OPERATING AGREEMENT
                                       OF
                   WACHOVIA ASSET SECURITIZATION ISSUANCE, LLC

         THIS  OPERATING  AGREEMENT  is made and executed as of the _____ day of
October 2003 by Wachovia  Bank,  National  Association  (the  "Member")  and the
Managers (as defined  below).  Robert J. Hahn as the sole  organizer of Wachovia
Asset  Securitization  Issuance,  LLC (the  "Company")  hereby  consents  to the
execution of this  Operating  Agreement  by the  Managers and by Wachovia  Bank,
National  Association as the sole Member of the Company.  Solely for federal and
state tax purposes and pursuant to Treasury  Regulations  Section 301.7701,  the
Member and the Company intend the Company to be disregarded as an entity that is
separate from the Member. For all other purposes (including, without limitation,
limited liability protection for the Member from Company liabilities),  however,
the Member and the  Company  intend the  Company to be  respected  as a separate
legal entity that is separate and apart from the Member.

                                    ARTICLE 1
                                   DEFINITIONS

         The following  terms used in this  Operating  Agreement  shall have the
following meanings:

         "Act" shall mean the North Carolina Limited  Liability  Company Act, as
amended from time to time.

         "Articles  of  Organization"  shall mean the  Articles of  Organization
including  Articles of  Conversion of the Company as filed with the Secretary of
State of North Carolina, as amended from time to time.

         "Capital  Contribution"  shall mean any  contribution to the capital of
the Company in cash or property by the Member whenever made.

         "Cash Flow" shall mean the gross cash  proceeds  from the  operation of
the Company's  business less the portion thereof used to establish  Reserves for
or to pay Company expenses, debt payments and capital expenditures.  "Cash Flow"
shall  include any net cash  proceeds  from the sale or  disposition  of Company
property and from the  refinancing  of  indebtedness  of the  Company,  shall be
increased by any reduction of Reserves previously established by the Member, and
shall not be reduced by  depreciation,  cost recovery,  amortization  or similar
non-cash deductions.

         "Company" shall refer to Wachovia Asset Securitization Issuance, LLC.

         "Entity"  shall  mean any  general  partnership,  limited  partnership,
limited liability  partnership,  limited liability company,  corporation,  joint
venture, trust, business trust, cooperative, association, foreign trust, foreign
business organization or other business entity.

         "Fiscal  Year" shall mean the period  terminating  on December  31st of
each year during the term hereof or on such  earlier  date on which the Member's
taxable year ends.

         "Independent  Manager"  shall  mean a Person  who (1) is not an  owner,
stockholder,  director,  officer,  employee or associate, or any relative of the
foregoing,  of any Member or Member's affiliate (other than the Company), all as
provided in its  organizational  documents,  (2) has (i) prior  experience as an
independent manager or independent director for a limited liability company or a
corporation, respectively, whose organizational documents required the unanimous
consent of all independent


                                       1


managers or independent directors, as the case may be, before such company could
consent to the institution of bankruptcy or insolvency proceedings against it or
could file a petition  seeking relief under any applicable  federal or state law
relating to bankruptcy  and (ii) at least three years of  employment  experience
with  one or more  entities  that  provide,  in the  ordinary  course  of  their
respective  business,  advisory,  management or placement services to issuers of
securitization or structured finance instruments, agreements or securities.

         "Initial Capital  Contribution" shall mean the initial  contribution to
the  capital  of the  Company  pursuant  to  Paragraph  6.01 of  this  Operating
Agreement.

         "Majority of Managers"  means a combination  of Managers,  including at
least one (1) Independent Manager, constituting more than fifty percent (50%) of
the number of Managers then elected and qualified.

         "Manager" means each Person executing this Agreement as a Manager,  any
other Person that  succeeds  such Manager or any other Person  elected to act as
Manager of the Company as provided in this Agreement.  "Managers" refers to such
Persons as a group

         "Member"  shall  mean the Person  who  executed a counter  part of this
Operating Agreement as a Member and any Person who may hereafter become a member
of the Company.

         "Net  Profits"  and "Net  Losses"  shall mean the income,  gain,  loss,
deductions and credits of the Company in the aggregate or separately  stated, as
appropriate, as of the close of each Fiscal Year.

         "Operating Agreement" shall mean this Operating Agreement as originally
executed and as amended from time to time.

