MLCC MORT INV INC MORT LOAN ASST BK PASS THRU CERT SE 1997-A
8-K, 1997-04-03
ASSET-BACKED SECURITIES
Previous: ADVANTA MORTGAGE LOAN TRUST 1997-1, 8-K, 1997-04-03
Next: GENESYS TELECOMMUNICATIONS LABORATORIES INC, S-1, 1997-04-03





                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549

                                   FORM 8-K

                                CURRENT REPORT

                    Pursuant to Section 13 or 15(d) of the
                       Securities Exchange Act of 1934


Date of Report (Date of Earliest event reported): March 26, 1997



                        MLCC Mortgage Investors, Inc.
                                                                       
- -----------------------------------------------------------------------
           (Exact name of registrant as specified in its character)



                                   Delaware
                                                                      
- ----------------------------------------------------------------------
        (State or other jurisdiction of incorporation or organization)


  333-14253                             59-3247986
                                                                      
- ----------------------------------------------------------------------
(Commission File Number)      (IRS Employer Identification No.)


          MLCC Mortgage Investors, Inc.
          4802 Deer Lake Drive East
          Jacksonville, FL   32246
          Attention: General Counsel

________________________________________________________________
            (Address of principal executive offices and zip code)


Registrant's telephone number, including area code: 904-928-6000


                                Not applicable
_________________________________________________________________
(Former name or former address, if changed since last report)

Item 5.   Other Events.
          -------------

Filing of Pooling and Servicing Agreement
- -----------------------------------------

     On   March 26,   1997 MLCC  Mortgage  Investors,   Inc.  (the  "Seller")
entered into   a Pooling and Servicing  Agreement dated  as of  March 1, 1997
(the "Pooling and  Servicing Agreement"),  by  and among   the Depositor,  as
depositor, Merrill Lynch Credit Corporation, as master servicer,  and Bankers
Trust Company of  California, N.A., as trustee (the "Trustee").   The Pooling
and Servicing Agreement is annexed hereto as Exhibit 99.

Item 7.   Financial Statements and Exhibits.
          ----------------------------------

          (c)  Exhibits

               The  following  is   filed  herewith.    The   exhibit  number
          corresponds with Item 601(b) of Regulation S-K.

               Exhibit No.         Description
               -----------         -----------

                    99             Pooling and Servicing Agreement



SIGNATURES
- ----------

     Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has  duly caused  this report to  be signed  on its behalf  by the
undersigned hereunto duly authorized.


                                   MLCC MORTGAGE INVESTORS, INC.


                                   By:  /s/ Laurel A. Davis               
                                       -----------------------
                                        Laurel A. Davis

                                        Its: Vice President and
                                        Assistant Secretary


Dated:    April 2, 1997



                                EXHIBIT INDEX


          Exhibit No.                                       Page
          -----------                                       ----

               99                                             6





                                                  EXECUTION COPY 


                        MLCC MORTGAGE INVESTORS, INC.,


                                   COMPANY,


                      MERRILL LYNCH CREDIT CORPORATION,


                               MASTER SERVICER,


                                     and


                  BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,


                                   TRUSTEE


                       POOLING AND SERVICING AGREEMENT
                          Dated as of March 1, 1997


                                 $328,839,473
             Mortgage Loan Asset Backed Pass-Through Certificates
                                Series 1997-A




                              TABLE OF CONTENTS

                                                                      Page
                                                                      ----

                                  ARTICLE I

                                 DEFINITIONS

Section 1.01.  Definitions  . . . . . . . . . . . . . . . . . . . . . . .   1
Section 1.02.  Interest Calculations  . . . . . . . . . . . . . . . . . .  30

                                  ARTICLE II

                   CONVEYANCE OF MORTGAGE LOANS; TRUST FUND

Section 2.01.  Conveyance of Mortgage Loans . . . . . . . . . . . . . . .  31
Section 2.02.  Acceptance by Trustee  . . . . . . . . . . . . . . . . . .  34
Section 2.03.  Sale and Conveyance of the Subsequent Mortgage Loans . . .  36
Section 2.04.  Trust Fund; Authentication of Certificates . . . . . . . .  40
Section 2.05.  REMIC Election . . . . . . . . . . . . . . . . . . . . . .  40


Section 2.06.  REMIC Tax Matters  . . . . . . . . . . . . . . . . . . . .  40
Section 2.07.  REMIC Certificate Maturity Date  . . . . . . . . . . . . .  40

                                 ARTICLE III

                 REPRESENTATIONS AND WARRANTIES OF THE MASTER
                   SERVICER; REPURCHASE OF MORTGAGE LOANS;
                  REPRESENTATION AND WARRANTY OF THE COMPANY

Section 3.01.  Representations and Warranties of the Master Servicer  . .  41
Section 3.02.  Option to Substitute . . . . . . . . . . . . . . . . . . .  54
Section 3.03.  Representation and Warranty of the Company . . . . . . . .  55
Section 3.04.  Index Convertible Mortgage Loans and Convertible Mortgage
                    Loans; Certain Procedures and Purchases . . . . . . .  55

                                  ARTICLE IV

                               THE CERTIFICATES

Section 4.01.  The Certificates . . . . . . . . . . . . . . . . . . . . .  58
Section 4.02.  Registration of Transfer and Exchange of Certificates  . .  59
Section 4.03.  Mutilated, Destroyed, Lost or Stolen Certificates  . . . .  64
Section 4.04.  Persons Deemed Owners  . . . . . . . . . . . . . . . . . .  65
Section 4.05.  Appointment of Paying Agent  . . . . . . . . . . . . . . .  65


                                  ARTICLE V

                ADMINISTRATION AND SERVICING OF MORTGAGE LOANS

Section 5.01.  Master Servicer to Service Mortgage Loans  . . . . . . . .  66
Section 5.02.  Sub-Servicing Agreements Between Master Servicer and Sub-
                    Servicers;     Enforcement     of     Sub-Servicer's
                    Obligations . . . . . . . . . . . . . . . . . . . . .  67
Section 5.03.  Successor Sub-Servicers  . . . . . . . . . . . . . . . . .  68
Section 5.04.  Liability of the Master Servicer . . . . . . . . . . . . .  68
Section 5.05.  No  Contractual  Relationship Between  Sub-  Servicer and
                    Trustee,  the  Certificateholders,  the  Certificate
                    Insurer or the Surety . . . . . . . . . . . . . . . .  69
Section 5.06.  (Reserved) . . . . . . . . . . . . . . . . . . . . . . . .  69
Section 5.07.  Collection of Mortgage Loan Payments . . . . . . . . . . .  69
Section 5.08.  Establishment   of  Certificate   Account;  Deposits   in
                    Certificate Account . . . . . . . . . . . . . . . . .  70
Section 5.09.  Permitted Withdrawals from the Certificate Account . . . .  72
Section 5.10.  Establishment  of  Escrow  Account;  Deposits  in  Escrow
                    Account . . . . . . . . . . . . . . . . . . . . . . .  73
Section 5.11.  Permitted Withdrawals from Escrow Account  . . . . . . . .  74
Section 5.12.  Payment of Taxes, Insurance and Other Charges  . . . . . .  75
Section 5.13.  Transfer of Accounts . . . . . . . . . . . . . . . . . . .  75
Section 5.14.  Establishment   of    Pre-Funding   Account;    Permitted
                    Withdrawals . . . . . . . . . . . . . . . . . . . . .  75
Section 5.15.  (Reserved) . . . . . . . . . . . . . . . . . . . . . . . .  76
Section 5.16.  Maintenance of Standard Hazard Policies  . . . . . . . . .  76
Section 5.17.  (Reserved) . . . . . . . . . . . . . . . . . . . . . . . .  78
Section 5.18.  (Reserved) . . . . . . . . . . . . . . . . . . . . . . . .  78
Section 5.19.  Fidelity Bond and Errors and Omissions Insurance . . . . .  78
Section 5.20.  Collections under Insurance Policies; Enforcement of Due-
                    on-Sale Clauses; Assumption Agreements  . . . . . . .  78
Section 5.21.  Income and Realization from Defaulted Mortgage Loans . . .  80
Section 5.22.  Trustee to Cooperate; Release of Mortgage Files  . . . . .  81
Section 5.23.  Servicing and Other Compensation . . . . . . . . . . . . .  83
Section 5.24.  File Review  Rights of  the Certificate  Insurer and  the
                    Surety  . . . . . . . . . . . . . . . . . . . . . . .  83
Section 5.25.  Annual Statement as to Compliance  . . . . . . . . . . . .  83
Section 5.26.  Annual Independent Public Accountants' Servicing Report  .  84
Section 5.27.  Access to Certain Documentation; Rights of the Company in
                    Respect of the Master Servicer  . . . . . . . . . . .  84
Section 5.28.  REMIC-Related Covenants  . . . . . . . . . . . . . . . . .  85
Section 5.29.  Prohibited Transactions and Other Taxes  . . . . . . . . .  87

                                  ARTICLE VI

                      PAYMENTS TO THE CERTIFICATEHOLDERS

Section 6.01.  Distributions  . . . . . . . . . . . . . . . . . . . . . .  88
Section 6.02.  Statements to the Certificateholders . . . . . . . . . . .  91
Section 6.03.  Advances by the Master Servicer; Reserve Fund  . . . . . .  94
Section 6.04.  The Certificate Insurance Policy . . . . . . . . . . . . .  97
Section 6.05.  The Certificate Guaranty Surety Bond . . . . . . . . . . .  98

                                 ARTICLE VII

                  REPORTS TO BE PREPARED BY MASTER SERVICER

Section 7.01.  Master Servicer  Shall Provide Information  as Reasonably
                    Required  . . . . . . . . . . . . . . . . . . . . . .  99
Section 7.02.  Federal    Information    Returns    and    Reports    to
                    Certificateholders  . . . . . . . . . . . . . . . . .  99

                                 ARTICLE VIII

                     THE COMPANY AND THE MASTER SERVICER

Section 8.01.  Indemnification; Third Party Claims  . . . . . . . . . . . 101
Section 8.02.  Merger  or Consolidation  of the  Company  or the  Master
                    Servicer; Status of Master Servicer . . . . . . . . . 102
Section 8.03.  Limitation  on  Liability  of  the  Company,  the  Master
                    Servicer, the Trustee and Others  . . . . . . . . . . 103
Section 8.04.  Company and Master Servicer Not to Resign  . . . . . . . . 103
Section 8.05.  Successor to the Master Servicer . . . . . . . . . . . . . 104
Section 8.06.  Maintenance of Ratings . . . . . . . . . . . . . . . . . . 106

                                  ARTICLE IX

                                   DEFAULT

Section 9.01.  Events of Default  . . . . . . . . . . . . . . . . . . . . 107
Section 9.02.  Waiver of Defaults . . . . . . . . . . . . . . . . . . . . 109
Section 9.03.  Trustee or Company to Act; Appointment of Successor  . . . 109
Section 9.04.  Notification to Certificateholders . . . . . . . . . . . . 109

                                  ARTICLE X

                            CONCERNING THE TRUSTEE

Section 10.01. Duties of Trustee  . . . . . . . . . . . . . . . . . . . . 110
Section 10.02. Certain Matters Affecting the Trustee  . . . . . . . . . . 111
Section 10.03. Trustee Not Liable for Certificates or Mortgage Loans  . . 112
Section 10.04. Trustee May Own Certificates . . . . . . . . . . . . . . . 112
Section 10.05. Master Servicer to Pay Trustee's Fees and Expenses . . . . 112
Section 10.06. Eligibility Requirements for Trustee . . . . . . . . . . . 113
Section 10.07. Resignation and Removal of the Trustee . . . . . . . . . . 113
Section 10.08. Successor Trustee  . . . . . . . . . . . . . . . . . . . . 115
Section 10.09. Merger or Consolidation of Trustee . . . . . . . . . . . . 115
Section 10.10. Appointment of Co-Trustee or Separate Trustee  . . . . . . 116
Section 10.11. Appointment of Office or Agency  . . . . . . . . . . . . . 117

                                  ARTICLE XI

                                 TERMINATION

Section 11.01. Termination  . . . . . . . . . . . . . . . . . . . . . . . 118
Section 11.02. Additional Termination Requirements  . . . . . . . . . . . 120
Section 11.03. Termination By Certificate Insurer or Surety . . . . . . . 120

                                 ARTICLE XII

                           MISCELLANEOUS PROVISIONS

Section 12.01. Severability of Provisions . . . . . . . . . . . . . . . . 121
Section 12.02. Limitation on Rights of Certificateholders . . . . . . . . 121
Section 12.03. Amendment  . . . . . . . . . . . . . . . . . . . . . . . . 122
Section 12.04. The Certificate Insurer; Surety. . . . . . . . . . . . . . 123
Section 12.05. Recordation of Agreement; Counterparts.  . . . . . . . . . 124
Section 12.06. Duration of Agreement  . . . . . . . . . . . . . . . . . . 124
Section 12.07. Governing Law  . . . . . . . . . . . . . . . . . . . . . . 124
Section 12.08. Notices  . . . . . . . . . . . . . . . . . . . . . . . . . 124

                                   EXHIBITS

A.   Mortgage Loan Schedule                                               A-1
B.   Contents of Mortgage File                                            B-1
C.   Form of Class A Certificates                                         C-1
D.   Form of Class B Certificates                                         D-1
E.   (Reserved)                                                           E-1
F.   Form of Class R Certificate                                          F-1
G.   (Reserved)                                                           G-1
H.   Certificate Account Certification                                    H-1
I.   (Reserved)                                                           I-1
J.   Distribution Account Certification                                   J-1
K.   Form of Subsequent Transfer Agreement                                K-1
L.   Form of Investment Letter                                            L-1
M.   Form of Transfer Affidavit                                           M-1
N.   ERISA Representation Letter                                          N-1
O.   (Reserved)                                                           O-1
P.   Sale Agreement                                                       P-1
Q.   Form of Notice for Certificate Insurance Policy                      Q-1
R.   Form of Notice for Certificate Guaranty Surety Bond                  R-1



     This  Pooling and Servicing  Agreement, dated  as of  March 1,  1997, is
executed among  MLCC Mortgage Investors,  Inc., as seller (together  with its
permitted  successors and  assigns,  the  "Company"),  Merrill  Lynch  Credit
Corporation, as master  servicer (together with its permitted  successors and
assigns, the  "Master Servicer"),  and Bankers  Trust Company of  California,
N.A., as  trustee (together  with its permitted  successors and  assigns, the
"Trustee").

