SHORTFALL AGREEMENT BETWEEN MAIDEN LANE III LLC AND AIG FINANCIAL PRODUCTS CORP.

Exhibit 10.1

EXECUTION VERSION

SHORTFALL AGREEMENT
BETWEEN
MAIDEN LANE III LLC
AND
AIG FINANCIAL PRODUCTS CORP.

     This Agreement, made and entered into as of November 25, 2008, by and between Maiden Lane III LLC., a Delaware limited liability company (“ML III”), and AIG Financial Products Corp., a Delaware corporation (“AIG-FP”).

WITNESSETH:

     WHEREAS, as of October 31, 2008, AIG-FP was party to the derivative transactions listed on Schedule A hereto (the “Derivative Transactions”), with an aggregate notional value of $53,510,385,969;

     WHEREAS, AIG-FP and ML III have entered into a termination agreement with each counterparty to the Derivative Transactions, each with a trade date of November 10, 2008 (the “Termination Agreements”), whereby inter alia, each Derivative Transaction would be terminated and each of the parties to the Derivative Transactions would be released of all of its duties and obligations thereunder;

     WHEREAS, ML III has entered into a forward purchase agreement with each counterparty to the Derivative Transactions (the “Purchase Agreements”) whereby ML III will purchase certain CDO Issues underlying the Derivative Transactions;

     WHEREAS, ML III has entered into the Master Investment and Credit Agreement, dated as of November 25, 2008, with the Federal Reserve Bank of New York, American International Group, Inc. (“AIG”) and The Bank of New York Mellon (the “Master Investment and Credit Agreement”) in connection with obtaining certain loans and equity contributions to purchase the CDO Issues;

     WHEREAS, ML III entered into the Purchase Agreements and the Master Investment and Credit Agreement in partial reliance on AIG-FP’s promise to make the payments, if any, described herein and AIG-FP has entered into the Termination Agreements in partial reliance on ML III’s promises to make the payments, if any, described herein;

     WHEREAS, AIG-FP has delivered collateral to the counterparties to the Derivative Transactions (the “Counterparties”) as set forth on Schedule A hereto, as previously determined by ML III or its designee(s), in consultation with AIG-FP (with respect to each Derivative Transaction, the “Posted Collateral”); and

     WHEREAS, as of October 31, 2008, the difference between the notional value of each Derivative Transaction and the market value of the related CDO Issue, or portion of a CDO Issue, as applicable, underlying such Derivative Transaction was as set forth in Schedule A hereto under the heading “Negative Mark-to-Market,” as previously determined by ML III or its designee(s), in consultation with AIG-FP (with respect to each Derivative Transaction, the “Transaction Value”);

     NOW, THEREFORE, in consideration of the mutual promises herein contained, the parties hereto agree as follows:

     1. Definitions. Capitalized terms used, but not defined, herein shall have the meanings ascribed to them in the Purchase Agreements, or, if not defined therein, the Master Investment and Credit Agreement.

     (a) “Adjustment Date” means the fifth Business Day following the final Forward Closing Date, or such other date as may be agreed to by ML III and AIG-FP.

     (b) “Collateral Excess Amount” means, with respect to each Derivative Transaction, the amount by which (i) the Posted Collateral for the portion of the Derivative Transaction that terminated as a result of consummation of the transactions contemplated by the related Termination Agreement and Forward Purchase Agreement exceeds (ii) the Transaction Value for such consummated transactions.

     (c) “Collateral Shortfall Amount” means, with respect to each Derivative Transaction, the amount by which (i) the Transaction Value for the portion of the Derivative Transaction that terminated as a result of consummation of the transactions contemplated by the related Termination Agreement and Forward Purchase Agreement exceeds (ii) the Posted Collateral for such portion of such terminated Derivatives Transaction.

     2. Adjustment Payments.

     (a) On the Adjustment Date, if the aggregate Collateral Excess Amounts exceed the aggregate Collateral Shortfall Amounts, ML III shall, on the Adjustment Date, pay or cause to be paid, in immediately available funds, the amount of such excess to AIG-FP.

     (b) On the Adjustment Date, if the aggregate Collateral Shortfall Amounts exceed the aggregate Collateral Excess Amounts, AIG-FP shall pay, in immediately available funds, the amount of such excess to ML III for credit to the Collateral Account.

     (c) To the extent ML III has received amounts by means of set-off credit to the amounts otherwise payable by ML III to the Counterparties, or otherwise has collected fixed amount payments accrued prior to the Trade Date, ML III shall pay such amounts to AIG-FP on the first Payment Date following such collection or set off (to the extent collected or set off by the second day prior to the relevant Notice Date), with such amounts to be determined by ML III, or its designee(s), in consultation with AIG-FP.

     3. AIG-FP’s Representations and Warranties.

     (a) Organization; Powers. AIG-FP is duly organized, validly existing and in good standing under the laws of the jurisdiction of its organization and has all requisite power and authority to execute, deliver and perform its obligations hereunder.