         "Person" shall mean any individual or Entity, and the heirs, executors,
administrators, legal representatives,  successors and assigns of such "Person,"
where the context so permits.

         "Representative"  shall  mean  the  legally  appointed  guardian  of  a
mentally  incapacitated  Member,  the  conservator  of a mentally  incapacitated
Member's  assets or the legally  appointed  and  qualified  executor or personal
representative  of the  estate  of a  deceased  Member.  In the  event  no  such
guardian,   executor  or  personal   representative   is  appointed,   then  the
Representative  shall mean the spouse of such  incapacitated or deceased Member,
or if such  Member does not have a spouse or the spouse is not then living or is
unable or unwilling to act, such Member's then living lineal descendants who are
willing and capable of acting,  one at a time in descending  order of age but in
no event  younger than 21 years of age or, if none,  such  Member's  then-living
lineal  ancestors  who are willing  and capable of acting,  one at a time and in
ascending order of age.

         "Reserves" shall mean funds set aside or amounts  allocated to reserves
which shall be maintained in amounts deemed sufficient by the Member for working
capital  and to pay taxes,  insurance,  debt  service or other costs or expenses
incident to the ownership or operation of the Company's business.

                                    ARTICLE 2
                              FORMATION OF COMPANY

          Paragraph  2.01  Formation.  The Company has been organized as a North
Carolina  limited  liability  company by executing  and  delivering  Articles of
Organization  to the North  Carolina  Secretary of State in accordance  with and
pursuant to the Act.


                                       2


          Paragraph  2.02  Name.  The name of the  Company  is  "Wachovia  Asset
Securitization Issuance, LLC."

          Paragraph  2.03 Term.  There shall be no limit on the  duration of the
Company, which shall continue in existence until dissolved and its affairs wound
up in accordance with the provisions of this Agreement and the Act.

          Paragraph 2.04 Nature of Member's  Interest.  The interest of the sole
Member in the Company shall be personal  property for all purposes.  Legal title
to all Company assets shall be held in the name of the Company.

                                    ARTICLE 3
                               BUSINESS OF COMPANY

          Paragraph 3.01 Purpose.  The Company has been formed for the following
limited purposes:

          (a) To acquire, own, hold, service,  sell, transfer,  assign,  pledge,
finance,  refinance, and otherwise deal with and in: (i) loans, installment sale
agreements,  credit agreements or similar  instruments or agreements  secured by
mortgages,  deeds of trust or similar instruments creating first or junior liens
on, or security  interests in, fee leasehold or other  interests in  residential
real  property,  whether or not  completed  or  performing  or shares  issued by
corporations or partnerships formed for the purpose of cooperative  ownership of
any  such  real   property,   together  with  all  related   personal   property
(collectively, "Mortgage Loans"); (ii) certificates,  participation interests or
other  instruments  (including  Notes and  Certificates,  as defined below) that
evidence  interests  in,  or that  are  secured  by,  Mortgage  Loans,  Notes or
Certificates  (collectively,  "MBS");  and  (iii)  any  property  or  rights  in
property,  or  agreements  or rights in  agreements,  pertaining  to or securing
Mortgage Loans or MBS  (collectively,  together with the Mortgage Loans and MBS,
"Mortgage Assets");

          (b)  To  authorize,  offer,  issue,  sell,  transfer  or  deliver,  or
participate in the authorization, offering, issuance, sale, transfer or delivery
of,  participation  certificates  or other evidence of interests in, among other
assets, Mortgage Assets ("Certificates");

          (c) To authorize,  offer,  issue,  sell,  transfer or deliver,  bonds,
notes or other evidence of indebtedness  secured by Mortgage  Assets  ("Notes"),
provided,  however, that the company shall have no liability on any Notes except
to the extent of the  Mortgage  Assets  securing  such  Notes and any  customary
indemnification and repurchase obligations;

          (d) To hold,  and enjoy all of the rights and  privileges  as a holder
of, any of the Notes or Certificates;

          (e) To negotiate,  authorize,  execute, deliver, assume the obligation
under,  and perform,  any agreement or  instrument  or document  relating to the
activities  set forth in paragraphs  (a) through (d) above,  including,  but not
limited to, any trust  agreement,  sales and  servicing  agreement,  pooling and
servicing  agreement,   indenture,   reimbursement  agreement,   credit  support
agreement,   mortgage  loan  purchase  agreement,   indemnification   agreement,
placement agreement or underwriting agreement; and

          (f) To engage in any activity and to exercise any powers  permitted to
limited  liability  companies under the laws of the State of North Carolina that
are related or incidental to the foregoing and necessary, suitable or convenient
to accomplish the foregoing.