     In consideration of the  premises and the mutual agreements  hereinafter
set forth, the Company, the Master Servicer and the Trustee agree as follows:


                                  ARTICLE I

                                 DEFINITIONS
                                 -----------

     Section 1.01.  Definitions.  Whenever used herein, the following words
                    -----------
and phrases, unless the context  otherwise requires, shall have the following
meanings:

     ACCRUAL PERIOD:  As to any Distribution Date, the period from and
     --------------
including the 15th day of the month  preceding the month of such Distribution
Date to and including the 14th day of the month of such Distribution Date.

     ADDITION NOTICE:  With respect to the transfer of Subsequent Mortgage
     ---------------
Loans  to  the  Trustee  pursuant to  Section  2.03  hereof  and the  related
Subsequent Transfer Agreement, a notice, which the Master Servicer shall give
not later  than five Business Days  prior to the related  Subsequent Transfer
Date,  of (a) the  Company's designation of  Subsequent Mortgage  Loans to be
conveyed to  the Trustee, on behalf of  and for inclusion in  the Trust Fund,
and  (b) the aggregate Principal Balance of such Subsequent Mortgage Loans as
of the related Subsequent Cut-off Date.

     ADDITIONAL COLLATERAL:  (i) With respect to any Mortgage 100(Service
     ---------------------
Mark) Loan, the marketable securities subject to a security interest pursuant
to  the related  Mortgage 100(Service  Mark) Pledge  Agreement, or  (ii) with
respect  to any Parent Power(Registered Trademark) Mortgage Loan, the related
Parent Power(Registered Trademark) Agreement.

     ADDITIONAL COLLATERAL MORTGAGE LOAN:  Each Mortgage Loan that is either
     -----------------------------------
a  Mortgage  100(Service  Mark) Loan  or  Parent  Power(Registered Trademark)
Mortgage Loan  as to which the Additional Collateral  is still required to be
provided  as set  forth  in  the related  Mortgage  100(Service Mark)  Pledge
Agreement or Parent Power(Registered Trademark) Agreement.

     ADDITIONAL COLLATERAL MORTGAGE LOAN LIQUIDATION SHORTFALL:  The amount,
     ---------------------------------------------------------
if  any,  by which  the  then outstanding  principal  balance of  a defaulted
Additional  Collateral  Mortgage   Loan  exceeds  the  Liquidation   Proceeds
(including  those  from  the  related  Additional  Collateral)  allocable  to
principal realized with respect to such Mortgage Loan.

     ADVANCE:  The aggregate of the advances made by the Master Servicer or
     -------
the  Trustee with  respect  to  a particular  Distribution  Date pursuant  to
Section 6.03.

     ADVANCE DEPOSIT DATE:  As to any Distribution Date, the Business Day
     --------------------
preceding such Distribution Date.

     AGGREGATE NET PRINCIPAL LIQUIDATION LOSSES:  With respect to each
     ------------------------------------------
Distribution Date,  the amount,  if any, by  which (a)  the aggregate  of the
outstanding principal balances of those Mortgage Loans that became Liquidated
Mortgage  Loans   during  the  month  ending  prior  to  the  month  of  such
Distribution Date exceeds (b) the aggregate Net Liquidation Proceeds for such
Mortgage Loans that  are allocable to principal in accordance  with the terms
thereof.

     AGREEMENT:  This Pooling and Servicing Agreement and all amendments
     ---------
hereof and supplements hereto.

     ALTERNATE CERTIFICATE RATE:  As to any Distribution Date, the weighted
     --------------------------
average of the Net Mortgage Rates of  all Mortgage Loans applicable as of the
Due Date of the month preceding the month of such Distribution Date, weighted
on the basis of their outstanding  Principal Balances (after giving effect to
the Monthly Payments due on or before such Due Date and Principal Prepayments
received prior to such Due Date) at such time.

     ASSIGNMENT OF MORTGAGE:  An assignment of the Mortgage, notice of
     ----------------------
transfer or equivalent  instrument, in recordable form,  sufficient under the
laws of the jurisdiction  where the related Mortgaged Property is  located to
reflect  of  record the  sale  and assignment  of  the Mortgage  Loan  to the
Trustee, which assignment, notice  of transfer or equivalent instrument  may,
if permitted  by law,  be in  the form  of one  or  more blanket  assignments
covering  Mortgages  secured  by Mortgaged  Properties  located  in the  same
county.

     AVAILABLE DISTRIBUTION AMOUNT:  With respect to any Distribution Date,
     -----------------------------
an amount equal to the amount on deposit in the Certificate Account as of the
close of business on the related  Determination Date, plus Advances and other
amounts  deposited to  the  Distribution Account  pursuant  to Section  6.03,
except:

          (a)    previously  unreimbursed  amounts   received  on  particular
     Mortgage  Loans as  late payments  or other  recoveries of  principal or
     interest  (including   Liquidation  Proceeds,  Insurance   Proceeds  and
     condemnation awards) that were part of a prior Advance;

          (b)   amounts  representing  the  reimbursement for  Nonrecoverable
     Advances  and  other  amounts  (including  the  Servicing  Fee  and  the
     Correspondent Trailing Premium, if any) permitted to be withdrawn by the
     Master  Servicer  from,  or  not   required  to  be  deposited  in,  the
     Certificate Account pursuant to Section 5.09;

          (c)   amounts representing  all or  part of  a Monthly  Payment due
     after the immediately preceding Due Date;

          (d)  all  Repurchase Proceeds,  Principal Prepayments,  Liquidation
     Proceeds, Insurance Proceeds and condemnation awards with respect to the
     Mortgage Loans received  after the related Principal  Prepayment Period,
     and all  related  payments of  interest  representing interest  for  any
     period  of time after the  last day of  the related Due  Period for such
     Mortgage Loans; and

          (e)  all  income from Eligible Investments held  in the Certificate
     Account for the account of the Master Servicer.

     BOOK-ENTRY CERTIFICATE:  Any Class A Certificate registered in the name
     ----------------------
of the Depository or its nominee ownership of which is reflected on the books
of  the Depository or  on the books  of a person maintaining  an account with
such Depository  (directly or as  an indirect participant in  accordance with
the rules of such Depository).

     BUSINESS DAY:  Any day other than (a) a Saturday or Sunday, or (b) a
     ------------
legal holiday in the State of Florida or the State of New York,  or (c) a day
on which banking  or savings and loan  institutions in the State  of Florida,
the State of  New York or the  State in which  the Corporate Trust Office  is
located are authorized or obligated by law or executive order to be closed.

     CASH LIQUIDATION:  Recovery of all cash proceeds by the Master Servicer
     ----------------
with respect  to the  termination of any  defaulted Mortgage  Loan, including
Insurance Proceeds and other payments or recoveries (whether made at one time
or over  a period  of time)  which the  Master Servicer  deems to  be finally
recoverable, in connection with the sale or assignment of such Mortgage Loan,
trustee's sale, foreclosure  sale, deed in lieu of  foreclosure or otherwise,
but only if title to the related Mortgaged Property 
was not acquired by foreclosure or deed in lieu of foreclosure by the  Master
Servicer pursuant to Section 5.21.

     CERTIFICATE:  Any Class A, Class B or Class R Certificate.
     -----------

     CERTIFICATE ACCOUNT:  The account created and maintained pursuant to
     -------------------
Section 5.08.

     CERTIFICATE GUARANTY SURETY BOND:  The Limited Purpose Surety Bond No.
     --------------------------------
AB0039BE dated February 28, 1996 issued by the Surety.

     CERTIFICATEHOLDER or HOLDER:  The person in whose name a Certificate is
     -----------------    ------
registered in the Certificate Register,  except that, solely for the purposes
of giving  any consent, waiver, request or demand pursuant to this Agreement,
any  Certificate registered in the name of  the Company, the Master Servicer,
any Sub-Servicer, or  any of their respective affiliates shall  be deemed not
to be  outstanding and  the undivided  Percentage Interest  evidenced thereby
shall not  be taken into account in  determining whether the requisite amount
of Percentage Interests necessary to effect any such consent, waiver, request
or  demand has  been obtained, unless  such Person  owns the entire  Class of
which such Certificate  is a part.   The  Trustee shall be  provided with  an
Officer's Certificate by the Company, the Master Servicer or any Sub-Servicer
if any Certificate is owned by any affiliate thereof and shall be entitled to
conclusively rely upon the certificate of the Company or the Master  Servicer
or  any Sub-Servicer  as to  the  determination of  the aggregate  Percentage
Interests evidenced  by Certificates  registered to  the Company,  the Master
Servicer, any Sub-Servicer or their affiliates.

     CERTIFICATE INSURANCE POLICY:  The certificate guaranty insurance policy
     ----------------------------
dated the Closing Date  issued by the Certificate Insurer to  the Trustee for
the benefit of the Holders of the Class A Certificates.

     CERTIFICATE INSURER:  AMBAC Indemnity Corporation, or any successor
     -------------------
thereto, as issuer of the Certificate Insurance Policy.

     CERTIFICATE OWNER:  With respect to a Class A Certificate that is a
     -----------------
Book-Entry Certificate, the  person who is  the beneficial owner  of a  Book-
Entry Certificate.

     CERTIFICATE REGISTER:  The register maintained pursuant to Section 4.02.
     --------------------

     CLASS A, CLASS B or CLASS R:  Pertaining to Class A, Class B or Class
     ---------------------------
R Certificates, as the case may be.

     CLASS A CERTIFICATE:  Any one of the Certificates designated as a Class
     -------------------
A  Certificate substantially in  the form set  forth in Exhibit  C hereto and
executed by the Company and authenticated by the Trustee.

     CLASS A DISTRIBUTION AMOUNT:  As to any Distribution Date, the aggregate
     ---------------------------
amount distributed on the Class A Certificates pursuant to Section 6.01.

     CLASS A FORMULA PRINCIPAL DISTRIBUTION AMOUNT:  With respect to any
     ---------------------------------------------
Distribution  Date, the sum  of (i) the  Class A Percentage  of the Scheduled
Formula  Principal  Distribution Amount  and  (ii)  the  Class  A  Prepayment
Percentage of the Unscheduled Formula Principal Distribution Amount.

     CLASS A INTEREST FORMULA DISTRIBUTION AMOUNT:  As to any Distribution
     --------------------------------------------
Date,  an amount equal  to the sum  of (a)  interest for the  related Accrual
Period at the Class A Pass-Through  Rate on the Class A Principal  Balance as
of such Distribution  Date (before giving effect to the  distribution on such
Distribution Date), net of Net  Interest Shortfall, if any, allocated to  the
Class A Certificates pursuant to Section 6.01 in respect of such Distribution
Date, and  (b) any Class  A Unpaid Interest  Shortfall for such  Distribution
Date.

     CLASS A INTEREST SHORTFALL:  As to any Distribution Date, the amount
     --------------------------
equal  to (a) the  Class  A  Interest Formula  Distribution  Amount for  such
Distribution Date  less (b) the amount of interest distributed to the Class A
Certificateholders on such Distribution Date.

     CLASS A PASS-THROUGH RATE:  As to any Distribution Date, the per annum
     -------------------------
rate equal to the lesser of (i)  LIBOR plus 0.25% (or, as to any Distribution
Date occurring at least 120 days after the first Distribution Date in respect
of which the  option to purchase the  Mortgage Loans in Section  11.01(a) may
first  be exercised,  LIBOR plus  0.65%) and  (ii) the  Alternate Certificate
Rate.