     (b) Authorization; No Conflict. The execution, delivery and performance of this Agreement by AIG-FP have been duly authorized by all requisite corporate and, if required, stockholder action and will not (A) result in the violation by AIG-FP of (1) any provision of law, statute, rule or regulation, or of the certificate or articles of incorporation or other constitutive documents or bylaws of AIG-FP, (2) any order of any nation or government, any state or other political subdivision thereof, any agency, authority, instrumentality, regulatory body, court, central bank or other entity exercising executive, legislative, judicial, taxing, regulatory or administrative functions of or pertaining to government, any securities exchange and any self-regulatory organization (each, a “Governmental Authority”) or (3) any provision of any indenture, agreement or other instrument to which AIG-FP is a party or by which it or any of its property is or may be bound, (B) be in conflict with, result in a breach of or constitute (alone or with notice or lapse of time or both) a default under, or give rise to any right to accelerate or to require the prepayment, repurchase or redemption of any obligation under any such indenture, agreement or other instrument or (C) result in the creation or imposition of any mortgage, pledge, hypothecation, assignment, deposit arrangement, encumbrance, lien (statutory or other), charge or other security interest or any preference, priority or other security agreement or preferential arrangement of any kind or nature whatsoever (including any conditional sale or other title retention agreement and any capital lease having substantially the same economic effect as any of the foregoing) upon or with respect to any property or assets now owned or hereafter acquired by AIG-FP.

     (c) Enforceability. This Agreement has been duly executed and delivered by AIG-FP and constitutes a legal, valid and binding agreement of AIG-FP enforceable against AIG-FP in accordance with its terms, except that such enforceability may be limited by bankruptcy, insolvency, or other similar laws of general applicability affecting the enforcement of creditors’ rights generally and by the court’s discretion in relation to equitable remedies.

     (d) Governmental Approvals. No action, consent or approval of, registration or filing with or any other action by any Governmental Authority is or will be required to be taken, obtained or made by AIG-FP in connection with the transactions contemplated hereunder except (i) such as have been made or obtained and are in full force and effect and (ii) with respect to any Governmental Authority other than a Governmental Authority of the United States or any state thereof, if the failure to take such action, obtain such consent or approval, or register or file with such Governmental Authority could not reasonably be expected to have a Material Adverse Effect.

     (e) Litigation; Compliance with Laws.

     (i) Except as set forth in the financial statements attached to AIG’s most recently filed form 10-Q, there are no actions, suits or proceedings at law or in equity or by or before any Governmental Authority now pending or, to the knowledge of AIG-FP, threatened against or affecting AIG-FP or any business, property or rights of AIG-FP as to which there is a reasonable possibility of an adverse determination and that, if adversely determined, could reasonably be expected, individually or in the aggregate, to result in a material impairment of the totality of the rights and remedies of, or benefits available to ML III under this Agreement and the Transaction Documents taken as a whole.

     (ii) AIG-FP is not in violation of any law, rule or regulation (including any zoning, building, ordinance, code or approval or any building permits) or any restrictions of record or is in default with respect to any judgment, writ, injunction, decree or order of any Governmental Authority, where such violation or default could reasonably be expected to result in a material impairment of the totality of the rights and remedies of, or benefits available to ML III under this Agreement and the Transaction Documents taken as a whole.

     4. Covenant not to make certain amendments to any Purchase Agreements. In consideration of AIG-FP’s agreement in Section 2 above, ML III hereby covenants not to amend any Purchase Agreement in a manner that will cause AIG-FP to be liable to any Counterparty for a greater portion of the Combined Settlement Amount (as defined in the Termination Agreements) than it would have been under the Purchase Agreement in the form originally entered into between the Counterparty and ML III. For the avoidance of doubt, this provision shall have no impact on ML III’s ability to exercise discretion in accordance with the terms of the Purchase Agreements, including determinations of whether and when a CDO Issue becomes an Excluded Asset or whether and when the conditions for the purchase of a CDO Issue have been met or on ML III’s ability to waive any such condition.

     5. No Bankruptcy Petition Against ML III. AIG-FP hereby covenants and agrees that it will not at any time (i) commence or institute against ML III or join with or facilitate any other Person in commencing or instituting against ML III, any bankruptcy, reorganization, arrangement, readjustment of debt, dissolution, receivership, insolvency or liquidation proceedings, or other proceedings under any United States Federal or state, or other jurisdiction, bankruptcy or similar law or statute now or hereafter in effect in connection with any obligations relating to this Agreement or any of the other Transaction Documents or (ii) participate in any assignment for benefit of creditors, compositions, or arrangements with respect to ML III’s debts. The agreements in this Section 5 shall survive the termination of this Agreement and payment in full of all obligations under this Agreement.

     6. Waivers. AIG-FP hereby waives any failure or delay on the part of ML III in asserting or enforcing any of its rights or in making any claims or demands hereunder.