                                       3


                                    ARTICLE 4
                            MANAGEMENT OF THE COMPANY

          Paragraph  4.01  Management  of Company.  Except as  otherwise  may be
expressly  provided in this Agreement,  the Articles of Organization or the Act,
all decisions  with respect to the management of the business and affairs of the
Company shall be made by action of a Majority of the Managers taken at a meeting
or  evidenced  by a written  consent  executed  by a Majority  of the  Managers.
Meetings of the  Managers may be held on such terms and after such notice as the
Managers may  establish.  The Managers  shall have full and complete  authority,
power and discretion to manage and control the business of the Company,  to make
all  decisions  regarding  those  matters  and to perform any and all other acts
customary or incident to the management of the Company's  business,  except only
as to those acts as to which  approval by the Members is  expressly  required by
the Articles of Organization,  this Agreement,  the Act or other applicable law.
The Managers may delegate  responsibility  for the day-to-day  management of the
Company to any individual  Manager or Person  retained by the Managers who shall
have and  exercise on behalf of the Company all powers and rights  necessary  or
convenient to carry out such management responsibilities.

          Paragraph 4.02 Limitations on Power and Authority of Managers. Without
the consent of the Member, the Managers shall have no authority to do any of the
following:

          (a) Any act in contravention of this Agreement;

          (b) Any act which would make it  impossible  to carry on the  ordinary
business of the Company; or

          (c) Possess  Property of the Company or assign the Company's rights in
specific Property for other than Company purposes.

          Paragraph 4.03  Execution of Documents.  Any document or instrument of
any and every nature,  including without  limitation,  any agreement,  contract,
deed, promissory note, mortgage or deed of trust, security agreement,  financing
statement,  pledge, assignment, bill of sale and certificate,  which is intended
to bind the Company or convey or encumber title to its real or personal property
shall be valid and binding for all purposes only if executed by a Manager.

          Paragraph 4.04 Action Without Meeting. Any action required to be taken
by or on behalf of the  Company  may be taken  without a meeting if a consent in
writing, setting forth the action so taken, shall be signed by the Managers.

          Paragraph  4.05   Indemnification  of  Managers.   The  Company  shall
indemnify the Managers to the fullest  extent  permitted or required by the Act,
as amended from time to time, and the Company may advance expenses incurred by a
Manager  upon the  approval  of the  remaining  Managers  and the receipt by the
Company of the signed  statement  of such  Manager  agreeing  to  reimburse  the
Company  for such  advance in the event it is  ultimately  determined  that such
Manager is not entitled to be indemnified by the Company  against such expenses.
The  provisions  of this Section 4.05 shall apply also to any Person to whom the
Managers  have  delegated  management  authority  as provided  in Section  4.01,
whether or not such Person is a Manager or Member.

          Paragraph  4.06  Compensation  and  Expenses.  The Managers  shall not
receive any  compensation  from the Company  for  serving as  Managers,  but the
Company  will  reimburse  Managers  for  expenses  incurred  by the  Managers in
connection with their service to the Company.


                                       4


          Paragraph  4.07  Limitation  on  Liability.  No Manager of the Company
shall be liable to the  Company for  monetary  damages for an act or omission in
such Person's capacity as a Manager,  except as provided in the Act for (i) acts
or  omissions  which a Manager  knew at the time of the acts or  omissions  were
clearly in conflict with the interests of the Company; (ii) any transaction from
which a Manager derived an improper personal benefit; or (iii) acts or omissions
occurring  prior to the date this  provision  becomes  effective.  If the Act is
amended to authorize  further  elimination of or limitations on the liability of
Managers,  then the liability of the Managers  shall be eliminated or limited to
the  fullest  extent  permitted  by  the  Act  as  so  amended.  Any  repeal  or
modification of this Section shall not adversely  affect the right or protection
of a Manager existing at the time of such repeal or modification. The provisions
of this Section  4.07 shall apply also to any Person to whom the  Managers  have
delegated  management authority as provided in Section 4.01, whether or not such
Person is a Manager or Member.