     CLASS A PERCENTAGE:  As to any Distribution Date, the percentage (which
     -------------------
shall in  no event be  greater than 100%) derived  from dividing the  Class A
Principal  Balance  (before  giving  effect  to  the  distributions  for such
Distribution Date) by the Pool Principal Balance (before giving effect to the
Formula Principal Distribution Amount for such Distribution Date).

     CLASS A PREPAYMENT PERCENTAGE:  The Class A Prepayment Percentage for
     -----------------------------
a Distribution Date  on or before the Distribution Date in March 2007 will be
100%.  The  Class A Prepayment Percentage  for a Distribution Date  after the
Distribution Date in 
March 2007 will be as follows:  for any Distribution Date subsequent to March
2007  to and  including the  Distribution  Date in  March 2008,  the  Class A
Percentage for such Distribution Date plus 70% of the Subordinated Percentage
for such  Distribution Date;  for any Distribution  Date subsequent  to March
2008  to and  including the  Distribution  Date in  March 2009,  the  Class A
percentage for such Distribution Date plus 60% of the Subordinated Percentage
for such  Distribution Date;  for any Distribution  Date subsequent  to March
2009  to and  including the  Distribution  Date in  March 2010,  the  Class A
Percentage for such Distribution Date plus 40% of the Subordinated Percentage
for such  Distribution Date;  for any Distribution  Date subsequent  to March
2010  to and  including the  Distribution  Date in  March 2011,  the  Class A
Percentage for such Distribution Date plus 20% of the Subordinated Percentage
for such Distribution Date; for any Distribution Date thereafter, the Class A
Percentage  for  such Distribution  Date  (unless  on  any of  the  foregoing
Distribution  Dates  the Class  A  Percentage  exceeds  the initial  Class  A
Percentage,  in  which  case  the  Class A  Prepayment  Percentage  for  such
Distribution Date will once again be 100%).

     Notwithstanding the  foregoing, a  decrease in  the  Class A  Prepayment
Percentage provided  for in the preceding paragraph will  not occur if, as of
the first  Distribution Date to which such decrease would apply in accordance
with the preceding paragraph,  the following criteria are not satisfied:  (a)
cumulative Unrecovered  Principal  Amounts  shall  not  exceed  (1)  if  such
Distribution Date is  in the period after  March 2007 to and  including March
2008, 35% of the Original Class B Principal Balance, (2) if such Distribution
Date is  in the period after March  2008 to and including March  2009, 40% of
the Original Class B  Principal Balance, (3) if such Distribution  Date is in
the period after March 2009 to and including March 2010,  45% of the Original
Class B  Principal Balance and (4) if such Distribution Date is in the period
after March  2010 to and  including March 2011, 50%  of the Original  Class B
Principal Balance; and (b) over the prior three months, the average aggregate
outstanding Principal  Balance of  the Mortgage Loans  delinquent 60  days or
more  (including for  this  purpose  any Mortgage  Loans  in foreclosure  and
Mortgage Loans with respect to which  the related Mortgaged Property has been
acquired by  the Trust Fund) has not exceeded  3.00% of the average aggregate
outstanding Principal Balance of all Mortgage Loans for such period.

     Notwithstanding the  foregoing,  if on  any  Distribution Date  (i)  the
Current Subordination Level equals at least twice the Original  Subordination
Level, (ii)  cumulative Unrecovered  Principal Amounts  with  respect to  the
Mortgage Loans  have not  exceeded (1)  if such  Distribution Date  is on  or
before  the fifth  anniversary of  the  first Distribution  Date, 35%  of the
Original 
Class B Principal Balance,  (2) if such Distribution Date is  after the fifth
but on or before the sixth anniversary of the first Distribution Date, 40% of
the  Original Class  B Principal Balance,  (3) if  such Distribution  Date is
after the sixth  but on or before  the seventh anniversary date  of the first
Distribution Date, 45% of the Original  Class B Principal Balance and (4)  if
such Distribution  Date is after  the seventh  anniversary date of  the first
Distribution Date, 50% of  the Original Class B Principal Balance;  and (iii)
over  the prior  three  months, the  average aggregate  outstanding Principal
Balance of the Mortgage Loans delinquent 60 days or more (including  for this
purpose any  Mortgage Loans in foreclosure and Mortgage Loans with respect to
which the related Mortgaged Property has been acquired by the Trust Fund) has
not exceeded 3.00% of the  average aggregate outstanding Principal Balance of
all  Mortgage Loans for  such period, then the  Class A Prepayment Percentage
for such Distribution Date  will be as follows:   (A) as to any  Distribution
Date prior to the third anniversary of the first Distribution Date, the Class
A  Percentage  for  such  Distribution  Date plus  50%  of  the  Subordinated
Percentage for  such Distribution Date; and  (B) as to any  Distribution Date
thereafter, the Class A Percentage for such Distribution Date.

     CLASS A PRINCIPAL BALANCE:  At any time, the Original Class A Principal
     -------------------------
Balance minus the  sum of all amounts  previously distributed to the  Class A
Certificateholders on account of principal pursuant to Section 6.01.

     CLASS A UNPAID INTEREST SHORTFALL:  As to any Distribution Date, the
     ---------------------------------
amount  of the  Class  A  Interest Shortfall  for  the immediately  preceding
Distribution Date.

     CLASS B CERTIFICATE:  Any one of the certificates designated as a Class
     -------------------
B  Certificate, executed  by the  Company  and authenticated  by the  Trustee
substantially in the form set forth in Exhibit D hereto.

     CLASS B DISTRIBUTION AMOUNT:  As to any Distribution Date, the aggregate
     ---------------------------
amount distributed to  Class B Certificateholders  on such Distribution  Date
pursuant to Section 6.01.

     CLASS B FORMULA PRINCIPAL DISTRIBUTION AMOUNT:  As to any Distribution
     ---------------------------------------------
Date,  the sum of  (i) the Subordinated  Percentage of the  Scheduled Formula
Principal  Amount  and (ii)  the  Subordinated Prepayment  Percentage  of the
Unscheduled Formula Principal Distribution Amount.

     CLASS B INTEREST FORMULA DISTRIBUTION AMOUNT:  As to any Distribution
     --------------------------------------------
Date, an amount  equal to  the sum of  (a) interest  for the related  Accrual
Period at the Class B Pass-Through Rate on 
the Class B  Principal Balance as  of such  Distribution Date (before  giving
effect to  the distribution on  such Distribution Date), net  of Net Interest
Shortfall, if any, allocated to the Class B Certificates pursuant to  Section
6.01 in  respect  of such  Distribution  Date, and  (b)  any Class  B  Unpaid
Interest Shortfall for such Distribution Date.

     CLASS B INTEREST SHORTFALL:  As to any Distribution Date, the amount
     --------------------------
equal  to (a) the  Class  B  Interest Formula  Distribution  Amount for  such
Distribution Date less  (b) the amount of interest distributed to the Class B
Certificateholders on such Distribution Date.

     CLASS B LOSS AMOUNT:  As to any Distribution Date, the lesser of (x),
     -------------------
the  amount, if  any, by  which  (A) the  sum  of (i)  the Formula  Principal
Distribution Amount for such  Distribution Date and (ii) the aggregate of the
Unrecovered Principal  Amounts, if  any, for  such Distribution Date  exceeds
(B) the portion of  the Available Distribution Amount  distributed on account
of principal on such Distribution Date and (y) the Class B  Principal Balance
after giving effect to any amount distributed  on account of principal to the
Class B Certificateholders on such Distribution Date.

     CLASS B PASS-THROUGH RATE:  As to any Distribution Date, LIBOR plus
     -------------------------
1.25%; provided,  however, that in  the event that the  Alternate Certificate
Rate  is less than LIBOR plus  1.25%, the Class B  Pass-Through Rate for such
Distribution Date shall be the Alternate Certificate Rate.

     CLASS B PRINCIPAL BALANCE:  At any time, the Original Class B Principal
     -------------------------
Balance minus (i) the sum of all amounts previously distributed to  the Class
B Certificateholders  pursuant to  Section 6.01 on  account of  principal and
(ii) the  sum of  all Class B  Loss Amounts, if  any, for  prior Distribution
Dates;  provided that the  Class B Principal  Balance shall not  be less than
zero.

     CLASS B UNPAID INTEREST SHORTFALL:  As to any Distribution Date, the
     ---------------------------------
amount  of the  Class  B  Interest Shortfall  for  the immediately  preceding
Distribution Date.

     CLASS R CERTIFICATE:  Any one of the Certificates executed and delivered
     -------------------
by the Company and authenticated by the Trustee substantially in the form set
forth in Exhibit F.

     CLASS R DISTRIBUTION AMOUNT:  As to any Distribution Date, the aggregate
     ---------------------------
amount distributed  to Class R  Certificateholders on such  Distribution Date
pursuant to Section 6.01.

     CLOSING DATE:  March 26, 1997.
     ------------

     CODE:  The Internal Revenue Code of 1986, as amended.
     ----

     COMPANY:  MLCC Mortgage Investors, Inc., a Delaware corporation, or its
     -------
successor  in interest  or any  successor under  this Agreement  appointed as
herein provided.

     CONSTRUCTIVE LOAN-TO-VALUE RATIO:  The fraction, expressed as a
     --------------------------------
percentage, the numerator of which is the outstanding principal amount of the
related Mortgage Loan at the time of origination thereof, less the  amount of
the Original  Additional Collateral Requirement, if any,  and the denominator
of which  is the appraised  value of the  related Mortgaged Property  at such
time  or, in the  case of a  Mortgage Loan  financing the acquisition  of the
Mortgaged Property, the sales  price of the Mortgaged Property, if such sales
price is less than such appraised value.

     CONVERSION PRICE:  As to any Converting Mortgage Loan, an amount equal
     ----------------
to the outstanding  principal balance of such Converting  Mortgage Loan, plus
accrued and  unpaid interest thereon at  the applicable Mortgage Rate  to the
date  of  conversion, less  any Servicing  Fee payable  with respect  to such
Converting Mortgage Loan.

     CONVERTIBLE MORTGAGE LOAN:  Any Mortgage Loan as to which the Mortgagor,
     -------------------------
at its option in accordance with the  terms thereof, may convert its Mortgage
Rate  to either a  fixed rate or  to a different Index  and applicable Margin
(and at the Mortgagor's election, thereafter to a fixed rate).

     CONVERTING MORTGAGE LOAN:  A Convertible Mortgage Loan as to which the
     ------------------------
Mortgagor is entitled to  give and has properly given notice  under the terms
thereof that such Mortgagor is  exercising such Mortgagor's option to convert
the related Mortgage Rate to a fixed rate.  A Mortgage Loan  that converts to
a different Index is not a Converting Mortgage Loan.

     CORRESPONDENT LENDER:  A mortgage banking related entity from which MLCC
     --------------------
purchases  Mortgage Loans  under its  Correspondent Lending program,  as more
fully described in the Prospectus Supplement dated March 19, 1997.

     CORRESPONDENT MORTGAGE LOAN:  A Mortgage Loan originated by a
     ---------------------------
Correspondent Lender and included in the Trust Fund.

     CORRESPONDENT TRAILING PREMIUM:  With respect to a Correspondent
     ------------------------------
Mortgage Loan,  the fee, if any, paid to a  Correspondent Lender by MLCC as a
portion  of the purchase  price for a Correspondent  Mortgage Loan, which fee
ranges from 0.125% per annum to 0.750%  per annum of the annualized Principal
Balance 
of the applicable  Correspondent Mortgage Loan.  MLCC is  responsible for the
payment of the  Correspondent Trailing Premium,  if any,  and, to the  extent
due, the Correspondent  Trailing Premium is paid  by MLCC on a  monthly basis
out of the Monthly  Payment it receives from the applicable  Mortgagor.  MLCC
pays any  such fee  to the  Correspondent Lender  as long  as the  applicable
Mortgage  Loan  remains outstanding  and  the  Mortgagor  is current  in  the
remittance of his or her Monthly Payment to MLCC.

     CORRESPONDENT TRAILING PREMIUM RATE:  With respect to a Correspondent
     ------------------------------------
Mortgage Loan, the per annum rate at which the related Correspondent Trailing
Premium, if applicable, is paid.

     CORPORATE TRUST OFFICE:  The principal office of the Trustee at which
     ----------------------
at any  particular time its corporate business with respect to this Agreement
shall be  administered,  which  office  at  the date  of  execution  of  this
instrument is  located at  3 Park Plaza,  Irvine, California  92614, Telecopy
(714) 253-7577.

     CURRENT SUBORDINATION LEVEL:  With respect to any Distribution Date, the
     ---------------------------
percentage derived from the fraction, the  numerator of which is the Class  B
Principal  Balance  (before  giving  effect  to  the  distributions  and  the
allocation of the  Class B Loss  Amount for such  Distribution Date) and  the
denominator of which  is the Pool Principal Balance  (before giving effect to
the Formula Principal Distribution Amount for such Distribution Date).