     7. Opinion. AIG-FP shall cause to be delivered to ML III an opinion substantially in the form of the opinion required under Section 7.01(c)(i)(D) of the Master Investment and Credit Agreement with respect to its entry into this Agreement.

     8. Notices. Any notice, instruction, request, consent, demand or other communication required or contemplated by this Agreement shall be in writing, shall be given or made or communicated by hand delivery or fax, confirmed by telephone, addressed as follows:

		If to ML III:		Maiden Lane III LLC
				c/o Federal Reserve Bank of New York
				33 Liberty Street New York, New York 10045
				Attention: Helen Mucciolo, Senior Vice President
				Telecopy: (212)  ###-###-####
				Telephone: (212)  ###-###-####
				E-mail: ***@***
		with copies to:
				Federal Reserve Bank of New York
				33 Liberty Street New York, New York 10045
				Attention: Joyce M. Hansen, Deputy General Counsel and Senior Vice
				President
				Telecopy: (212)  ###-###-####
				Telephone: (212)  ###-###-####
				E-mail: ***@***
				Davis Polk & Wardwell
				450 Lexington Avenue, New York, New York 10017
				Attention: Bjorn Bjerke
				Telephone: (212)  ###-###-####
		If to AIG-FP:		AIG Financial Products Corp.
				50 Danbury Road
				Wilton, CT
				06897-4444
				Attn: Chief Financial Officer
				Phone: (203)  ###-###-####
				Fax: (203)  ###-###-####
		with copies to:
				AIG Financial Products Corp.
				50 Danbury Road
				Wilton, CT
				06897-4444
				Attn: General Counsel
				Phone: (203)  ###-###-####
				Fax: (203)  ###-###-####
				Weil, Gotshal & Manges LLP
				767 Fifth Avenue
				New York, NY 10103
				Attention: Jason A.B. Smith
				Telephone: (212)  ###-###-####

     9. Governing Law. THIS AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE WITH AND GOVERNED BY THE LAWS OF THE STATE OF NEW YORK.

     10. Jurisdiction; Consent to Service of Process.

     (a) Each party hereby irrevocably and unconditionally submits, for itself and its property, to the exclusive jurisdiction of any New York State court or federal court of the United States of America sitting in New York City, and any appellate court from any thereof, in any action or proceeding arising out of or relating to this Agreement, or for recognition or enforcement of any judgment, and each of the Parties hereby irrevocably and unconditionally agrees that all claims in respect of any such action or proceeding may be heard and determined in such New York State or, to the extent permitted by law, in such federal court. Each of the Parties agrees that a final judgment in any such action or proceeding shall be conclusive.

     (b) Each party hereby irrevocably and unconditionally waives, to the fullest extent it may legally and effectively do so, any objection that it may now or hereafter have to the laying of venue of any suit, action or proceeding arising out of or relating to this Agreement in any New York State or federal court. Each party hereto hereby irrevocably waives, to the fullest extent permitted by law, the defense of an inconvenient forum to the maintenance of such action or proceeding in any such court.

     (c) Each party irrevocably consents to service of process in the manner provided for notices in Section 8. Nothing in this Agreement will affect the right of any party to serve process in any other manner permitted by law.

     11. WAIVER OF JURY TRIAL. EACH PARTY HEREBY WAIVES, TO THE FULLEST EXTENT PERMITTED BY APPLICABLE LAW, ANY RIGHT IT MAY HAVE TO A TRIAL BY JURY IN RESPECT OF ANY LITIGATION DIRECTLY OR INDIRECTLY ARISING OUT OF, UNDER OR IN CONNECTION WITH THIS AGREEMENT OR ANY OF THE OTHER TRANSACTION DOCUMENTS. EACH PARTY (A) CERTIFIES THAT NO REPRESENTATIVE, AGENT OR ATTORNEY OF ANY OTHER PARTY HAS REPRESENTED, EXPRESSLY OR OTHERWISE, THAT SUCH OTHER PARTY WOULD NOT, IN THE EVENT OF LITIGATION, SEEK TO ENFORCE THE FOREGOING WAIVER AND (B) ACKNOWLEDGES THAT IT AND THE OTHER PARTIES HAVE BEEN INDUCED TO ENTER INTO THIS AGREEMENT AND THE OTHER TRANSACTION DOCUMENTS, AS APPLICABLE, BY, AMONG OTHER THINGS, THE MUTUAL WAIVERS AND CERTIFICATIONS IN THIS SECTION.

     12. Limited Recourse. Notwithstanding anything to the contrary contained in this Agreement, the obligations of ML III under this Agreement are solely the obligations of ML III and shall be payable solely to the extent of funds received by and available to ML III in accordance with the Transaction Documents. No recourse shall be had for the payment of any amount owing in respect of any obligation of, or claim against, ML III arising out of or based upon this Agreement against any holder of a Membership Interest, employee, officer or Affiliate thereof and, except as specifically provided herein, no recourse shall be had for the payment of any amount owing in respect of any obligation of, or claim against, ML III arising out of or based upon this Agreement against any holder of the Membership Interests or any equity interests in any Related Party of any such holder; provided that the foregoing shall not relieve any such person or entity from any liability they might otherwise have as a result of willful misconduct, gross negligence or fraudulent actions taken or omissions by them. The provisions of this Section shall survive the termination or expiration of this Agreement and payment in full of any and all obligations arising from this Agreement.