          Paragraph 4.08 Officers.  The officers of the Company may consist of a
President,  several Vice Presidents,  a Treasurer,  a Secretary,  and such other
officers as the Managers may appoint  from time to time.  The officers  shall be
appointed by the Managers and shall exercise such powers and perform such duties
as are  prescribed  by the  Managers.  The same  person  may hold any  number of
offices, as the Managers may determine, except that no person may simultaneously
hold the offices of President and Secretary. The initial officers of the Company
are as set forth on Schedule I attached  hereto.  Paragraph 4.09 Term of Office.
The officers  shall hold office for the term for which they were  appointed  and
until their successors are elected and qualified;  provided,  however,  that any
officer may be removed at any time with or without cause by the Managers.

          Paragraph 4.10 Separate Entity.

          (a) The Company shall respect and appropriately  document the separate
and independent  nature of its  activities,  as compared with those of any other
Person,  take all reasonable  steps to continue its identity as a separate legal
entity,  and make it  apparent  to Persons  that the  Company is an entity  with
assets and liabilities distinct from those of any other Person.

          (b) The  Company  shall  pay the  salaries  of its own  employees  and
maintain a sufficient number of employees in light of its contemplated  business
operations.

          (c) The  Company  shall  maintain  adequate  capital  in  light of its
contemplated business operations.

          (d) The Company shall observe all customary  formalities regarding the
limited liability  company  existence of the Company,  including holding regular
meetings  of its  Managers  and its Members and  maintenance  of current  minute
books, shall be observed.

          (e) The Company  shall not acquire  obligations  or  securities of the
Members or any of the Members' affiliates.

          Paragraph  4.11  Action  by  Members  and  Managers.   Notwithstanding
anything to the contrary herein:

          (a) until one year and one day after all  amounts  due and owing under
indebtedness of the Company that is rated by any national recognized statistical
rating organization shall have been indefeasibly paid in full, the Company,  and
any  Member,  Manager  or other  Person on behalf of the  Company,  may take the
following  actions only with the unanimous  approval of the Managers  (including
the vote of the Independent Manager) and the Members:


                                       5


          (1) make an assignment for the benefit of creditors;

          (2) file a  voluntary  petition in  bankruptcy  or make or commence an
insolvency filing or proceeding or any similar filing or proceeding;

          (3) file a petition or answer seeking any reorganization, arrangement,
composition, readjustment,  liquidation, dissolution or similar relief under any
statute, law or regulation;

          (4) file an answer or other  pleading  admitting or failing to contest
the  material  allegations  of a  petition  filed  against  the  Company  in any
proceeding  of the  type  described  in sub  clauses  (1)  through  (3) of  this
subsection (a);

          (5) seek,  consent to, or acquiesce in the  appointment  of a trustee,
receiver or liquidator of the Company or of all or any  substantial  part of the
Company's properties;

          (6) amend this Agreement;

          (7) to the fullest extent permitted by law,  voluntarily  dissolve and
wind up, or consolidate or merger the Company or sell all of  substantially  all
of the assets of the Company;

          (8) admit in writing its inability to pay its debts  generally as they
become due or take any action in furtherance of the foregoing; or

          (9) engage in any  business  activity not set forth in Section 3.01 of
this Agreement.

     (b) To the fullest extent  permitted by law, the Independent  Manager shall
not be guilty of breaching any fiduciary duty to any other Manager or any Member
by refusing to consent to any of the above listed actions.

          Paragraph 4.12 No Management by Member.  The Member in its capacity as
Member shall not take part in the  management  or control of the  business,  nor
transact any business for the Company,  nor shall they have power to sign for or
to bind the Company.

                                    ARTICLE 5
                        RIGHTS AND OBLIGATIONS OF MEMBERS

          Paragraph  5.01  Limitation  of  Liability.  The  Member  will  not be
personally  liable  for any  obligations,  liabilities,  debts or  losses of the
Company,  whether  arising in tort,  contract or otherwise,  except as otherwise
required by law.

