,  each  officer  of the  Company  who shall  have  signed  the  Registration
Statement  and each  director  of the  Company  shall  have the same  rights  to
contribution as the Company,  subject in each case to the preceding  sentence of
this  paragraph  (d). Any party entitled to  contribution  will,  promptly after
receipt of notice of commencement of any action, suit or proceeding against such
party in respect of which a claim for  contribution  may be made against another
party or parties  under this  paragraph  (d),  notify such party or parties from
whom  contribution  may be sought,  but the  omission to so notify such party or
parties  shall not relieve the party or parties  from whom  contribution  may be
sought from any other obligation it or they may have hereunder or otherwise than
under this paragraph (d).

          9.  Default  by One or  More of the  Underwriters.  If any one or more
              ---------------------------------------------
Underwriters  shall fail to purchase and pay for any of the Securities agreed to
be purchased by such  Underwriter  or  Underwriters  hereunder  (the  "Defaulted
Securities")  and such  failure to purchase  shall  constitute  a default in the
performance of its or their obligations under this Agreement, the Representative
shall have the right,  within 24 hours thereafter,  to make arrangements for one
or  more of the  non-defaulting  Underwriters,  or any  other  underwriters,  to
purchase all, but not less than all, of the Defaulted Securities in such amounts
as may be agreed  upon and upon the terms  herein set forth;  if,  however,  the
Representative  shall not have completed such  arrangements  within such 24-hour
period, then the remaining  Underwriters shall be obligated severally to take up
and pay for (in the  respective  proportions  which the amount of Securities set
forth opposite their names in Schedule II hereto bear to the aggregate amount of
Securities set forth opposite the names of all the remaining  Underwriters)  the
Securities which the defaulting Underwriter or Underwriters agreed but failed to
purchase;  provided,  however,  that in the event that the  aggregate  amount of
Securities which the defaulting Underwriter or Underwriters agreed but failed to
purchase  shall exceed 10% of the aggregate  amount of  Securities  set forth in
Schedule II hereto, the remaining  Underwriters shall have the right to purchase
all, but shall not be under any  obligation to purchase any, of the  Securities,
and if such nondefaulting Underwriters do not purchase all the Securities,  this
Agreement will terminate without  liability to any nondefaulting  Underwriter or
the Company.  In the event of a default by any  Underwriter as set forth in this
Section 9, the Closing Date shall be postponed  for such period,  not  exceeding
seven days,  as the  Representative  shall  determine in order that the required
changes in the  Registration  Statement and the Final Prospectus or in any other
documents  or


                                      -12-


arrangements  may be effected.  No action taken pursuant to this Section 9 shall
relieve any defaulting Underwriter from its liability in respect of its default.

          10. Computational Materials and ABS Term Sheets.
              -------------------------------------------

          (a) Not later than 10:30 a.m.,  New York City time, on a date no later
than  four  business  days  before  delivery  of  the  Final  Prospectus  to the
Underwriters, the Underwriters shall deliver to the Company five complete copies
of all materials  provided by the  Underwriters to prospective  investors in the
Securities  which constitute  either (i)  "Computational  Materials"  within the
meaning of the  no-action  letter  dated May 20, 1994 issued by the  Division of
Corporation Finance of the Commission to Kidder,  Peabody Acceptance Corporation
I, Kidder,  Peabody & Co. Incorporated,  and Kidder Structured Asset Corporation
and  the  no-action  letter  dated  May  27,  1994  issued  by the  Division  of
Corporation  Finance  of the  Commission  to the Public  Securities  Association
(together, the "Kidder Letters") or (ii) "ABS Term Sheets" within the meaning of
the  no-action  letter  dated  February  17,  1995  issued  by the  Division  of
Corporation Finance of the Commission to the Public Securities  Association (the
"PSA Letter" and together with the Kidder Letters, the "No-Action Letters"),  if
the filing of such  materials  with the  Commission is a condition of the relief
granted  in such  letters.  In the case of any such  materials  that  constitute
"Collateral  Term  Sheets"  within  the  meaning  of the  PSA  Letter,  if  such
Collateral  Term Sheets have not  previously  been  delivered  to the Company as
contemplated by Section 10(b)(i) below,  five complete copies of such Collateral
Term Sheets shall be delivered by the  Underwriters to the Company no later than
10:30 a.m.,  New York City time, on the first business day following the date on
which such  Collateral  Term  Sheets  were  initially  provided  to a  potential
investor.  Each  delivery of  Computational  Materials,  Collateral  Term Sheets
and/or ABS Term Sheets to the Company  pursuant to this  paragraph  (a) shall be
effected by delivering  four copies of such materials to counsel for the Company
on behalf of the Company at the address  specified  in Section 13 hereof and one
copy of such materials to the Company.