     13. Default. Upon and default by either party hereunder and the expiration of all applicable grace periods, the non-defaulting party shall have all rights and remedies available under applicable law.

     14. Miscellaneous.

     (a) All headings herein are for convenience of reference only and shall be disregarded in the interpretation hereof.

     (b) This Agreement may be signed in any number of counterparts, each of which shall be an original; but such counterparts shall together constitute one and the same instrument.

     (c) In the event of an assumption of AIG-FP’s obligations under this Agreement by a successor, such successor shall succeed to and be substituted for AIG-FP with the same effect as if it had been named herein, and upon such assumption, AIG-FP shall be relieved of any further obligation hereunder. This Agreement may not be assigned by AIG-FP without the prior written consent of ML III.

     (d) In case any provision in this Agreement shall be invalid, illegal or unenforceable, the validity, legality and enforceability of the remaining provisions shall not in any way be affected or impaired thereby.

     IN WITNESS WHEREOF, each of the parties hereto has caused this Shortfall Agreement to be executed on its behalf by its officers thereunto duly authorized on the day and year first above written.

		MAIDEN LANE III LLC
		By: FEDERAL RESERVE BANK OF NEW YORK, as its sole Managing Member
		By:		/s/ Sandra C. Krieger
				Name:  Sandra C. Krieger
				Title:   Executive Vice President
		AIG FINANCIAL PRODUCTS CORP.
		By:		/s/ William N. Dooley
				Name:  William N. Dooley
				Title:   Chief Executive Officer

		List of Derivative Transactions		Schedule A
				to
				Shortfall Agreement

CUSIP / ISIN of
Underlying CDO Issue		Counterparty		Tranche Name		Notional Value				Total Collateral Posted				Negative Mark to Market
Assets Included in 11/25/2008 Closing
007019AH5		SOCGEN		ADROC 2005-1A CP		$	919,521,441			$	452,626,198			$	387,220,455
007019AA0		SOCGEN		ADROC 2005-1A A1LT		$	97,465,057			$	47,976,302			$	40,404,053
007022AF3		SOCGEN		ADROC 2005-2A CP		$	1,049,861,004			$	498,651,911			$	471,068,590
007022AA4		SOCGEN		ADROC 2005-2A A1LT		$	113,150,489			$	53,743,026			$	50,435,858
02149RAB4		SOCGEN		ALTS 2005-1A ALTA		$	147,821,908			$	70,118,034			$	67,261,129
02149RAC2		SOCGEN		ALTS 2005-1A ALTB-1		$	1,228,360,968			$	582,662,324			$	558,922,199
078446AA9		SOCGEN		BLHV 2004-1A A1ST		$	238,243,324			$	175,653,183			$	136,456,001
078446AG6		SOCGEN		BLHV 2004-1A A1SB1		$	397,843,791			$	293,324,182			$	227,445,076
05539MAA8		SOCGEN		BFCGE 2006-1A A1LA		$	172,995,268			$	167,113,429			$	148,073,822
USG17751AB79		SOCGEN		CAMBR 3A A1		$	335,470,948			$	261,367,097			$	209,656,079
23910PAJ4		SOCGEN		DVSQ 2004-2A A1 D		$	234,658,713			$	80,934,224			$	104,688,546
23910TAG2		SOCGEN		DVSQ 2005-4A CP		$	882,943,929			$	578,333,542			$	442,832,922
23910TAB3		SOCGEN		DVSQ 2005-4A A1LT		$	359,683,474			$	235,594,822			$	174,381,986
23910VAB8		SOCGEN		DVSQ 2006-6A A1A		$	247,089,090			$	197,124,315			$	191,439,438
23910VAD4		SOCGEN		DVSQ 2006-6A CP		$	1,157,051,725			$	923,080,090			$	899,120,465
26441EAA9		SOCGEN		DUKEF 2005-HG1A A1LT		$	418,552,835			$	239,516,853			$	210,713,237
26441EAL5		SOCGEN		DUKEF 2005-HG1A A1B1		$	1,464,245,678			$	837,914,564			$	735,743,629
507161AA5		SOCGEN		LGNA 2004-1A A1ST		$	393,536,914			$	273,448,054			$	158,862,234
507161AD9		SOCGEN		LGNA 2004-1A A1SB1		$	627,515,745			$	436,027,608			$	253,374,074
56659NAA3		SOCGEN		MGATE 2004-1A A1S		$	472,636,987			$	142,280,275			$	205,469,130
55312WAA4		SOCGEN		MKP 5A A1		$	407,755,039			$	419,028,143			$	319,083,014
82639RAA5		SOCGEN		MADRE 2004-1A CP		$	926,649,164			$	436,975,668			$	372,981,606
82639RAB3		SOCGEN		MADRE 2004-1A A1A		$	367,717,922			$	184,590,394			$	148,150,428
87337UAA2		SOCGEN		TABS 2005-4A A		$	248,823,841			$	244,396,282			$	178,656,421
97741PAL8		SOCGEN		WITH 2004-1A A11A CP		$	477,958,813			$	260,965,512			$	252,732,223
97741PAA2		SOCGEN		WITH 2004-1A A1		$	38,109,671			$	20,807,880			$	20,151,406
014684AA2		SOCGEN		ALEXP 2004-1A A1		$	60,523,619			$	41,307,370			$	37,066,271
51210VAA8		SOCGEN		LAKES 2004-1A A1		$	81,822,507			$	23,145,132			$	32,201,491
553121AA2		SOCGEN		MKP 4A A1		$	77,084,595			$	52,610,236			$	42,041,626
640699AA2		SOCGEN		NEPTN 2004-1A A1LA		$	101,950,809			$	66,369,976			$	66,152,162
746869AP1		SOCGEN		PTNM 2002-1A A-1LT-d		$	167,280,752			$	45,892,416			$	59,078,412
746869AR7		SOCGEN		PTNM 2002-1A A-1LT-e		$	167,280,752			$	45,892,416			$	59,078,412
746869BE5		SOCGEN		PTNM 2002-1A A-1LT-j		$	167,280,752			$	45,892,416			$	59,078,412
83743TAA2		SOCGEN		SCF 4A A1		$	15,762,207			$	842,411			$	4,603,187
82437RAA9		SOCGEN		SHERW 2004-1A A1		$	152,520,850			$	129,728,384			$	102,866,289
863286AA8		SOCGEN		STRVL 2004-1A A1		$	132,809,022			$	48,160,739			$	56,173,797