          Paragraph 5.02 Right to  Indemnification.  Subject to the  limitations
and  conditions  provided  in  this  Article  5 and  in  the  Act,  each  Person
("Indemnified  Person") who was or is made a party or is threatened to be made a
party to or is involved in any threatened,  pending or completed action, suit or
proceeding,   whether   civil,   criminal,   administrative,    arbitrative   or
investigative ("Proceeding"),  or any appeal in such a Proceeding or any inquiry
or  investigation  that could lead to such a  Proceeding,  by reason of the fact
that he was or is a Member  or an  officer  of the  Company  or he was or is the
legal  representative of or a manager,  director,  officer,  partner,  venturer,
proprietor, trustee, employee, agent or similar functionary of a Member or of an
officer of the Company,  shall be indemnified by the Company against  judgments,
penalties  (including  excise and similar  taxes and punitive  damages),  fines,
settlements and reasonable costs and expenses  (including,  without  limitation,
attorneys' fees) actually incurred by such Indemnified Person in connection with
such Proceeding if such  Indemnified  Person acted in good


                                       6


faith and in a manner he  reasonably  believed  to be in, or not opposed to, the
best  interest  of the  Company  and,  with  respect to any  criminal  action or
proceeding,  had no reasonable  cause to believe his conduct was  unlawful.  The
termination of any action,  suit or proceeding by judgment,  order,  settlement,
conviction,  or upon a plea of nolo contendere or its equivalent,  shall not, of
itself,  create a presumption  that the  Indemnified  Person did not act in good
faith and in a manner  which he  reasonably  believed to be in or not opposed to
the best  interests of the Company or, with  respect to any  criminal  action or
proceeding, that the Indemnified Person had reasonable cause to believe that his
conduct was unlawful.

          Paragraph  5.03 Survival.  Indemnification  under this Article 5 shall
continue as to a Person who has ceased to serve in the capacity  that  initially
entitled such Person to indemnity hereunder. The rights granted pursuant to this
Article 5 shall be deemed  contract  rights,  and no amendment,  modification or
repeal of this  Article 5 shall have the effect of  limiting or denying any such
rights with respect to actions  taken or  Proceedings  arising prior to any such
amendment, modification or repeal.

          Paragraph 5.04 Advance Payment. The right to indemnification conferred
by this  Article  5 shall  include  the  right to be paid or  reimbursed  by the
Company for the reasonable expenses incurred in advance of the final disposition
of the Proceeding and without any  determination as to the Indemnified  Person's
ultimate entitlement to indemnification;  provided, however, that the payment of
such expenses incurred in advance of the final disposition of a Proceeding shall
be made only upon  delivery  to the  Company  of a written  affirmation  by such
Indemnified  Person of his good faith  belief  that he has met the  standard  of
conduct  necessary  for  indemnification  under  this  Article  5 and a  written
undertaking, by or on behalf of such Indemnified Person, to repay all amounts so
advanced if it shall  ultimately be determined that such  Indemnified  Person is
not entitled to be indemnified under this Article 5 or otherwise.

          Paragraph 5.05  Nonexclusivity of Rights. The right to indemnification
and the  advancement  and payment of expenses  conferred by this Article 5 shall
not be exclusive of any other right which a Person may have or hereafter acquire
under any law (common or statutory),  provision of the Articles of  Organization
or Operating Agreement, agreements, vote of members or otherwise.

          Paragraph  5.06  Savings  Clause.  If  Paragraph  5.02 or any  portion
thereof  shall  be   invalidated  on  any  ground  by  any  court  of  competent
jurisdiction,  then the Company shall  nevertheless  indemnify and hold harmless
each Indemnified Person as to costs, charges and expenses (including  attorneys'
fees),  judgments,  fines and amounts  paid in  settlement  with  respect to any
action,  suit  or  proceeding,   whether  civil,  criminal,   administrative  or
investigative  to the full extent  permitted by any  applicable  portion of this
Article  5 that  shall  not have  been  invalidated  and to the  fullest  extent
permitted by applicable law.

                                    ARTICLE 6
                          CONTRIBUTIONS TO THE COMPANY

          Paragraph 6.01 Member's Initial Capital Contributions.  The Member has
converted  Common  Stock  of the  former  Wachovia  Asset  Securitization,  Inc.
pursuant  to that  certain  Plan of  Conversion,  dated  October 27, 2003 as its
Initial Capital Contribution to the Company.

          Paragraph  6.02  Subsequent  Contributions.  The  Member  shall not be
obligated to make any Capital  Contributions to the Company other than those set
forth in Paragraph 6.01.