          (b) The  Underwriters  represent  and  warrant  to and agree  with the
Company, as of the date hereof and as of the Closing Date, that:

                    (i) if an  Underwriter  has  provided  any  Collateral  Term
          Sheets to  potential  investors  in the  Securities  prior to the date
          hereof and if the filing of such  materials  with the  Commission is a
          condition of the relief  granted in the PSA Letter,  then in each such
          case such  Underwriter  delivered  four  copies of such  materials  to
          counsel  for the  Company  on behalf  of the  Company  at the  address
          specified  in Section 13 hereof and one copy of such  materials to the
          Company  no later than 10:30  a.m.,  New York City time,  on the first
          business day following the date on which such materials were initially
          provided to a potential investor;

                    (ii)  the  Computational   Materials  (either  in  original,
          aggregated or consolidated form),  Collateral Term Sheets and ABS Term
          Sheets  furnished  to the  Company  pursuant  to  Section  10(a) or as
          contemplated  in  Section  10(b)(i)  constitute  all of the  materials
          furnished to  prospective  investors by the  Underwriters  (whether in
          written,  electronic  or other  format)  prior to the time of delivery
          thereof to the Company with respect to the  Securities  in  accordance
          with


                                      -13-


          the No-Action Letters,  and such Computational  Materials,  Collateral
          Term Sheets and ABS Term Sheets  comply with the  requirements  of the
          No-Action Letters;

                    (iii)  except  as  resulting  directly  from any  Collateral
          Error,  on the  respective  dates  any such  Computational  Materials,
          Collateral  Term Sheets  and/or ABS Term  Sheets  with  respect to the
          Securities were last furnished to each prospective investor and on the
          date of delivery  thereof to the Company  pursuant to this  Section 10
          and on the Closing Date, such Computational Materials, Collateral Term
          Sheets  and/or ABS Term Sheets did not and will not include any untrue
          statement of a material fact,  or, when read in  conjunction  with the
          Final Prospectus,  omit to state a material fact required to be stated
          therein or necessary to make the statements therein not misleading;

                    (iv) all Computational Materials, Collateral Term Sheets and
          ABS Term  Sheets  contained  and will  contain a  legend,  prominently
          displayed  on the first page  thereof,  to the effect that the Company
          has not prepared,  reviewed or participated in the preparation of such
          Computational Materials, Collateral Term Sheets or ABS Term Sheets, is
          not  responsible  for the accuracy  thereof and has not authorized the
          dissemination thereof;

                    (v)  all   Collateral   Term  Sheets  with  respect  to  the
          Securities furnished to potential investors contained and will contain
          a legend, prominently displayed on the first page thereof,  indicating
          that the  information  contained  therein  will be  superseded  by the
          description  of the Mortgage Loans  contained in the Final  Prospectus
          and,  except in the case of the initial  Collateral  Term Sheet,  that
          such  information  supersedes the information in all prior  Collateral
          Term Sheets; and

                    (vi) on and after the date hereof,  the  Underwriters  shall
          not deliver or authorize the delivery of any Computational  Materials,
          Collateral Term Sheets, ABS Term Sheets or other materials relating to
          the Securities (whether in written, electronic or other format) to any
          potential investor unless such potential investor has received a Final
          Prospectus  prior  to or at the  same  time  as the  delivery  of such
          Computational  Materials,  Collateral Term Sheets,  ABS Term Sheets or
          other materials.

Notwithstanding  the  foregoing,  the  Underwriters  make no  representation  or
warranty as to whether any  Computational  Materials,  Collateral Term Sheets or
ABS Term Sheets included or will include any untrue statement resulting directly
from any Collateral Error (except any Corrected  Collateral  Error, with respect
to materials  prepared after the receipt by the Underwriter  from the Company of
notice of such Corrected Collateral Error or materials superseding or correcting
such Collateral Error).