     CUSTODIAL AGREEMENT:  The Master Custodial Agreement,  dated as of April
     -------------------
1, 1996 among Bankers Trust Company of California, N.A., as  trustee, Merrill
Lynch Mortgage Investors,  Inc., MLCC Mortgage Investors, Inc.,  MLCC and The
Chase Manhattan Bank, N.A., as custodian.

     CUSTODIAN:  The custodian under the Custodial Agreement.
     ---------

     CUT-OFF DATE:  March 1, 1997 (or the date of origination, if later).
     ------------

     DEFAULTED MORTGAGE LOAN:  Any Mortgage Loan as to which a Monthly
     -----------------------
Payment is 90 days or more delinquent.

     DEFINITIVE CERTIFICATES:  As defined in Section 4.02(l).
     -----------------------

     DEPOSITORY:  The initial Depository shall be The Depository Trust
     ----------
Company, the nominee of which is CEDE  & Co., as the registered Holder of one
or more Class A Certificates evidencing in the aggregate the Original Class A
Principal  Balance.    The  Depository shall  at  all  times  be  a "clearing
corporation" as defined  in Section  8-102(3) of the Uniform  Commercial Code
of the  State of New York.

     DEPOSITORY PARTICIPANT:  A broker, dealer, bank or other financial
     ----------------------
institution or  other Person for whom from time  to time a Depository effects
book-entry transfers and pledges of securities deposited with the Depository.

     DETERMINATION DATE:  The fifth day (or if such fifth day is not a
     ------------------
Business Day, the Business  Day immediately preceding such fifth  day) of the
month of the related Distribution Date.

     DISQUALIFIED ORGANIZATION:  As defined in Section 4.02(i).
     -------------------------

     DISTRIBUTION ACCOUNT:  The account created and maintained pursuant to
     --------------------
Section 6.01.

     DISTRIBUTION ACCOUNT SHORTFALL:  With respect to any Distribution Date,
     ------------------------------
the sum of (a)  the amount, if any,  by which (x)  the aggregate of the  full
amounts that  are due to be distributed on  the Class A Certificates pursuant
to  clauses (i) and  (ii) of Section  6.01(a) exceeds  (y) the amount  of the
funds (other  than the Insured  Payment made in respect  of such Distribution
Date)  that will be on deposit in the Distribution Account in respect of such
Distribution  Date and  then  available  to be  distributed  on the  Class  A
Certificates,  after taking into account all deposits  required to be made to
the Distribution  Account on  or prior to  such Distribution  Date, including
without limitation  all Advances,  funds to be  transferred from  the Reserve
Fund, Pre-Funding Earnings,  the amount deposited by the  Company pursuant to
the  last paragraph  of Section  6.01(a) and  payments under  the Certificate
Guaranty Surety Bond, and (b) on  the third Distribution Date succeeding  the
month in  which there occurs the  latest original scheduled maturity  date of
any Mortgage Loan  that was an Outstanding  Mortgage Loan at any  time during
such month, the  amount, if any,  necessary to reduce  the Class A  Principal
Balance to zero (after giving effect to all other distributions of  principal
to be made on such Distribution Date in respect of the Class A Certificates),
without deduction, in the case of either of the foregoing clauses (a) or (b),
of any amounts required to be withheld that are attributable to the liability
of  the Trust Fund  or the Trustee for  withholding taxes (including, without
limitation, interest and penalties in respect thereof).

     DISTRIBUTION DATE:  The 15th day of any month, or if such 15th day is
     -----------------
not a Business  Day, the first Business Day  immediately following, beginning
with the First Distribution Date.

     DUE DATE:  As to any Distribution Date, the first day of the month of
     --------
such Distribution Date, which is the day on which each Monthly Payment is due
on a Mortgage Loan, exclusive of any days of grace.

     DUE PERIOD:  With respect to any Distribution Date, the calendar month
     ----------
preceding the month of such Distribution Date.

     ELIGIBLE ACCOUNT:  An account that is (i) maintained with a federal or
     ----------------
state  chartered   depository  institution  the   long-term  unsecured   debt
obligations of which have been rated by each Rating Agency in one of its  two
highest rating categories at the time of the deposit therein, or (ii) a trust
account  maintained  with the  corporate  trust  department of  a  depository
institution, which institution is acting  in its fiduciary capacity, or (iii)
an account or accounts  the deposits in which are fully  insured by the FDIC,
or (iv)  an account  or accounts in  a depository  institution in  which such
accounts are insured by the FDIC (to the limits established by the FDIC), the
uninsured deposits  in which accounts  are otherwise either (a)  secured such
that, as  evidenced by  an Opinion of  Counsel delivered  to the  Trustee and
acceptable to the  Rating Agencies, the Certificateholders have  a claim with
respect to the  funds in such account and a perfected first security interest
against  any collateral and  the proceeds thereof (which  shall be limited to
Eligible Investments)  securing such funds that is  superior to claims of any
other depositors or  creditors of the depository institution  with which such
account  is maintained  or (b)  swept at  the end  of each Business  Day into
either (1) Eligible Investments in the name of the Trustee so that the amount
remaining  in  such account  (after  giving effect  to such  sweep)  is fully
insured by the  FDIC or (2) an  account that satisfies clause  (ii) above, or
(v)  otherwise  acceptable  to  each  Rating  Agency  without  reduction   or
withdrawal  of each  rating of the  Class A  Certificates, as evidenced  by a
letter from each Rating Agency. 

     ELIGIBLE INVESTMENTS:  One or more of the following:
     --------------------

          (a)  obligations of, or guaranteed as to principal and interest by,
     the  United  States  or  obligations of  any  agency  or instrumentality
     thereof when such obligations are backed by the full faith and credit of
     the United States;

          (b)  repurchase agreements for obligations specified  in clause (a)
     maturing not later  than the day prior to the Distribution Date on which
     such  amounts  are  to  be  distributed,  provided  that  the  long-term
     unsecured  obligations  of   the  party  agreeing  to   repurchase  such
     obligations are at the  time rated by each Rating  Agency in one of  its
     two highest rating categories and the short-term debt obligations of the
     party agreeing to  repurchase shall be rated P-1 by Moody's and A-1+ by
     Standard & Poor's;

          (c)  certificates of  deposit, time  deposits, demand deposits  and
     bankers' acceptances (which shall each  have an original maturity of not
     more  than 90 days and, in the case of bankers' acceptances, shall in no
     event  have an original  maturity of more  than 365 days)  of any United
     States  depository institution or  trust company incorporated  under the
     laws  of the  United States  or any state,  provided that  the long-term
     unsecured  debt  obligations  of such  depository  institution  or trust
     company  at the  date of  acquisition thereof  have been  rated by  each
     Rating  Agency  in one  of  its two  highest rating  categories  and the
     short-term obligations of  such depository institution or  trust company
     shall be rated P-1 by Moody's and A-1+ by Standard & Poor's;

          (d)  commercial  paper (having original maturities of not more than
     365 days) of  any corporation incorporated under the laws  of the United
     States or any  state thereof which on  the date of acquisition  has been
     rated by Moody's and Standard & Poor's in its highest  short-term rating
     (which is P-1 in the case of Moody's and A-1+ in the  case of Standard &
     Poor's); provided that such commercial  paper shall mature no later than
     the day prior to the Distribution  Date on which such amounts are to  be
     distributed; 

          (e)  money  market funds with the highest long-term rating assigned
     by the Rating Agencies; and 

          (f)  other   obligations   or   securities  that   are   "permitted
     investments"  within the  meaning of Section  860(G)(a)(5) of  the Code,
     based  upon  an  Opinion  of  Counsel  delivered  to  the  Trustee,  the
     Certificate  Insurer  and the  Surety,  and  acceptable to  each  Rating
     Agency, the Certificate Insurer and the Surety as an Eligible Investment
     hereunder and will not result in  a reduction or withdrawal of the  then
     current rating of the Class A Certificates, as evidenced by a  letter to
     such effect from each Rating Agency;

provided  that  no  instrument  shall  be  an  Eligible  Investment  if  such
instrument evidences  either (a)  a right to  receive only  interest payments
with respect to  the obligation underlying such instrument, or (b) a right to
receive  both  principal  and  interest  payments  derived  from  obligations
underlying such instrument  where the  interest and  principal payments  with
respect to such instrument provide a  yield to maturity of greater than  120%
of the yield to maturity at par of such underlying obligations.

     ERISA:  The Employee Retirement Income Security Act of 1974, as amended.
     -----

     ESCROW ACCOUNT:  The account or accounts created and maintained pursuant
     --------------
to Section 5.10.

     ESCROW PAYMENTS:  The amounts constituting applicable ground rents,
     ---------------
taxes, assessments, water rates and other payments required to be escrowed by
the Mortgagor with the mortgagee pursuant to the Mortgage Loan.

     EXCESS PROCEEDS:  All amounts (net of the related unreimbursed Servicing
     ---------------
Advances) received  on  any  Mortgage  Loan  (whether  as  regular  principal
payments, Principal Prepayments,  Repurchase Proceeds, Liquidation  Proceeds,
insurance proceeds, condemnation awards, or  with respect to a disposition of
a Mortgaged  Property which has been acquired by  foreclosure or deed in lieu
of  foreclosure or  otherwise) in  excess  of the  Principal  Balance at  the
Cut-off Date of such Mortgage Loan and accrued interest thereon, plus amounts
to be paid to the Class R Certificateholder pursuant to Section 5.21.

     FDIC:  The Federal Deposit Insurance Corporation or any successor
     ----
organization.

     FHLMC:  The Federal Home Loan Mortgage Corporation or any successor
     -----
organization.

     FIDELITY BOND:  A fidelity bond to be maintained by the Master Servicer
     -------------
pursuant to Section 5.19.

     FIRST DISTRIBUTION DATE:  April 15, 1997.
     -----------------------

     FNMA:  The Federal National Mortgage Association or any successor
     ----
organization.

     FORMULA EXCESS INTEREST AMOUNT:  With respect to any Distribution Date,
     ------------------------------
the  amount,  if  any,  by  which  one  month's  interest  at  the  Alternate
Certificate Rate  on  the Pool  Principal  Balance at  the  beginning of  the
related Principal Prepayment Period (giving effect to the Monthly Payment due
on such  Due Date and  Principal Prepayments  prior to such  Due Date)  is in
excess of  one month's interest  at the weighted average  of the Class  A and
Class  B Pass-Through  Rates  for  such Distribution  Date  on the  aggregate
principal  balances  of  such  Certificates  (before  giving  effect  to  any
distributions or Class B Loss Amounts for such Distribution Date).

     FORMULA PRINCIPAL DISTRIBUTION AMOUNT:  As to any Distribution Date, an
     -------------------------------------
amount equal to the sum of:

          (a)  the principal  portion of all Monthly Payments, whether or not
     received, which were due on the related Due Date on Outstanding Mortgage
     Loans as of such Due Date;

          (b)  with  respect to each Mortgage Loan, all Principal Prepayments
     made by the Mortgagor during the related Principal Prepayment Period;

          (c)  with respect to each Mortgage Loan not described in (e) below,
     all Insurance Proceeds, condemnation awards and any other cash  proceeds
     from a  source other than  the Mortgagor, to  the extent required  to be
     deposited in  the Certificate Account  pursuant to Section  5.08(iv) and
     (v),  which are  allocable to  principal  and were  received during  the
     related   Principal  Prepayment  Period,  net  of  related  unreimbursed
     Servicing  Advances and  net of any  portion thereof  which, as  to such
     Mortgage Loan, constitutes Late Collections;

          (d)  with respect to each Mortgage  Loan that has been  repurchased
     pursuant  to Section  11.01  during  the  related  Principal  Prepayment
     Period, an amount equal to the Principal Balance of the Mortgage Loan as
     of the date of repurchase;

          (e)  with respect  to each Mortgage  Loan that became  a Liquidated
     Mortgage Loan during the related Principal Prepayment Period, the amount
     allocable to  the principal  of such Liquidated  Mortgage Loan  that was
     recovered out of Net Liquidation  Proceeds in respect of such Liquidated
     Mortgage Loan in such Principal Prepayment Period; and

          (f)  with  respect to  each Mortgage  Loan  repurchased during  the
     related  Principal Prepayment  Period  by  the  Master Servicer  or  the
     Mortgage Loan  Seller pursuant  to Sections 2.01,  2.02, 3.01,  3.04 and
     5.01, an  amount equal  to the  principal amount of  the Purchase  Price
     (exclusive of any portion thereof included in clause (a) above).

     GNMA:  The Government National Mortgage Association or any successor
     ----
organization.