Page 1 of 5

		List of Derivative Transactions		Schedule A
				to
				Shortfall Agreement

CUSIP / ISIN of
Underlying CDO Issue		Counterparty		Tranche Name		Notional Value				Total Collateral Posted				Negative Mark to Market
264403AJ5		GSCM		DUKEF 2004-7A 1A2		$	101,776,989			$	50,492,887			$	68,225,181
264403AK2		GSCM		DUKEF 2004-7A 1A2V		$	78,501			$	0			$	52,622
55311TAA2		GSCM		MKP 3A A1		$	7,573,118			$	923,883			$	665,816
02149WAA5		GSI		ALTS 2005-2A A1		$	1,075,774,844			$	584,568,581			$	500,275,432
112021AC4		GSI		BROD 2005-1A A1B1		$	457,805,266			$	298,284,736			$	283,156,079
112021AB6		GSI		BROD 2005-1A A1NA		$	334,622,618			$	218,024,620			$	206,992,431
112021AA8		GSI		BROD 2005-1A A1V		$	235,982			$	0			$	145,975
216444AA7		GSI		COOL 2005-1A A1		$	190,351,823			$	115,271,719			$	96,722,078
26545QAQ2		GSI		DUNHL 2004-1A A1NV		$	152,147,155			$	85,798,709			$	83,162,838
26545QAA7		GSI		DUNHL 2004-1A A1VA		$	116,268			$	0			$	70,411
34958CAA2		GSI		FORTS 2006-1A A1		$	325,935,452			$	222,869,594			$	212,511,490
37638VAG8		GSI		GLCR 2004-2A A1NV		$	143,005,791			$	61,657,090			$	66,296,857
37638VAA1		GSI		GLCR 2004-2A A1V		$	44,029			$	0			$	20,412
446279AA9		GSI		HUNTN 2005-1A A1A		$	355,590,663			$	187,540,421			$	156,709,556
446279AC5		GSI		HUNTN 2005-1A A1B		$	218,690			$	0			$	96,377
46426RAA7		GSI		ICM 2005-2A A1A		$	176,951,173			$	130,474,880			$	126,871,563
46426RAB5		GSI		ICM 2005-2A A1B		$	41,392,087			$	30,520,440			$	29,630,985
48206AAG3		GSI		JPTR 2005-3A A1NV		$	1,178,880,487			$	809,568,470			$	609,154,082
48206AAA6		GSI		JPTR 2005-3A A1VA		$	226,795			$	0			$	117,190
498588AC6		GSI		KLROS 2006-2A A1NV		$	791,093,942			$	449,293,893			$	374,795,471
498588AA0		GSI		KLROS 2006-2A A1V		$	227,457			$	0			$	107,762
52902TAC0		GSI		LEXN 2005-1A A1AN		$	135,535,567			$	101,906,122			$	97,359,120
52902TAE6		GSI		LEXN 2005-1A A1B		$	169,844			$	0			$	124,476
58936RAB3		GSI		MRCY 2004-1A A1NV		$	160,883,690			$	75,735,434			$	76,415,109
58936RAA5		GSI		MRCY 2004-1A A1VA		$	53,652			$	0			$	25,483
68571UAA7		GSI		ORCHD 2005-2A A1		$	61,173,384			$	41,264,742			$	39,528,951
68619MAJ0		GSI		ORPT 2005-1A A1V		$	246,985			$	0			$	184,182
68619MAQ4		GSI		ORPT 2005-1A A1VB		$	641,913,250			$	460,605,880			$	478,690,272
68619MAL5		GSI		ORPT 2005-1A A1VF		$	639,443,403			$	458,833,637			$	453,607,536
76112CAB4		GSI		RESF 2004-1A A1NV		$	292,713,392			$	171,276,411			$	162,392,426
76112CAA6		GSI		RESF 2004-1A A1V		$	78,099			$	0			$	43,328
768277AA3		GSI		RIVER 2005-1A A1		$	127,184,116			$	79,645,207			$	74,738,350
80410RAA4		GSI		SATV 2005-1A A1		$	99,236,194			$	54,177,256			$	50,073,599
83743YAS2		GSI		SCF 7A A1AN		$	442,192,152			$	321,400,704			$	305,994,347
83743YAB9		GSI		SCF 7A A1B		$	142,919			$	0			$	98,899
83743LAA9		GSI		SCF 8A A1AV		$	192,080			$	0			$	154,905
83743LAC5		GSI		SCF 8A A1NV		$	264,686,822			$	202,220,037			$	213,459,472