          (c) The  Underwriters  acknowledge  and agree that the Company has not
authorized  and  will  not  authorize  the  distribution  of  any  Computational
Materials,  Collateral  Term  Sheets  or ABS  Term  Sheets  to  any  prospective
investor, and agree that any Computational Materials,  Collateral Term Sheets or
ABS  Term  Sheets  with  respect  to the  Securities  furnished  to  prospective
investors  shall include a disclaimer in the form set forth in paragraph  (b)(v)
above.


                                      -14-


The  Underwriters  agree  that they will not  represent  to  investors  that any
Computational  Materials,  Collateral  Term  Sheets  and/or ABS Term Sheets were
prepared or disseminated on behalf of the Company.

          (d) If, at any time when a prospectus  relating to the  Securities  is
required  to be  delivered  under  the Act,  it shall be  necessary  to amend or
supplement the Final Prospectus as a result of an untrue statement of a material
fact contained in any  Computational  Materials,  Collateral  Term Sheets or ABS
Term Sheets  provided  by the  Underwriters  pursuant to this  Section 10 or the
omission  to  state  therein  a  material  fact  required,  when  considered  in
conjunction with the Final Prospectus, to be stated therein or necessary to make
the statements therein, when read in conjunction with the Final Prospectus,  not
misleading,  or if it shall be  necessary  to amend or  supplement  any  Current
Report to comply  with the Act or the rules  thereunder,  the  Underwriters,  at
their expense,  promptly will prepare and furnish to the Company for filing with
the  Commission an amendment or supplement  which will correct such statement or
omission or an amendment  which will effect such  compliance.  The  Underwriters
represent  and  warrant  to the  Company,  as of the  date of  delivery  of such
amendment or supplement to the Company,  that such amendment or supplement  will
not include any untrue statement of a material fact or, when read in conjunction
with the Final  Prospectus,  omit to state a material fact required to be stated
therein or necessary to make the statements therein not misleading.  The Company
shall have no  obligation  to file such  amendment or  supplement if the Company
determines that (i) such amendment or supplement  contains any untrue  statement
of a material fact or, when read in conjunction with the Final Prospectus, omits
to state a material fact required to be stated  therein or necessary to make the
statements  therein  not  misleading;  it being  understood,  however,  that the
Company shall have no obligation to review or pass upon the accuracy or adequacy
of, or to correct, any such amendment or supplement provided by the Underwriters
to the  Company  pursuant  to this  paragraph  (d) or (ii)  such  filing  is not
required under the Act.

          (e) Each Underwriter (at its own expense) further agrees to provide to
the Company any  accountants'  letters  obtained  relating to the  Computational
Materials,  Collateral  Term Sheets and/or ABS Term Sheets,  which  accountants'
letters  shall be  addressed  to the Company or shall state that the Company may
rely thereon; provided that the Underwriters shall have no obligation to procure
such letter.

          11. Termination. This Agreement shall be subject to termination in the
              -----------
absolute discretion of the Representative,  by notice given to the Company prior
to delivery of and payment for the Securities, if prior to such time (i) trading
in securities generally on the New York Stock Exchange shall have been suspended
or limited or minimum prices shall have been established on such Exchange,  (ii)
a banking  moratorium  shall have been declared by Federal  authorities or (iii)
there shall have occurred any outbreak or material  escalation of hostilities or
other  calamity  or crisis the effect of which on the  financial  markets of the
United  States  is  such  as to  make  it,  in the  reasonable  judgment  of the
Representative, impracticable to market the Securities.

          12.   Representations  and  Indemnities  to  Survive.  The  respective
                ----------------------------------------------
agreements, representations, warranties, indemnities and other statements of the
Company or its officers and of the Underwriters set forth in or made pursuant to
this  Agreement  will  remain  in  full  force  and


                                      -15-


effect,  regardless of any investigation made by or on behalf of any Underwriter
or the Company or any of the officers, directors or controlling persons referred
to in  Section  8 hereof,  and will  survive  delivery  of and  payment  for the
Securities.  The provisions of Sections 7 and 8 hereof and this Section 12 shall
survive the termination or cancellation of this Agreement.