                                    ARTICLE 7
                          ALLOCATIONS AND DISTRIBUTIONS

          Paragraph  7.01  Allocations  of Profits  and  Losses.  All of the Net
Profits and Net Losses of the Company for each Fiscal Year shall be allocated to
the Member.


                                       7


          Paragraph  7.02  Distributions  of  Cash  Flow.  Cash  Flow  shall  be
distributed  to the  Member  in the  amounts  and at such  time or  times as the
Managers shall determine in their sole discretion.

                                    ARTICLE 8
                        TRANSFERS OF MEMBERSHIP INTERESTS

          Paragraph 8.01 Restrictions on Transfers. Except as otherwise provided
herein,  Membership  Interests  may be  assigned  in  whole  or in part  only as
follows:

          (a) Unless waived by the non-selling  Members,  a Membership  Interest
shall not be transferred  in the absence of an opinion of counsel,  satisfactory
to the non-selling Members,  that the registration of the sale of the Membership
Interest is not required under the  Securities  Act of 1933, as amended,  or any
applicable state securities laws.

          (b) Any  transfer  of a  Membership  Interest,  other  than to another
Member,  shall be effective only to give the transferee the right to receive the
share of tax  allocations  and  distributions  to  which  the  transferor  would
otherwise be entitled.  No  transferee of a Membership  Interest  shall have the
right to become a substituted Member unless the non-transferring Members, in the
exercise of their sole and absolute  discretion,  expressly  consent  thereto in
writing and the transferee agrees to be bound by all the terms and conditions of
this Agreement as then in effect. Unless and until a transferee is admitted as a
substituted  Member,  the transferee  shall have no right to exercise any of the
powers,  rights, and privileges of a Member hereunder. A Member who has assigned
his  Membership  Interest  shall  cease to be a Member  upon  assignment  of the
Member's entire Membership Interest and thereafter shall have no further powers,
rights  and  privileges  as a Member  hereunder,  but  shall,  unless  otherwise
relieved of such  obligations  by  agreement  of all of the other  Members or by
operation of law,  remain liable for all  obligations  and duties  incurred as a
Member.

          (c) The Company, each Member and any other Person having business with
the  Company  need deal only with  Members  who are  admitted  as  Members or as
substituted Members of the Company,  and they shall not be required to deal with
any other Person by reason of  assignment  by a Member or by reason of the death
of a Member,  except as otherwise provided in this Agreement.  In the absence of
the substitution (as provided herein) of a Member for an assigning or a deceased
Member,  any payment to a Member or to a Member's  executors  or  administrators
shall  release  the  Company and the  Members  from all  liability  to any other
Persons who may be interested in such payment by reason of an assignment  by, or
the death of, such Member.

          (d) No Person  shall have a perfected  lien or security  interest in a
Membership  Interest  unless the creation of such interest is in accordance with
the  provisions  of this  Agreement and the Company is notified of such interest
and  provided  a copy  of all  documentation  with  respect  thereto,  including
financing statements, prior to execution and filing.

          (e)  Each  Member  agrees  not to  transfer  all or  any  part  of his
Membership Interest (or take or omit any action, filing election or other action
which could result in a deemed  transfer) if such  transfer  (either  considered
alone or in the aggregate with prior transfers by other Members) would result in
the  termination  of the Company for federal  income tax  purposes,  without the
prior  written  consent of the  non-transferring  Members,  which consent may be
withheld in their sole discretion.

          (f) Any  transfer not in accord with this  Agreement  shall be void ab
initio.


                                       8


                                    ARTICLE 9
                           DISSOLUTION AND TERMINATION

          Paragraph 9.01 Dissolution.

          (a) The Company shall be dissolved  upon the  occurrence of any of the
following events:

               (1) The entry of a decree of judicial dissolution or the issuance
of a certificate for administrative dissolution under the Act; or

               (2) by the written agreement of the Member.

          (b) If a Member  who is an  individual  dies or a court  of  competent
jurisdiction  adjudges  him  to be  incompetent  to  manage  his  person  or his
property,  the Member's  Representative  may exercise all of the Member's rights
for the purpose of settling his estate or administering his property.

          (c)  Notwithstanding  any  other  provision  of  this  Agreement,  the
bankruptcy or dissolution of a Member shall not cause such Member to cease to be
a member of the Company and, upon the occurrence of such an event,  the business
of the Company shall continue without dissolution.