Page 2 of 5

		List of Derivative Transactions		Schedule A
				to
				Shortfall Agreement

CUSIP / ISIN of
Underlying CDO Issue		Counterparty		Tranche Name		Notional Value				Total Collateral Posted				Negative Mark to Market
82437XAA6		GSI		SHERW 2005-2A A1		$	296,485,307			$	228,425,707			$	235,372,418
896008AB5		GSI		TRIAX 2006-2A A1B1		$	367,518,173			$	158,218,582			$	123,986,004
896008AC3		GSI		TRIAX 2006-2A A1B2		$	1,499,850,000			$	640,669,927			$	770,828,810
952186AA2		GSI		WESTC 2006-1A A1A		$	1,055,261,964			$	671,530,476			$	532,232,980
952186AB0		GSI		WESTC 2006-1A A1B		$	887,850,000			$	597,991,835			$	670,178,948
085558AA2		ML		BNLI 2006-1A A1A		$	496,409,791			$	439,196,451			$	299,769,860
26440VAA2		ML		DUKEF 2005-8A A1S		$	292,917,469			$	173,747,183			$	202,014,497
348667AA4		ML		FTSHR 2005-1A A1		$	526,577,136			$	302,189,253			$	310,310,479
37638XAA7		ML		GLCR 2005-3A A1		$	148,697,630			$	63,163,024			$	97,863,612
48205YAA5		ML		JPTR 2005-2A A1		$	190,796,866			$	92,636,070			$	99,749,683
498587AA2		ML		KLROS 2005-1A A1		$	342,362,711			$	125,541,830			$	160,018,879
51210VAA8		ML		LAKES 2004-1A A1		$	536,391,992			$	147,911,174			$	211,098,660
83743TAA2		ML		SCF 4A A1		$	23,643,310			$	266,846			$	6,904,780
891088AA4		ML		TORO 2005-1A A		$	436,466,860			$	240,263,906			$	238,828,293
45377TAA4		ML		INDE6 6A A1		$	255,238,556			$	181,229,550			$	168,981,769
612180AA7		ML		MNPT 2006-1A A1		$	77,392,822			$	76,189,575			$	65,473,989
23910RAF8		CALYON		DVSQ 2004-3A CP		$	939,586,876			$	461,098,970			$	438,295,314
23910RAB7		CALYON		DVSQ 2004-3A A1LT		$	316,640,772			$	155,390,351			$	146,230,930
239156AG7		CALYON		DVSQ 2005-5A A1A		$	1,658,783,429			$	1,326,923,069			$	1,071,242,581
610891AB9		CALYON		MONRO 2005-1A A1B		$	344,966,536			$	285,323,118			$	181,606,138
610891AA1		CALYON		MONRO 2005-1A A1A		$	950,618,011			$	786,259,727			$	500,448,734
264408AC9		BGI		DUKEF 2004-6B A1S2		$	121,768,970			$	37,410,000			$	89,680,169
589368AA7		BOA		MRCY 2005-2A A1		$	772,111,117			$	267,404,090			$	396,835,377
48206AAC2		RBS		JPTR 2005-3A A1VB		$	362,872,024			$	199,579,613			$	187,381,298
553121AA2		RBS		MKP 4A A1		$	63,069,214			$	45,547,103			$	34,397,694
085558AA2		RBS		BNLI 2006-1A A1A		$	364,337,461			$	256,047,257			$	220,014,576
498587AA2		RBS		KLROS 2005-1A A1		$	340,755,374			$	123,116,090			$	159,267,616
612180AA7		HSBC BANK USA		MNPT 2006-1A A1		$	155,675,217			$	149,724,900			$	131,700,553
82437RAA9		Rabobank		SHERW 2004-1A A1		$	142,230,085			$	102,448,390			$	95,925,777
264403AA4		Rabobank		DUKEF 2004-7A 1A1		$	180,553,082			$	126,387,158			$	121,031,943
55311TAA2		Rabobank		MKP 3A A1		$	4,111,121			$	822,224			$	361,443
696399AA2		Rabobank		PALIS 2004-1A A1A		$	171,405,353			$	53,873,765			$	74,869,617
84129VAA9		Rabobank		SCF 5A A1		$	92,813,892			$	29,697,892			$	34,880,362
25454VAA7		CORAL Purchasing (Ireland) Limited		DGCDO 2005-1A A1		$	201,073,213			$	123,056,806			$	143,447,393
36868AAC6		CORAL Purchasing (Ireland) Limited		GEMST 2005-3A A2		$	114,927,319			$	62,152,694			$	66,825,913
36868BAA8		CORAL Purchasing (Ireland) Limited		GEMST 2005-4A A1		$	281,773,877			$	196,959,940			$	199,519,096
45377TAA4		CORAL Purchasing (Ireland) Limited		INDE6 6A A1		$	175,476,508			$	110,987,307			$	116,174,967