          13.  Notices.  All  communications  hereunder  will be in writing  and
               -------
effective only on receipt,  and, if sent to the Representative,  will be mailed,
delivered or  telegraphed  and  confirmed to them,  at the address  specified in
Schedule  I hereto or, if sent to the  Company,  will be  mailed,  delivered  or
telegraphed and confirmed to it at , Attention: .

          14.  Successors.  This  Agreement  will inure to the benefit of and be
               ----------
binding upon the parties hereto and their respective successors and the officers
and directors and controlling  persons  referred to in Section 8 hereof,  and no
other person will have any right or obligation hereunder.

          15.  Applicable  Law. THIS AGREEMENT  SHALL BE CONSTRUED IN ACCORDANCE
               ---------------
WITH THE LAWS OF THE STATE OF NEW YORK, AND THE OBLIGATIONS, RIGHTS AND REMEDIES
OF THE PARTIES  HEREUNDER  SHALL BE  DETERMINED  IN  ACCORDANCE  WITH SUCH LAWS,
WITHOUT  GIVING EFFECT TO PRINCIPLES OF CONFLICTS OF LAW (BUT WITH  REFERENCE TO
SECTION  5-1401  OF THE NEW YORK  GENERAL  OBLIGATIONS  LAW,  WHICH BY ITS TERMS
APPLIES TO THIS AGREEMENT).

          16. Miscellaneous.
              -------------

          (a) This Agreement supersedes all prior or contemporaneous  agreements
and understandings relating to the subject matter hereof.

          (b) Neither this Agreement nor any term hereof may be changed, waived,
discharged  or terminated  except by a writing  signed by the party against whom
enforcement of such change, waiver, discharge or termination is sought.

          (c) This Agreement may be signed in any number of counterparts each of
which shall be deemed an original, which taken together shall constitute one and
the same instrument.

          (d) The headings of the Sections of this  Agreement have been inserted
for  convenience  of  reference  only  and  shall  not be  deemed a part of this
Agreement.



                                      -16-


          If the  foregoing  is in  accordance  with your  understanding  of our
agreement, please sign and return to us the enclosed duplicate hereof, whereupon
this letter and your acceptance shall represent a binding  agreement between the
Company and the Underwriter.


                                            Very truly yours,


                                            WACHOVIA ASSET SECURITIZATION
                                             ISSUANCE LLC


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



The foregoing Agreement is hereby
confirmed and accepted as of the
date specified in Schedule I hereto.

[NAME OF LEAD UNDERWRITER]


By:
   ------------------------------------
   Name:
   Title:
   For itself and as the authorized
   Representative of other Underwriters
   named in Schedule II hereto.



                                      -17-



                                   SCHEDULE I


Underwriting Agreement dated            , 200

Registration Statement No. 333-

Representative: [Name of Lead Underwriter]

Title:  Pass-Through Certificates, Series 200 -

Purchase Price and Description of the Securities:

                  Principal     Pass-Through       Form of
Certificates       Balance           Rate      Certificates     Required Rating
- ------------      ---------     ------------   -------------    ---------------
                                                               [      ]  [     ]
                                                                ------    -----




Depositories  for  Book-Entry   Certificates:   The  Depository  Trust  Company;
Clearstream Banking; Euroclear System

Closing   Date,  Time and Location:  , 200 a.m.,  New York City time,  Office of
          [Cadwalader,  Wickersham & Taft LLP, 100 Maiden  Lane,  New York,  New
          York 10038] [Orrick, Herrington & Sutcliffe LLP, 666 Fifth Avenue, New
          York, New York 10103]





                                   SCHEDULE II

                                   Securities






                                                  Principal
                                       % of       Amount of
                                       % of       Securities                             % of Class    % of Class      % of Class
  Underwriter                         Total       Purchased*       Purchase Price**     Certificates  Certificates    Certificates
  -----------                         -------     ----------       ----------------     ------------  ------------    ------------
                                                                                                    

                                            %      $               $                             %              %               %
                                            %      $               $                             %              %               %
                                            %      $               $                             %              %               %
                                            -      ---------       ---------------      ------------  ------------    ------------
        Total......................      100%      $               $                          100%           100%           100%
                                         ====      =========       ===============      ============  ============    ============



- ---------------
*   Subject to final Class sizes.
** As a percentage of the Principal Amount of Securities Purchased.