          Paragraph 9.02 Winding Up, Liquidation and Distribution of Assets.

          (a) If the  Company is  dissolved  and its affairs are to be wound up,
the Member (or his Representative) is directed to:

               (1) sell or otherwise  liquidate such of the Company's  assets as
may be required to  discharge  all  liabilities  of the Company,  including  any
liabilities  to the Member and  establish  such  Reserves  as may be  reasonably
necessary to provide for contingent liabilities of the Company; and

               (2)  distribute  the  remaining   assets  to  the  Member,   such
distribution  to be made either in cash or in kind,  as determined by the Member
(or his Representative).

          (b) Upon completion of the winding up, liquidation and distribution of
the assets, the Company shall be deemed terminated.

          Paragraph 9.03 Articles of  Dissolution.  When all debts,  liabilities
and  obligations  of the  Company  have been  paid and  discharged  or  adequate
provisions have been made therefor and all of the remaining  property and assets
of the Company have been  distributed,  articles of dissolution,  as required by
the Act, shall be executed and filed with the North Carolina Secretary of State.

          Paragraph 9.04 Effect of Filing of Articles of  Dissolution.  Upon the
filing of articles of dissolution  with the North  Carolina  Secretary of State,
the existence of the Company shall cease, except for the purpose of suits, other
proceedings  and  appropriate  action as provided in the Act. The Member (or his
Representative)   shall  have  authority  to  distribute  any  Company  property
discovered after  dissolution,  convey real estate and take such other action as
may be necessary on behalf of and in the name of the Company.


                                       9


                                   ARTICLE 10
                            MISCELLANEOUS PROVISIONS

          Paragraph  10.01  Choice of Law.  This  Operating  Agreement,  and its
interpretation,  shall be governed  exclusively  by its terms and by the laws of
the  State of North  Carolina  (other  than its  conflicts  of laws  rules)  and
specifically the Act.

          Paragraph  10.02  Amendments.  This  Operating  Agreement  may  not be
amended except in writing signed by the Member.

          Paragraph 10.03 Headings. The headings in this Operating Agreement are
inserted for convenience only and are in no way intended to describe, interpret,
define, or limit the scope,  extent or intent of this Operating Agreement or any
provision hereof.

          Paragraph  10.04  Severability.  If any  provision  of this  Operating
Agreement  or the  application  thereof to any Person or  circumstance  shall be
invalid, illegal or unenforceable to any extent, the remainder of this Operating
Agreement  and the  application  thereof  shall  not be  affected  and  shall be
enforceable to the fullest extent permitted by law.

          Paragraph  10.05 Heirs,  Successors  and Assigns.  Each and all of the
covenants,  terms,  provisions and agreements  herein contained shall be binding
upon and inure to the benefit of the parties hereto and their respective  heirs,
legal representatives, successors and assigns.

          Paragraph  10.06  Creditors.  None of the provisions of this Operating
Agreement  shall be for the benefit of or  enforceable  by any  creditors of the
Company or of the Member. No creditor of the Company will be entitled to require
the Member to solicit or accept any loan or additional capital  contribution for
the Company or to enforce any right which the Company may have against a Member,
whether arising under this Operating Agreement or otherwise.

          Paragraph  10.07  No  Amendments.  No  amendment  may be  made  to the
definition of Independent  Manager, or any of Sections 3.01, 4.10, 4.11, or 9.01
without the affirmative consent of the Independent Manager.


                                       10


          IN WITNESS  WHEREOF,  the Member,  the  Managers  and the Company have
executed this Operating Agreement on the date first written above.

                                            WACHOVIA BANK, NATIONAL ASSOCIATION


                                            By:
                                              ----------------------------------

                                            Title:
                                                 -------------------------------


                                            MANAGERS:





                                            ------------------------------------
                                            Thomas Wickwire




                                            ------------------------------------
                                            Curtis Y. Arledge



                                            ------------------------------------
                                            Juliana C. Johnson
                                             (Independent Manager)





ATTEST



         By:_______________________________

         [________________________, Secretary

          I, __________________________, as the sole organizer of Wachovia Asset
Securitization  Issuance,  LLC, pursuant to N.C.G.S. ss. 57C-2-20(c),  do hereby
consent to the  execution  of this  Operating  Agreement  by the Managers and by
Wachovia Bank, National Association, as the sole member of the Company.