Page 3 of 5

		List of Derivative Transactions		Schedule A
				to
				Shortfall Agreement

CUSIP / ISIN of
Underlying CDO Issue		Counterparty		Tranche Name		Notional Value				Total Collateral Posted				Negative Mark to Market
48205MAA1		CORAL Purchasing (Ireland) Limited		JPTR 2004-1A A1A		$	126,231,914			$	20,171,860			$	57,953,725
722694AA4		CORAL Purchasing (Ireland) Limited		PINEM 2005-A A1		$	199,847,062			$	131,899,061			$	135,370,991
896005AA3		CORAL Purchasing (Ireland) Limited		TRIAX 2006-1A A1		$	347,159,130			$	82,320,000			$	125,330,250
896008AA7		CORAL Purchasing (Ireland) 2 Limited		TRIAX 2006-2A A1A		$	348,638,446			$	90,720,000			$	148,397,513
G6878DAA8		DB		PALIS 2004-1X A1A		$	137,981,310			$	1,556,254			$	60,270,042
USG9064WAA48		REMO FINANCE INC - Dresdner		TRIAX 2006-2A A1A		$	398,443,938			$	0			$	169,597,157
464267AA1		UBS		ICM 2006-HG1A A1S		$	998,446,966			$	473,053,700			$	674,152,572
54266TAB8		UBS		LHILL 2006-1A A1S		$	125,000,000			$	118,074,381			$	111,827,623
866244AA4		UBS		SRCDO 2005-1A A1S		$	234,186,750			$	69,388,893			$	152,277,584
92534EAA9		UBS		VERT 2005-1A A1		$	233,655,485			$	127,696,596			$	176,560,809
96254FAA5		UBS		WHTL 2004-1A A1A		$	153,738,206			$	53,541,617			$	93,184,672
56659NAA3		UBS		MGATE 2004-1A A1S		$	203,980,173			$	70,633,071			$	88,676,151
896005AA3		UBS		TRIAX 2006-1A A1 - AIG SS		$	1,884,578,135			$	394,250,000			$	680,364,214
05473WAA4		BARCLAYS		AYRES 2005-1A A1A		$	92,345,803			$	63,283,537			$	54,956,922
86565RAA4		BARCLAYS		SMSTR 2005-HG1A A1 - AIG SS		$	696,872,765			$	415,029,663			$	449,655,578
923367AA4		BARCLAYS		VERDE 2005-1A A1 - AIG SS		$	626,262,698			$	373,431,839			$	381,727,284
09622WAF5		BMO		BGRS 2004-2A A1TB		$	107,085,475			$	10,010,178			$	56,745,033
09622WAE8		BMO		BGRS 2004-2A A1TA		$	46,424,339			$	4,996,315			$	24,644,888
239104AE2		BMO		DVSQ 2003-1A A1B		$	171,392,346			$	98,187,317			$	78,804,939
239104AH5		BMO		DVSQ 2003-1A A1C		$	171,392,346			$	98,164,080			$	78,804,939
239104AL6		BMO		DVSQ 2003-1A A1D		$	171,392,346			$	98,122,648			$	78,804,939
746869AA4		BMO		PTNM 2002-1A A-1MT-A		$	167,280,752			$	61,966,502			$	59,078,412
746869AB2		BMO		PTNM 2002-1A A-1MT-B		$	167,280,752			$	61,924,311			$	59,078,412
746869AC0		BMO		PTNM 2002-1A A-1MT-C		$	167,280,752			$	62,035,245			$	59,078,412
264408AD7		BMO		DUKEF 2004-6B A1S3		$	202,948,284			$	8,312,933			$	149,466,948
				Assets Included 11/25/2008 Closing		$	46,119,130,493			$	25,854,602,616			$	25,060,896,305
Assets Not Included in 11/25/2008 Closing
014684AA2		Rabobank		ALEXP 2004-1A A1		$	58,476,926			$	23,390,770			$	35,812,822
147276AA7		ML		CASF 2004-1A A1		$	179,360,155			$	57,819,432			$	80,857,962
26440VAA2		ML		DUKEF 2005-8A A1S		$	300,222,144			$	178,080,031			$	207,052,265
348667AA4		ML		FTSHR 2005-1A A1		$	199,732,740			$	114,621,550			$	117,701,962
37638XAA7		ML		GLCR 2005-3A A1		$	83,537,994			$	35,484,845			$	54,979,557
48205YAA5		ML		JPTR 2005-2A A1		$	539,208,535			$	261,797,590			$	281,901,277
51210VAA8		ML		LAKES 2004-1A A1		$	90,913,897			$	25,069,690			$	35,779,434
58936RAN7		ML		MRCY 2004-1A A1VB		$	177,090,112			$	58,623,523			$	84,112,692
640699AA2		ML		NEPTN 2004-1A A1LA		$	101,950,809			$	56,375,710			$	66,152,162
64069RAA2		ML		NEPTN 2005-2A A1		$	148,707,002			$	101,506,317			$	111,605,440