     INDEPENDENT:  Of or relating to a Person which (i) is in fact
     -----------
independent of the  Company and the Master  Servicer, (ii) does not  have any
direct financial interest or any  material indirect financial interest in the
Company and the Master Servicer if different from the Company or an affiliate
thereof and (iii) is not connected with the Company or the Master 
Servicer  as an  officer,  employee, director  or  person performing  similar
functions.

     INDEX:  As to each Mortgage Loan, the index for the adjustment of the
     -----
Mortgage Rate on  the related Mortgage  Note, which index  is the prime  rate
(referred to  in Section 3.01  as the  "Prime Index"),  the London  interbank
offered rate for one-month U.S. Dollar deposits (referred to in Section  3.01
as the "One-Month LIBOR Index"),  the London interbank offered rate  for six-
month U.S. dollar  deposits (referred  to in Section  3.01 as the  "Six-Month
LIBOR Index"),  or the one-year U.S.  treasury yield (referred to  in Section
3.01 as the "Treasury Index"), in each case as defined in such Mortgage Note.

     INDEX CONVERTIBLE MORTGAGE LOAN:  Any Mortgage Loan as to which the
     -------------------------------
Mortgagor, at  its option in accordance  with the terms thereof,  may convert
its  Mortgage Rate to  a different Index  and applicable Margin,  but may not
convert its Mortgage Rate to a fixed rate.

     INITIAL MORTGAGE LOANS:  The Mortgage Loans other than the Subsequent
     ----------------------
Mortgage Loans.

     INSURANCE AGREEMENT:  The Insurance and Indemnity Agreement, dated as
     -------------------
of March 26,  1997, among the Company,  the Master Servicer,  the Certificate
Insurer and the Trustee.

     INSURANCE PROCEEDS:  Proceeds paid by any insurer pursuant to any
     ------------------
insurance policy  covering a Mortgage Loan,  net of costs  of collecting such
proceeds.

     INSURED AMOUNT:  With respect to any Distribution Date, the sum of (i)
     --------------
the Distribution  Account Shortfall for  such Distribution Date and  (ii) any
Preference Amount  that has not  been previously paid  to the Trustee  by the
Certificate Insurer.

     INSURED EXPENSES:  Expenses covered by any insurance policy.
     ----------------

     INSURED PAYMENT:  With respect to any Distribution Date, the Insured
     ---------------
Amount paid to the Trustee by the Certificate Insurer.

     INTEREST ADJUSTMENT DATE:  The date specified in a Mortgage Note on
     ------------------------
which its Mortgage Rate is adjusted.

     LATE COLLECTIONS:  With respect to any Mortgage Loan, all amounts
     ----------------
received during  any Due Period, whether as late payments of Monthly Payments
or as Liquidation Proceeds, condemnation awards,  Insurance Proceeds, or with
respect to a disposition of a  Mortgaged Property which has been acquired  by
foreclosure or  deed  in lieu  of  foreclosure  or otherwise,  any  of  which
represent late 
payments or collections  of Monthly Payments that were due but delinquent for
a previous Due  Date and not previously  recovered and with respect  to which
delinquent Monthly Payments an  Advance has been made by the  Master Servicer
or, under the circumstances set forth in Section 6.03(b), by the Trustee.

     LATE PAYMENT RATE:  As defined in the Insurance Agreement.
     -----------------

     LIBOR:  As to any Distribution Date as follows:
     -----

     (i)   The  arithmetic mean  (rounded, if  necessary, to the  nearest one
sixteenth of  a percent, with a one thirty-second  of a percent being rounded
upwards) of the offered rates for United States dollar deposits for one month
which appear on  the Reuters Screen LIBO Page (as defined  below) as of 11:00
A.M., London time, on the second LIBOR business day prior to  the immediately
preceding  Distribution Date  (but  as  of  March  26,  1997  for  the  First
Distribution  Date); provided that at least two  such offered rates appear on
the Reuters Screen LIBO Page on such  date.  If fewer than two offered  rates
appear, LIBOR will  be determined on  such date as  described in (ii)  below.
"Reuters Screen LIBO Page" means the display designated as page "LIBO" on the
Reuters Monitor Money  Rates Service (or such  other page as may  replace the
LIBO page  on that  service for the  purpose of displaying  London inter-bank
offered rates of major banks).  A "LIBOR business day" is a day which is both
a  Business Day  and a  day on  which  banks in  London are  not required  or
authorized by law to be closed.

     (ii)  If on such date fewer than two offered rates appear on the Reuters
Screen LIBO Page  as described  in (i)  above, the Trustee  will request  the
principal  London office  of  each of  the reference  banks  (which shall  be
National Westminster Bank Plc, Bank of Tokyo Trust Co., Barclays Bank Plc and
Bankers  Trust Company,  so long as  such bank,  respectively, is  engaged in
transactions in the  London inter-bank market; to the extent any such bank is
not so engaged, it shall be replaced as a reference bank by a major bank that
is engaged in  transactions in the London inter-bank market,  selected by the
Master Servicer) ("Reference Banks") to  provide the Trustee with its offered
quotation for  United States dollar deposits for one  month to prime banks in
the London inter-bank market as of 11:00 A.M., London time, on such date.  If
at  least  two  Reference  Banks   provide  the  Trustee  with  such  offered
quotations, then LIBOR on such date will be the arithmetic mean  (rounded, if
necessary, to  the nearest  one-sixteenth of  a percent,  with a  one thirty-
second of a  percent being rounded upwards)  of all such  quotations.  If  on
such date fewer than two of the Reference Banks provide the Trustee with such
an  offered  quotation,  LIBOR on  such  date  will  be the  arithmetic  mean
(rounded, if necessary, to the nearest 
one-sixteenth  of  a percent,  with a  one thirty-second  of a  percent being
rounded upwards)  of the offered  per annum rates  which one or  more leading
banks in  the City of New  York are quoting as  of 11:00 A.M., New  York City
time,  on such  date  to  leading European  banks  for United  States  dollar
deposits  for  one month  (which banks  shall  be Bankers  Trust  Company and
Citibank,  N.A.; to the extent  any such bank  is not making  such quotes, it
shall be replaced by a bank selected  by the Trustee (after consultation with
the Master Servicer) that is making such quotes), provided, however,  that if
such  banks are  not quoting  as  described above,  LIBOR will  be  the LIBOR
applicable to the immediately preceding Distribution Date.

     LIQUIDATED MORTGAGE LOAN:  Any defaulted Mortgage Loan (a) as to which
     ------------------------
the  Master Servicer  has determined  that  all amounts  which it  expects to
recover from  or on  account of such  Mortgage Loan  or property  acquired in
respect thereof have been  recovered, (b) as to which a  Cash Liquidation has
taken place or (c) with respect  to which the related Mortgaged Property  has
been acquired by foreclosure or deed in lieu of foreclosure and a disposition
of such Mortgaged Property has occurred.

     LIQUIDATION EXPENSES:  Expenses which are incurred by the Master
     --------------------
Servicer  or any  Sub-Servicer  in  connection with  the  liquidation of  any
defaulted Mortgage Loan  or property acquired in  respect thereof, including,
without limitation, legal fees and expenses, any unreimbursed amount expended
by the  Master Servicer  pursuant to  Sections 5.16 and  5.21 respecting  the
related Mortgage Loan and any  related and unreimbursed expenditures for real
estate property taxes or for property restoration or preservation.

     LIQUIDATION PROCEEDS:  Cash (including Insurance Proceeds) received by
     --------------------
the  Master Servicer  in connection  with  the liquidation  of any  defaulted
Mortgage  Loan or  Mortgaged Property  acquired in  respect thereof,  whether
through  the  sale or  assignment  of  such  Mortgage Loan,  trustee's  sale,
foreclosure sale or otherwise, or the  sale of the Mortgaged Property if  the
Mortgaged  Property  is acquired in  satisfaction of the  Mortgage Loan other
than amounts  required to be  paid to  the Mortgagor pursuant  to law or  the
terms  of the  applicable Mortgage  Note plus,  with respect  to  a defaulted
Mortgage Loan that is also an Additional Collateral Mortgage Loan, the amount
realized on the  related Additional Collateral with respect  to such Mortgage
Loan in accordance with Section 5.21.

     LOAN-TO-VALUE RATIO:  The fraction, expressed as a percentage, the
     -------------------
numerator  of  which is  the  outstanding  principal  amount of  the  related
Mortgage Loan at  the time of origination and the denominator of which is the
appraised value of the 
related  Mortgaged Property at such  time or, in the  case of a Mortgage Loan
financing the acquisition  of the Mortgaged Property, the sales  price of the
Mortgaged Property, if such sales price is less than such appraised value.

     MARGIN:  With respect to each Mortgage Loan, the number of basis points
     ------
which are added  to or subtracted  from the Index  to establish the  Mortgage
Rate on the related Mortgage Note.

     MASTER SERVICER:  Merrill Lynch Credit Corporation, a Delaware
     ---------------
corporation,  or  its successor  in  interest  or  any successor  under  this
Agreement as herein provided.

     MAXIMUM MORTGAGE RATE:  With respect to each Mortgage Loan, the maximum
     ---------------------
rate of interest set forth as such in the related Mortgage Note.

     MLCC:  Merrill Lynch Credit Corporation and its successors in interest.
     ----

     MONTHLY PAYMENT:  The minimum required monthly payment of principal and
     ---------------
interest  due on a Mortgage  Loan as specified  in the Mortgage  Note for any
month (before  any  adjustment to  such  scheduled amount  by reason  of  any
bankruptcy or similar proceeding or any moratorium or similar waiver or grace
period).   Monthly Payments shall  be deemed due  on an Outstanding  Mortgage
Loan until such time as it becomes a Liquidated Mortgage Loan.

     MOODY'S:  Moody's Investors Service, Inc. or its successor in interest.
     -------

     MORTGAGE:  The mortgage, deed of trust or other instrument creating a
     --------
first  lien or a first priority ownership interest in an estate in fee simple
in real property (or a leasehold that  extends at least five years beyond the
maturity of the related Mortgage Loan) securing a Mortgage Note.

     MORTGAGE 100(Service Mark) LOAN:  A Mortgage Loan having at the time of
     -------------------------------
origination  a Loan-to-Value  Ratio  generally in  excess  of MLCC's  maximum
acceptable Loan-to-Value Ratio for such Mortgage Loan, which Mortgage Loan is
secured by  additional  collateral in  the  form of  a  security interest  in
marketable securities having  a market value, as  of the date of  such loan's
origination,  at   least  equal   to  the   Original  Additional   Collateral
Requirement.

     MORTGAGE 100(Service Mark) PLEDGE AGREEMENT:  With respect to each
     -------------------------------------------
Mortgage  100(Service Mark)  Loan,  the  Mortgage  100(Service  Mark)  Pledge
Agreement for  Securities Account between  the Mortgagor under  such Mortgage
100(Service Mark) Loan and  MLCC, pursuant to which such Mortgagor  granted a
security interest in various investment securities.

     MORTGAGE FILE:  The items referred to in Exhibit B annexed hereto
     -------------
pertaining to a particular Mortgage Loan.

     MORTGAGE LOAN:  An individual mortgage loan and all rights with respect
     -------------
thereto, evidenced by  a Mortgage and a  Mortgage Note, sold and  assigned by
the  Company to the Trustee  and which is  the subject of  this Agreement and
included in the Trust Fund.   The Mortgage Loans originally sold and  subject
to  this Agreement are  identified on the  Mortgage Loan Schedule.   The term
"Mortgage Loan" includes  each Subsequent Mortgage Loan as  of the Subsequent
Transfer Date applicable thereto.

     MORTGAGE LOAN SCHEDULE:  The schedule of Mortgage Loans attached hereto
     ----------------------
as Exhibit  A, setting  forth the following  information as to  each Mortgage
Loan:   (i)  the Mortgage  Loan identifying  number; (ii)  a code  indicating
whether the Mortgaged Property is  owner-occupied; (iii) the property type of
the Mortgaged  Property; (iv) the  original number of months  to maturity and
the number of months remaining to maturity from the Cut-off Date; (v) (a) the
appraised value of  the Mortgaged Property as set forth in an appraisal which
was delivered at the time of the origination of the Mortgage Loan, or, in the
event the Mortgage  Loan was made in  connection with the acquisition  of the
Mortgaged Property by the Mortgagor,  the lesser of such appraised value  and
the purchase  price of the Mortgaged Property  actually paid by the Mortgagor
at  the time  of the  origination of  the Mortgage Loan,  and (b)  the ratio,
expressed as a percentage, of the  original principal amount of the  Mortgage
Loan to the  amount specified in (a)  above; (vi) the current  Mortgage Rate;
(vii) the current Margin;  (viii) the amount of the current  Monthly Payment;
(ix) the next Interest Adjustment Date; (x) the original Principal Balance of
the  Mortgage Loan; and (xi) the Principal Balance of the Mortgage Loan as of
the close of business on the Cut-off  Date.  The Mortgage Loan Schedule shall
include each Schedule of Subsequent  Mortgage Loans delivered on a Subsequent
Transfer Date.