 By:_______________________________________


                                            ___________________________Organizer



                                       11



                                   Schedule I
                                   ----------
                                INITIAL OFFICERS


         Name                                        Title
         -----------------------            ------------------------------------

         Phil Adams                         Assistant Vice President

         Robert L. Andersen                 Senior Vice President

         Tracey W. Anklin                   Senior Vice President

         Jacqueline A. Ballantine           Vice President & Assistant Secretary

         Jerry P. Bates                     Vice President

         Dale R. Batman                     Senior Vice President

         James L. Beaver, Jr.               Senior Vice President

         Paul J. Blass                      Vice President

         Curtis L. Brouwer                  Senior Vice President

         James F. Burr                      Senior Vice President

         Sandy Cavaness                     Assistant Vice President

         John T. Chepul                     Vice President

         Francis C. Clark                   Senior Vice President

         Thomas Hal Clarke                  Senior Vice President

         Rosalia Costa-Clarke               Vice President

         Paul M. Clooney                    Officer

         William L. Coverston               Assistant Vice President

         Lana Cummings                      Chief Accounting Officer and
                                            Vice President

         Barbara R. Curry                   Officer

         Timothy F. Danello                 Senior Vice President

         Jerry W. DeBerry                   Vice President

         Michael J. Domagala                Senior Vice President

         Douglas R. Edwards                 Senior Vice President

         Terry W. Edwards                   Vice President

         James A. Fowler, Jr.               Officer

         William Larry Gilmer               Senior Vice President

         Herman T. Goins, Jr.               Vice President

         Jacqueline M. Granger              Assistant Vice President

         Robert A. Gray                     Vice President

         Jennifer R. Green                  Officer

         Susan A. Groves                    Officer

         Mark D. Gustafson                  Assistant Vice President

         Earl W. Hartenstine                Vice President

         Lori A. Hartman                    Assistant Secretary


                                        1



         Rebecca Henderson                  Senior Vice President

         Sandra B. Hollenbach               Vice President

         Sonya M. Holmes                    Vice President

         David R. Hopkins                   Senior Vice President

         Bradley T. Hubacher                Vice President

         April Hughey                       Vice President

         David Hutchinson                   Officer

         Beverly W. Jackson                 Assistant Vice President & Assistant
                                            Secretary

         John W. Johnson                    Vice President

         Benjamin J. Jolley                 Senior Vice President

         David M. Julian                    Senior Vice President

         Nancy Kerkhoff                     Associate

         Jack B. Kester, Jr.                Vice President

         Janet M. Le Clair                  Senior Vice President

         Deborah B. Lineberger              Vice President

         Dorothy Y. London                  Vice President

         Joe Long                           Senior Vice President

         David T. Mason                     Vice President

         Dawn G. McCall                     Vice President

         Christina H. McDonald              Assistant Vice President

         Mark Metz                          Senior Vice President

         Aprille M. Mitchell                Assistant Vice President & Assistant
                                            Secretary

         Carol R. Mullis                    Vice President & Assistant Secretary

         Douglas Nguyen                     Assistant Vice President

         Marta A. Ochoa                     Officer

         Vanessa M. Pelzer                  Officer

         Robert J. Perret                   Vice President

         David L. Pitelka                   Treasurer

         Anthony B. Powers                  Officer

         James F. Powers                    Senior Vice President and Secretary

         David W. Reed                      Vice President

         William H. Schwartz                Assistant Vice President & Assistant
                                            Secretary

         Gary R. Sessions                   Vice President

         Patrick J. Shevlin                 Senior Vice President

         Chudney Smalls                     Officer

         Michael C. Smith                   Vice President

         Sterling A. Spainhour              Senior Vice President


                                        2



         Benjamin C. Stewart                Senior Vice President

         Barry Taylor-Brill                 Senior Vice President

         Gloria A. Thompson                 Senior Vice President

         David K. Tinkler                   Senior Vice President and Assistant
                                            Secretary

         Heather M. Thompson                Officer

         Herbert A. Ware                    Senior Vice President

         Michael A. Watkins                 Senior Vice President

         Scott D. Weaver                    Vice President

         Patricia J. Wichnoski              Assistant Vice President

         Thomas Wickwire                    President and Chief Executive
                                            Officer

         Thomas J. Wurtz                    Executive Vice President




                                        3