Page 4 of 5

		List of Derivative Transactions		Schedule A
				to
				Shortfall Agreement

CUSIP / ISIN of
Underlying CDO Issue		Counterparty		Tranche Name		Notional Value				Total Collateral Posted				Negative Mark to Market
84129VAA9		ML		SCF 5A A1		$	106,521,790			$	3,086,130			$	40,031,923
863286AA8		ML		STRVL 2004-1A A1		$	431,629,323			$	149,051,969			$	182,564,841
86258PAA0		ML		STRAG 2004-2A A1		$	94,150,454			$	941,505			$	41,044,472
83743TAA2		ML		SCF 4A A1		$	34,676,854			$	391,375			$	10,127,010
891088AA4		ML		TORO 2005-1A A		$	409,122,668			$	225,211,624			$	223,865,950
007019AA0		SOCGEN		ADROC 2005-1A A1LT		$	45,394,684			$	22,345,127			$	18,818,326
007022AA4		SOCGEN		ADROC 2005-2A A1LT		$	51,454,053			$	24,439,104			$	22,935,202
02149RAB4		SOCGEN		ALTS 2005-1A ALTA		$	71,127,697			$	33,738,803			$	32,364,142
078446AA9		SOCGEN		BLHV 2004-1A A1ST		$	26,985,490			$	19,895,992			$	15,456,181
23910VAB8		SOCGEN		DVSQ 2006-6A A1A		$	24,808,142			$	19,791,598			$	19,220,827
26441EAA9		SOCGEN		DUKEF 2005-HG1A A1LT		$	209,276,408			$	119,758,421			$	105,356,614
36293XAB3		SOCGEN		GSFIN 2005-1A A1A		$	146,418,839			$	75,567,846			$	69,880,799
36293XAC1		SOCGEN		GSFIN 2005-1A CP		$	953,894,728			$	480,929,134			$	458,311,662
507161AA5		SOCGEN		LGNA 2004-1A A1ST		$	24,806,916			$	17,237,018			$	10,014,009
56659NAA3		SOCGEN		MGATE 2004-1A A1S		$	124,378,155			$	37,442,178			$	54,070,824
82639RAB3		SOCGEN		MADRE 2004-1A A1A		$	24,514,528			$	12,306,026			$	9,876,695
97741PAA2		SOCGEN		WITH 2004-1A A1		$	166,729,812			$	91,034,477			$	88,162,400
264403AA4		CALYON		DUKEF 2004-7A 1A1		$	113,041,930			$	113,041,929			$	75,776,521
442451AA8		GSI		HOUT 2006-1A A1AIG		$	747,122,522			$	442,543,147			$	460,110,142
896008AB5		GSI		TRIAX 2006-2A A1B1		$	1,120,662,528			$	482,451,345			$	378,066,934
952186AB0		GSI		WESTC 2006-1A A1B		$	300,000,000			$	202,058,400			$	226,450,058
54266TAA0		UBS		LHILL 2006-1A A1SU		$	285,337,643			$	150,407,587			$	184,060,217
				Assets not included in 11/25/2008 Closing		$	7,391,255,476			$	3,636,440,192			$	3,802,521,320
				Total Assets Included in Forward Purchase Agreements		$	53,510,385,969			$	29,491,042,808			$	28,863,417,626

Page 5 of 5