     MORTGAGE LOAN SELLER:  Merrill Lynch Credit Corporation, a Delaware
     --------------------
corporation, and its successors and assigns.

     MORTGAGE NOTE:  The note or other evidence of the indebtedness of a
     -------------
Mortgagor secured by a Mortgage.

     MORTGAGE POOL:  The pool of Mortgage Loans held in the Trust Fund.
     -------------

     MORTGAGE RATE:  With respect to each Mortgage Loan, the per annum rate
     -------------
of  interest  for  the  applicable  period borne  by  the  Mortgage  Loan, as
determined pursuant to the Mortgage Note. 

     MORTGAGED PROPERTY:  The real property securing a Mortgage Note.
     ------------------

     MORTGAGOR:  The obligor on a Mortgage Note.
     ---------

     NET INTEREST SHORTFALL:  With respect to any Distribution Date, the sum
     ----------------------
of (i) the Net  Prepayment Interest Shortfall, if any, for  such Distribution
Date and (ii) the Relief Act Reduction, if any, for such Distribution Date as
determined in Section 6.01.

     NET LIQUIDATION PROCEEDS:  As to any Liquidated Mortgage Loan,
     ------------------------
Liquidation Proceeds net of Liquidation Expenses.

     NET MORTGAGE RATE:  As to any day and Mortgage Loan, its Mortgage Rate
     -----------------
less the sum of (i) the  Servicing Fee Rate, (ii) if such Mortgage  Loan is a
Correspondent Mortgage Loan, the Correspondent Trailing Premium Rate, if any,
and (iii) the Premium Amount (expressed as a per annum rate).

     NET PREPAYMENT INTEREST SHORTFALL:  As to any Distribution Date, the
     ---------------------------------
aggregate of  the Prepayment  Interest Shortfalls  incurred  on the  Mortgage
Loans in  the preceding Principal Prepayment Period that  were not made up by
the application of  the Servicing Fees  collected by the  Master Servicer  in
respect of such Principal Prepayment Period pursuant to Section 6.03(c).

     NONRECOVERABLE ADVANCE:  Any advance previously made or proposed to be
     ----------------------
made in  respect of  a Mortgage Loan  by the Master  Servicer or  the Trustee
pursuant to Section  6.03 which,  in the  good faith judgment  of the  Master
Servicer  or the  Trustee, will not  be ultimately recoverable  by the Master
Servicer  or  the Trustee  from  Late  Collections, Liquidation  Proceeds  or
otherwise.  The  determination by the  Master Servicer that  it has made,  or
would be making, a Nonrecoverable Advance shall be evidenced by a certificate
of a Servicing  Officer of the Master  Servicer delivered to the  Trustee and
the Company and detailing the reasons for such determination.

     NON-U.S. PERSON:  An individual, corporation, partnership or other
     ---------------
Person other than  a citizen or resident of the United States, a corporation,
partnership  or other entity created or organized in or under the laws of the
United States  or any  political subdivision  thereof, or an  estate that  is
subject to U.S. federal income tax  (regardless of the source of its  income)
or a  trust if  (a) a  court within  the United  States is  able to  exercise
primary supervision over the administration of the  trust and (b) one or more
United States trustees have authority to control all substantial decisions of
trust.

     OFFICERS' CERTIFICATE:  A certificate signed by two of any of the
     ---------------------
Chairmen of the  Board, Vice Chairman of  the Board, the President,  a Senior
Vice President, a Vice President,  an Assistant Vice President, the Treasurer
or the Secretary or one of the Assistant  Treasurers or Assistant Secretaries
or any other duly  authorized officer of the Company or  the Master Servicer,
and delivered to the Trustee.

     OPINION OF COUNSEL:  A written opinion of counsel, who may be counsel
     ------------------
for the Company  or the Master Servicer  and who is reasonably  acceptable to
the Trustee  and the  Surety and the  Certificate Insurer;  provided, however
that the Trustee  and the Surety and the Certificate Insurer shall receive an
opinion  of  Independent  counsel  with  respect  to  any  opinion  submitted
regarding  the qualification  of the  Trust Fund  (exclusive of  the Mortgage
100(Service Mark) Pledge Agreements,  the Parent Power(Registered  Trademark)
Agreements and the Pre-Funding Account  (including the funds therein and Pre-
Funding Earnings)) as a REMIC or compliance with any of the REMIC Provisions.

     ORIGINAL ADDITIONAL COLLATERAL REQUIREMENT:  With respect to any
     ------------------------------------------
Additional Collateral  Mortgage  Loan,  an  amount equal  to  the  Additional
Collateral  required by the  Company at the  time of the  origination of such
Additional Collateral Mortgage Loan in  order to achieve a Constructive Loan-
to-Value Ratio for such Additional  Collateral Mortgage Loan, generally equal
to seventy percent (70%); for purposes of the Required Surety Payment,  in no
event shall the Original Additional Collateral Requirement for an  Additional
Collateral  Mortgage  Loan  exceed  thirty  percent  (30%)  of  its  original
principal balance.  

     ORIGINAL CLASS A PRINCIPAL BALANCE:  $324,728,000.
     ----------------------------------

     ORIGINAL CLASS B PRINCIPAL BALANCE:  $4,111,473.
     ----------------------------------

     ORIGINAL POOL PRINCIPAL BALANCE: (including the Pre-Funded Amount)  
     -------------------------------
$328,839,473.

     ORIGINAL PRE-FUNDED AMOUNT:  $80,000,000.
     --------------------------

     ORIGINAL SUBORDINATION LEVEL:  The percentage derived from the fraction
     ----------------------------
the numerator  of which  is the Original  Class B  Principal Balance  and the
denominator of which is the Original Pool Principal Balance, which percentage
is 1.25%.

     ORIGINATE or ORIGINATION:  When used with respect to a Mortgage Loan
     ---------    -----------
(whether or not used as a capitalized term), the closing and funding  of such
Mortgage Loan.

     OUTSTANDING MORTGAGE LOAN:  As to any Due Date, a Mortgage Loan which
     -------------------------
was not the subject of a Principal Prepayment in full prior to such Due Date,
which did not become  a Liquidated Mortgage Loan prior  to such Due Date  and
which was not repurchased under Section 2.01, 2.02, 3.01, 3.04 or  5.01 prior
to such Due Date.

     PARENT POWER(Registered Trademark) AGREEMENT:  With respect to each
     --------------------------------------------
Parent Power(Registered Trademark)  Mortgage Loan, a Parent  Power(Registered
Trademark) Guaranty and Security Agreement for Securities Account or a Parent
Power(Registered Trademark) Guaranty Agreement for Real Estate.

     PARENT POWER(Registered Trademark) GUARANTY AGREEMENT FOR REAL ESTATE: 
     ---------------------------------------------------------------------
With  respect  to a  Parent  Power(Registered  Trademark) Mortgage  Loan,  an
agreement between MLCC and a guarantor on behalf of the Mortgagor  under such
Parent  Power(Registered  Trademark)  Mortgage Loan  pursuant  to  which such
guarantor  guarantees  the  payment  of  certain  losses  under  such  Parent
Power(Registered Trademark) Mortgage Loan, authorizes  MLCC to draw on a home
equity credit line to fund such guaranty and has secured such guaranty with a
lien on residential real estate of the guarantor.  The required amount of the
collateral  supporting  such guaranty  is  at  least  equal to  the  Original
Additional Collateral Requirement for such Parent Power(Registered Trademark)
Mortgage Loan.  For purposes  of this definition, the Parent Power(Registered
Trademark) Guaranty Agreement For Real Estate shall not include the rights of
the  mortgagee   under  the  Equity  Access(Registered   Trademark)  Security
Instrument referred to therein, which rights have been retained by MLCC.

     PARENT POWER(Registered Trademark) GUARANTY AND SECURITY AGREEMENT FOR
     ----------------------------------------------------------------------
SECURITIES ACCOUNT:  With respect to a Parent Power(Registered Trademark)
- ------------------
Mortgage Loan,  an agreement between  MLCC and a  guarantor on behalf  of the
Mortgagor  under  such  Parent  Power(Registered  Trademark)  Mortgage   Loan
pursuant to  which such  guarantor guarantees the  payment of  certain losses
under such Parent Power(Registered Trademark) Mortgage Loan and has granted a
security interest to  MLCC in certain marketable  securities to collateralize
such guaranty.  The  required amount of such collateral is at  least equal to
the   Original   Additional   Collateral   Requirement   for    such   Parent
Power(Registered Trademark) Mortgage Loan.

     PARENT POWER(Registered Trademark) MORTGAGE LOAN:  A Mortgage Loan
     ------------------------------------------------
having  at the time of origination a  Loan-to-Value Ratio generally in excess
of MLCC's  maximum acceptable  Loan-to-Value Ratio  for  such Mortgage  Loan,
which  Mortgage Loan  is supported  by a  Parent Power(Registered  Trademark)
Agreement.

     PAYING AGENT:  The Person appointed by the Master Servicer as Paying
     ------------
Agent pursuant to Section  4.05.  If the Master Servicer has  not appointed a
Paying Agent, the Master Servicer shall be the Paying Agent.

     PAYMENT ADJUSTMENT DATE:  The date specified in a Mortgage Note on which
     -----------------------
the Monthly Payment is adjusted.

     PERCENTAGE INTEREST:  As to any Class A or Class B Certificate, the
     -------------------
percentage interest evidenced  thereby in distributions  required to be  made
hereunder, such percentage interest being equal to the percentage obtained by
dividing  the  denomination of  such  Certificate  by  the aggregate  of  the
denominations of all  the Certificates of such  Class; and as to  the Class R
Certificates, the Percentage Interest specified on the face thereof.

     PERSON:  Any individual, corporation, partnership, joint venture,
     ------
association,  joint-stock  company,  trust,  unincorporated  organization  or
government or any agency or political subdivision thereof.

     POOL PRINCIPAL BALANCE:  The Original Pool Principal Balance less (i)
     ----------------------
the  aggregate   of  all  Formula  Principal  Distribution  Amounts  and  all
Unrecovered   Principal  Amounts   for,  unless   otherwise   specified,  the
Distribution  Date  in  the month  of  the  reference thereto  and  all prior
Distribution  Dates less  (ii)  the amount  distributed from  the Pre-Funding
Account  to  the  Class  A  Certificateholders on  account  of  principal  in
accordance with the last sentence of Section 5.14(b).

     PREFERENCE AMOUNT:  As defined in the Certificate Insurance Policy.
     -----------------

     PRE-FUNDED AMOUNT:  With respect to any date, the amount on deposit in
     -----------------
the Pre-Funding Account, exclusive of any Pre-Funding Earnings therein.

     PRE-FUNDING ACCOUNT:  The trust account created and maintained by the
     -------------------
Trustee  pursuant  to Section  5.14.   The  Pre-Funding  Account shall  be an
Eligible Account.

     PRE-FUNDING DISTRIBUTION DATE:  Each Distribution Date occurring during
     -----------------------------
the Pre-Funding Period, and the Distribution Date occurring in  the month (i)
following the month in which the Pre-Funding Period ends, if such period ends
on  or after the  Distribution Date in such  month or (ii)  in which the Pre-
Funding Period ends,  if such period ends  prior to the Distribution  Date in
such month.

     PRE-FUNDING EARNINGS:  As to any Pre-Funding Distribution Date, the
     --------------------
amount of actual net investment earnings realized, or accrued, if applicable,
with respect  to the first  Distribution Date, on  amounts on deposit  in the
Pre-Funding Account during  the period beginning on the  Distribution Date in
the month preceding such Pre-Funding Distribution Date (or in the case of the
first Pre-Funding Distribution Date, beginning on the Closing Date) and ending
on the Business Day before such Pre-Funding Distribution Date.

     PRE-FUNDING PERIOD:  The period commencing on the Closing Date and
     ------------------
ending on the earliest to occur of (i) the date on which the aggregate amount
on deposit in the Pre-Funding  Account (exclusive of any investment earnings)
is less than $100,000, (ii)  the date on which an Event of  Default occurs or
(iii) June 14, 1997.

     PREMIUM AMOUNT:  With respect to the Certificate Insurance Policy, the
     --------------
amount  that  is payable  as a  premium  under the  terms of  the Certificate
Insurance Policy.

     PREPAYMENT INTEREST SHORTFALL:  With respect to any Distribution Date,
     -----------------------------
for each Mortgage Loan that was the subject of a partial Principal Prepayment
or a  Principal Prepayment  in full during  the related  Principal Prepayment
Period (other than a Principal Prepayment in full resulting from the purchase
of a Mortgage Loan pursuant to Section 2.02, 3.01, 3.04 or 11.01 hereof), the
amount by  which interest  paid  by the  Mortgagor  in connection  with  such
Principal Prepayment of  such Mortgage Loan is less than 30 days' interest at
the related Mortgage Rate on the amount paid.

     PRINCIPAL BALANCE:  At the time of any determination, the principal
     -----------------
balance of a Mortgage  Loan remaining to be paid at the  close of business on
the Cut-off Date with respect to  an Initial Mortgage Loan or the  Subsequent
Cut-off Date with respect  to a Subsequent Mortgage Loan (after  deduction of
all  principal payments  due  on or  before  the respective  Cut-off Date  or
Subsequent Cut-off  Date whether  or not paid  but without  deducting Monthly
Payments due after the respective Cut-off Date or Subsequent Cut-off Date and
received on or before the respective Cut-off Date or Subsequent Cut-off Date)
reduced  by all amounts distributed to  Certificateholders that are allocable
to  principal of  such Mortgage  Loan  (including Advances  made pursuant  to
Section 6.03).

     PRINCIPAL PREPAYMENT:  Any payment or other recovery of principal on a
     --------------------
Mortgage Loan (other than Liquidation Proceeds) made  by a Mortgagor which is
received in  advance of its scheduled Due Date,  and which is not accompanied
by an amount of  interest representing scheduled interest due on  any date or
dates in any month or months subsequent to the month of prepayment.

     PRINCIPAL PREPAYMENT PERIOD:  With respect to any Distribution Date, the
     ---------------------------
period beginning on the  first day of the month preceding the  month in which
such Distribution Date occurs and ending on the last day of the month  
preceding the month in  which such Distribution Date occurs.

     PURCHASE PRICE:  With respect to any Mortgage Loan required to be
     --------------
purchased  on any date pursuant to Section  2.01, Section 2.02, Section 3.01,
Section 3.04 or  Section 5.01 an amount equal  to the sum of (a)  100% of the
Principal Balance thereof plus any unreimbursed Advances of principal thereof
and (b)  unpaid accrued interest  at the Mortgage  Rate thereon from  the Due
Date to which interest was last paid by  the Mortgagor through the end of the
related Due  Period.   With respect  to any  Mortgage Loan  purchased by  the
Master Servicer  pursuant to Section  11.01, the  Purchase Price shall  be as
calculated in Section 11.01.

     RATING AGENCY:  Standard & Poor's and Moody's.  References herein to the
     -------------
highest long-term debt rating  category of a Rating Agency shall  mean AAA in
the case of Standard & Poor's and Aaa in the case of  Moody's, and references
to the second highest long-term rating category of a Rating Agency shall mean
AA  in the  case of  Standard & Poor's  and Aa1,  Aa2 or  Aa3 in the  case of
Moody's.

     RECORD DATE:  As to each Distribution Date, the last Business Day of the
     -----------
calendar  month  immediately  preceding  the  calendar  month  in  which  the
Distribution  Date  occurs (or  the Closing  Date  in the  case of  the first
Distribution Date).

     REIMBURSEMENT AMOUNT:  As to any Distribution Date, the sum of (x)(i)
     --------------------
all  Insured Payments  in  respect  of the  Class  A Certificates  previously
received  by the Trustee and not previously repaid to the Certificate Insurer
pursuant  to Section  6.01 plus  (ii) interest  accrued on each  such Insured
Payment not previously  repaid, calculated at the Late Payment  Rate from the
date the  Trustee received the  related Insured Payment and  (y)(i) any other
amounts then  due and owing  to the Certificate  Insurer under  the Insurance
Agreement plus (ii) interest  on such amounts at the Late Payment  Rate.  The
Certificate Insurer shall notify the  Trustee and the Master Servicer  of the
amount of any Reimbursement Amount.

     RELIEF ACT REDUCTION:  With respect to any Distribution Date, the
     --------------------
aggregate amount of reductions, if any, in the amount of interest due on  the
Mortgage  Loans  on the  related Due  Date  on account  of the  Soldiers' and
Sailors' Civil Relief Act of 1940, as amended.

     REMIC:  A "real estate mortgage investment conduit," as such term is
     -----
defined in the Code.

     REMIC PROVISIONS:  Provisions of the federal income tax law relating to
     ----------------
real estate mortgage investment conduits, which appear at Section 860A 
through  860G of Subchapter M of Chapter 1  of the Code, and  related 
provisions,  and  regulations  promulgated  thereunder,  as  the foregoing
may be in effect from time to time.

     REPURCHASE PROCEEDS:  All proceeds of any Mortgage Loan or property
     -------------------
acquired in  respect thereof repurchased  by the Master Servicer  or Mortgage
Loan Seller pursuant to Section 2.01, 2.02, 3.01, 3.04, 5.01 or 11.01.


     REQUIRED SURETY PAYMENT:  With respect to any Additional Collateral
     -----------------------
Mortgage Loan  that becomes  a Liquidated  Mortgage Loan,  the lesser  of (i)
related  Additional Collateral Mortgage  Loan Liquidation Shortfall  and (ii)
the excess,  if any,  of (a) the  Original Additional  Collateral Requirement
with respect to such Mortgage Loan over (b) the net proceeds realized by MLCC
from the related Additional Collateral as set forth in Section 5.21.

     RESERVE FUND:  The reserve fund created and maintained pursuant to
     ------------
Section 6.03(d).

     RESPONSIBLE OFFICER:  When used with respect to the Trustee, the
     -------------------
Chairman or Vice Chairman of the Board of Directors or Trustees, the Chairman
or Vice  Chairman of  the Executive  or Standing  Committee of  the Board  of
Directors or Trustees, the President, the Chairman of the Committee on  Trust
Matters, any Vice President, any Assistant Vice President, the Secretary, any
Assistant Secretary, the  Treasurer, any Assistant Treasurer,  the Controller
and any Assistant Controller or any  other officer of the Trustee customarily
performing  functions  similar  to  those  performed  by  any  of  the  above
designated officers and,  with respect to  a particular matter, to  whom such
matter is  referred because  of such officer's  knowledge of  and familiarity
with the particular subject.

     SALE AGREEMENT:  The Sale and Seller's Warranties Agreement dated as of
     --------------
March  1, 1997  between the  Company  and the  Mortgage Loan  Seller attached
hereto as Exhibit P.

     SCHEDULE OF SUBSEQUENT MORTGAGE LOANS:  The schedule attached to each
     -------------------------------------
Subsequent Transfer  Agreement listing  the Subsequent  Mortgage Loans  being
conveyed to the Trustee on  behalf of the Trust Fund pursuant thereto.   Each
such schedule shall include the same  categories of information set forth  in
the definition of the Mortgage Loan Schedule substituting, where appropriate,
information as of the applicable Subsequent Cut-off Date rather than the Cut-
off Date.

     SCHEDULED FORMULA PRINCIPAL DISTRIBUTION AMOUNT:  With respect to any
     -----------------------------------------------
Distribution  Date,  the  amount  specified  in clause  (a)  of  the  Formula
Principal Distribution Amount.

     SERVICING ADVANCES:  All customary, reasonable and necessary "out of
     ------------------
pocket" costs and expenses incurred in the performance by the Master Servicer
of its servicing obligations, including, but not limited to, the cost  of (i)
the preservation, restoration and protection of  the Mortgaged Property, (ii)
any  enforcement or judicial  proceedings, including foreclosures,  (iii) the
management and  liquidation  of  the  Mortgaged  Property  if  the  Mortgaged
Property  is  acquired  in  satisfaction  of the  Mortgage,  (iv)  taxes  and
assessments on the Mortgaged Properties subject to the Mortgage Loans and (v)
compliance with the obligations under Section 5.12.

     SERVICING FEE:  With respect to each Mortgage Loan, the amount of the
     -------------
monthly fee  paid for the servicing  of such Mortgage Loan, equal  to 1/12 of
the Servicing Fee Rate of the Principal  Balance of such Mortgage Loan.  Such
fee  shall be payable only at the time  of and with respect to those Mortgage
Loans for which payment is  in fact made of the entire amount  of the Monthly
Payments.   The right  to receive  the Servicing Fee  is limited to,  and the
Servicing Fee is  payable solely from,  the interest portion of  such Monthly
Payments collected  by the  Master Servicer, or  as otherwise  provided under
Section 5.09.  

     SERVICING FEE RATE:  0.25% per annum.
     ------------------

     SERVICING OFFICER:  Any officer of the Master Servicer involved in, or
     -----------------
responsible for, the administration and servicing of the Mortgage Loans whose
name and specimen signature appear on a list  of servicing officers furnished
to the  Trustee by the Master Servicer, as such list may from time to time be
amended.

     SINGLE CERTIFICATE:  A Certificate of any Class (other than a Class R
     ------------------
Certificate) that evidences a denomination of $1,000.

     STANDARD & POOR'S:  Standard & Poor's Ratings Services, a Division of
     -----------------
The McGraw-Hill Companies, Inc., or its successor in interest.

     STANDARD HAZARD POLICY:  Each standard hazard insurance policy or
     ----------------------
replacement therefor referred to in Section 5.16.

     SUBORDINATED PERCENTAGE:  As to any Distribution Date, 100% less the
     -----------------------
Class A Percentage.

     SUBORDINATED PREPAYMENT PERCENTAGE:  As to any Distribution Date, 100%
     ----------------------------------
less the Class A Prepayment Percentage.

     SUBSEQUENT CUT-OFF DATE:  As to those Subsequent Mortgage Loans which
     -----------------------
are transferred  and assigned  to the  Trustee on  behalf of  the Trust  Fund
pursuant to a  Subsequent Transfer Agreement, the  first day of the  month in
which the related Subsequent Transfer Date occurs. 

     SUBSEQUENT MORTGAGE LOANS:  The Mortgage Loans sold to the Trust Fund
     -------------------------
pursuant to Section 2.03 and the related Subsequent Transfer Agreement, which
shall be listed on the Schedule of Subsequent Mortgage Loans attached to such
Subsequent Transfer Agreement.

     SUBSEQUENT TRANSFER AGREEMENT:  Each Subsequent Transfer Agreement dated
     -----------------------------
as of  a Subsequent  Transfer Date executed  by the  Trustee and  the Company
substantially  in the form of Exhibit K  herein, pursuant to which Subsequent
Mortgage Loans are sold and assigned to the Trustee.

     SUBSEQUENT TRANSFER DATE:  The date specified in each Subsequent
     ------------------------
Transfer Agreement on which the related Subsequent Mortgage Loans are sold to
the Trust Fund.

     SUB-SERVICER:  Any Person with whom the Master Servicer enters into a
     ------------
Sub-Servicing Agreement.

     SUB-SERVICING AGREEMENT:  Any written contract between the Master
     -----------------------
Servicer  and any Sub-Servicer,  relating to  servicing or  administration of
certain Mortgage Loans as provided in Section  5.02, in such form as has been
approved by  the Master Servicer,  the Company, the Trustee,  the Certificate
Insurer or the Surety.

     SURETY:  AMBAC Indemnity Corporation, or any successor thereto, as
     ------
issuer of the Certificate Guaranty Surety Bond.

     SURETY AGREEMENT:  The Surety Bond Reimbursement Agreement dated as of
     ----------------
February 28, 1996 between Merrill Lynch Credit Corporation and the Surety.

     TRANSFER:  A direct or indirect transfer or other assignment of record
     --------
or beneficial interest in a Class R Certificate.

     TRUST FUND:  The corpus of the trust created by this Agreement, to the
     ----------
extent  described herein,  consisting of  (i) the  Mortgage Loans,  (ii) such
assets as  shall  from  time  to  time be  identified  as  deposited  in  the
Certificate Account and  Pre-Funding Account, (iii) property  which secured a
Mortgage Loan and which  has been acquired by foreclosure or  deed in lieu of
foreclosure, (iv) Standard Hazard Policies and any other  insurance policies,
and the proceeds thereof, (v) certain rights 
of the Company under the Sale Agreement as more particularly set forth in the
last  paragraph of Section  2.01 and as  described in Sections  2.02 and 3.01
hereof,  (vi) such  amounts as shall  from time  to time be  deposited in the
Distribution  Account, (vii)  the Certificate  Insurance  Policy, (viii)  the
Certificate Guaranty  Surety Bond, (ix)  the Reserve Fund, (x)  each Mortgage
100(Service  Mark) Pledge  Agreement  and  (xi) each Parent  Power(Registered
Trademark) Agreement.  The Mortgage 100(Service Mark) Pledge  Agreements, the
Parent  Power(Registered  Trademark) Agreements  and the  Pre-Funding Account
(including the funds therein  and Pre-Funding Earnings) shall not  be part of
the REMIC created by this Agreement.

     TRUSTEE:  Bankers Trust Company of California, N.A., as trustee, or its
     -------
successor in  interest or  any successor or  co-trustee under  this Agreement
appointed as herein provided.

     UNRECOVERED PRINCIPAL AMOUNT:  As to any Liquidated Mortgage Loan, the
     ----------------------------
portion, if  any, of the principal of such  Liquidated Mortgage Loan that was
not recovered at the time such  Liquidated Mortgage Loan became a  Liquidated
Mortgage Loan.  An Unrecovered Principal  Amount in respect of a Distribution
Date  is  one  that  was  incurred in  the  immediately  preceding  Principal
Prepayment Period.

     UNSCHEDULED FORMULA PRINCIPAL DISTRIBUTION AMOUNT:  With respect to any
     -------------------------------------------------
Distribution Date, the sum of the amounts specified in clauses (b), (c), (d),
(e) and (f) of the Formula Principal Distribution Amount.

     Section 1.02.  Interest Calculations.  Interest on the Class A and Class
                    ---------------------
B Certificates shall be calculated on the basis of the actual number of  days
in the related Accrual Period divided by 360.

                              (End of Article I)

                                  ARTICLE II

                   CONVEYANCE OF MORTGAGE LOANS; TRUST FUND
                   ----------------------------------------

     Section 2.01.  Conveyance of Mortgage Loans.  The Company, concurrently
                    ----------------------------
with the execution  and delivery hereof, does hereby  sell, transfer, assign,
set over and convey to the Trustee (for inclusion in the Trust Fund)  without
recourse all  the right,  title and  interest of  the Company  in and to  the
Initial Mortgage  Loans, including all  interest and principal due  after the
Cut-off Date  on or  with respect  to the  Initial Mortgage  Loans (it  being
understood that payments  of principal and interest first due  on the Initial
Mortgage  Loans on or  before the Cut-off  Date shall not  be conveyed to the
Trustee   pursuant  hereto),  and  each  Mortgage  100(Service  Mark)  Pledge
Agreement  and  each  Parent  Power(Registered  Trademark)  Agreement.    The
foregoing sale, transfer, assignment, set-over and  conveyance of each Parent
Power(Registered  Trademark)  Agreement  that  is  a Parent  Power(Registered
Trademark) Guaranty Agreement for Real Estate does  not constitute and is not
intended to result in an assumption by  the Trustee or the Trust Fund of  any
obligation or  liability of MLCC  under the related  Equity Access(Registered
Trademark) Account  (as defined  in such  Parent Power(Registered  Trademark)
Agreement).   MLCC  is  authorized  to  correct any  error  in  any  Mortgage
100(Service  Mark)  Pledge  Agreement or  Parent  Power(Registered Trademark)
Agreement  and  to terminate  any  such  agreement  and release  the  related
collateral in accordance with the terms thereof.

     In  connection with  the foregoing  conveyance  of the  Initial Mortgage
Loans, within 21 days after the Closing  Date, the Master Servicer, on behalf
of  the  Company, shall  deliver  to,  and deposit  with,  the  Custodian the
documents or  instruments listed in  Exhibit B  hereto with  respect to  each
Mortgage Loan so assigned  (the requirements for  a Mortgage Loan secured  by
shares in a cooperative corporation are separately specified in clause (6) of
Exhibit  B hereto); provided that the Master  Servicer shall deliver at least
50% of the Mortgage Notes on or before the Closing Date.

     By  way of  clarification,  the  remainder of  this  Section applies  to
Subsequent Mortgage Loans as well as the Initial Mortgage Loans.

     If  in connection  with any  Mortgage  Loan the  Master Servicer  cannot
deliver the related  Mortgage with evidence of recording  thereon as provided
above, or within the 180  days permitted in clause  (2) of Exhibit B  hereto,
solely because of a delay caused by the public recording office to which such
Mortgage  has  been  delivered for  recordation,  the  Master Servicer  shall
deliver or cause to be delivered to the Custodian an Officer's Certificate of
the Master  Servicer, stating that  such Mortgage  has been delivered  to the
appropriate public recording official for 
recordation.   The Master  Servicer shall  promptly  deliver or  cause to  be
delivered to the Custodian such Mortgage with evidence of recording indicated
thereon upon  receipt thereof from  the public recording official.   Notwith-
standing the above, the  Master Servicer shall use all reasonable  efforts to
cause  each  original Mortgage  with  evidence  of  recording thereon  to  be
delivered to  the  Custodian within  270 days  of the  Closing  Date (or  the
Subsequent Transfer Date in the case of Subsequent Mortgage Loans).

     With respect  to any Additional  Collateral Mortgage Loan in  respect of
which there has  been filed a UCC-1  financing statement in favor  of MLCC as
secured party,  the Master Servicer shall, within  180 days after the Closing
Date  (or the  Subsequent Transfer  Date in the  case of  Subsequent Mortgage
Loans),  cause  to be  filed  in  the appropriate  recording  office a  UCC-3
statement giving notice of the assignment of the related security interest to
the  Trustee  and  shall  thereafter   cause  the  filing  of  all  necessary
continuation statements.

     If the long-term unsecured  debt of Merrill Lynch & Co.,  Inc., if it is
rated by Moody's, is  rated below A3 or if it is rated  by Standard & Poor's,
is  rated below  A-,  or  an Event  of  Default shall  have  occurred and  is
continuing or if  MLCC is no longer  the Master Servicer (unless  each Rating
Agency  confirms  that the  absence  of recordation  will  not result  in the
reduction or withdrawal of its rating of the Class A Certificates), then MLCC
(or the successor Master Servicer in the case of an Event  of Default) shall,
within 60 days after such occurrence  (unless the long-term unsecured debt of
Merrill Lynch  & Co.,  Inc., if it  is rated by  Standard & Poor's,  is rated
below  BBB-, in  which case MLCC  will have  30 days after  such occurrence),
cause to be sent for recording to the appropriate public recording office for
real property records each Assignment of Mortgage referred to in this Section
2.01  except for  Mortgage Loans  on Mortgaged  Properties located  in states
where, as  evidenced by an opinion  of independent counsel acceptable  to the
Trustee,  the Certificate  Insurer, the  Surety, the  Company and  the Rating
Agencies,  such recording  is not required  to protect  the interests  of the
Trustee  in the Mortgage Loan,   including the  related Mortgage, against the
claim of any other transferee or any successor to or creditor of the Mortgage
Loan Seller or the Originator of  such Mortgage Loan.  While each  Assignment
of Mortgage required  to be recorded is  being recorded, the Master  Servicer
shall leave  with the Custodian  a photocopy of such  Assignment of Mortgage.
If  any such  Assignment of  Mortgage  is returned  unrecorded to  the Master
Servicer because  of any defect therein, the Master Servicer shall cause such
defect  to  be  cured and  such  Assignment  of Mortgage  to  be  recorded in
accordance with this  paragraph.  The Master Servicer shall  deliver or cause
to be delivered each original 
recorded Assignment of Mortgage and intermediate assignment to  the Custodian
within 120 days of  the occurrence giving rise to the obligation to record or
shall  deliver  to  the  Custodian  on  or  before  such  date  an  Officer's
Certificate stating  that such Assignment  of Mortgage has been  delivered to
the appropriate  public recording  office for recordation,  but has  not been
returned solely because of a delay caused by such recording office.

     If  the Master  Servicer  cannot  cause any  Mortgage  or Assignment  of
Mortgage  or  intermediate assignments,  subject  to the  provisions  in this
Section 2.01 regarding  recording office delays, to be  recorded and evidence
of  such  recording  delivered  to  the  Custodian  within  270  days of  the
occurrence  giving rise to the obligation to record, the Mortgage Loan Seller
shall  be required  to purchase such  Mortgage Loan  from the Trustee  at the
Purchase Price  or the Mortgage Loan  Seller shall be required  to substitute
another Mortgage Loan for such deficient Mortgage Loan in accordance with the
procedures  and subject  to  the  limitations set  forth  in Section  3.02(i)
through (viii), such  repurchase or substitution obligation  constituting the
sole remedy available to the Trustee, the Certificateholders, the Certificate
Insurer and the Surety for failure of a Mortgage Loan to be recorded.

     The  ownership of each  Mortgage Note, the Mortgage  and the contents of
the related  Mortgage File  is  vested in  the Trustee.   Mortgage  documents
relating to  the Mortgage Loan not delivered to  the Trustee or the Custodian
under  the Custodial Agreement are  and shall be held  in trust by the Master
Servicer or  any Sub-Servicer, for  the benefit of  the Trustee as  the owner
thereof and  the Master Servicer's  or such Sub-Servicer's possession  of the
contents  of  each Mortgage  File  so retained  is  for the  sole  purpose of
servicing the related Mortgage Loan, and such retention and possession by the
Master Servicer or  such Sub-Servicer is in  a custodial capacity only.   The
Company agrees to take no action inconsistent with the Trustee's ownership of
the Mortgage  Loans, to promptly indicate  to all inquiring parties  that the
Mortgage Loans  have been  sold and  to claim  no ownership  interest in  the
Mortgage Loans.

     It  is  the intention  of  this  Agreement that  the  conveyance of  the
Company's right, title and interest in and to the Trust Fund pursuant to this
Agreement  shall constitute  a purchase  and sale  and not  a loan.    If the
conveyance of the Mortgage Loans from the Mortgage Loan Seller to the Company
to the Trustee is characterized as a pledge and not  a sale, then the Company
shall be deemed to have transferred to  the Trustee, in addition to the Trust
Fund,  all of the  Company's right, title  and interest in,  to and under the
obligation deemed to be  secured by said pledge;  and it is the intention  of
this Agreement that the Mortgage Loan 
Seller and the Company shall also be  deemed to have granted to the Trustee a
first priority security interest in all of the Mortgage Loan Seller's and the
Company's right, title, and interest in,  to, and under the obligation deemed
to be secured by  said pledge and that the Trustee and the Custodian shall be
deemed to  be an independent  custodian for  purposes of  perfection of  such
security interest.  If the conveyance of the Mortgage Loans from  the Company
to the  Trustee is characterized  as a  pledge, it is  the intention of  this
Agreement that  this Agreement  shall constitute  a security  agreement under
applicable law, and  that the Mortgage Loan  Seller and the Company  shall be
deemed to have granted  to the Trustee a first priority  security interest in
all of Mortgage Loan Seller's and the Company's right, title and interest in,
to and under the Mortgage Loans, all payments of  principal of or interest on
such  Mortgage Loans,  all other  rights  relating to  and  payments made  in
respect  of the Trust  Fund, and all proceeds  of any thereof.   If the trust
created by this Agreement terminates prior to  the satisfaction of the claims
of any Person in any Certificates, the security interest created hereby shall
continue in full force  and effect and the Trustee shall be  deemed to be the
collateral agent for the benefit of such Person.

     In addition to the conveyance of the Initial Mortgage Loans, the Company
does hereby  convey, assign and  set over  to the Trustee  all of  its right,
title and interest in that portion of  the Trust Fund described in items (ii)
through (ix) of the definition thereof and further assigns to the Trustee for
the benefit of the Certificateholders, the Certificate Insurer and the Surety
those representations and warranties of the Mortgage Loan Seller contained in
the Sale Agreement  and described in Section  3.01 hereof and the  benefit of
the remedies for the breach thereof.

     Section 2.02.  Acceptance by Trustee.  The Trustee acknowledges the
                    ---------------------
assignment to  it of  the documents  referred to  in Section  2.01 above  and
declares that  upon the Custodian's  receipt thereof the Custodian  will hold
such  documents and any other  documents constituting a  part of the Mortgage
Files delivered  to the Custodian in trust for the use and benefit and of all
present  and future  Certificateholders,  the  Certificate  Insurer  and  the
Surety.  The Mortgage Loan Seller shall  repurchase at the Purchase Price, or
substitute  new Mortgage  Loans (in  accordance with Section  3.02(i) through
(viii))  for, all  Mortgage Loans  to  which an  exception was  taken  in the
Custodian's  Interim Certification (as  defined in the  Custodial Agreement),
within 60 days of the date of delivery of the Mortgage Files (the "Delivery
                                                                   --------
Date") to the Custodian, unless such exception is cured to the satisfaction
- ----
of the Company, the Certificate Insurer and the 
Surety within 30 Business Days of the  date thereof (or such other period  as
is agreed  by the  Company, the Certificate  Insurer and  the Surety  and the
Trustee but  not more  than 50  Business Days).   Pursuant  to the  Custodial
Agreement,  the  Custodian  agrees,  for  the benefit  of  the  Trustee,  the
Certificateholders, the  Certificate Insurer and  the Surety, to  review each
Mortgage File  delivered to  it within  45 days  after the  Delivery Date  to
ascertain that  all required documents  have been executed and  received, and
that such documents relate to the Mortgage Loans, that have been  conveyed to
the Trustee.  If the Custodian finds any document or documents constituting a
part of  a Mortgage  File to  be missing  or defective  (that is,  mutilated,
damaged, defaced, incomplete,  improperly dated, clearly forged  or otherwise
physically altered) in  any material respect, the Custodian,  pursuant to the
Custodial  Agreement,  shall  promptly so  notify  the  Trustee,  each Rating
Agency,  the Master  Servicer, the  Certificate Insurer,  the Surety  and the
Company by delivering the Interim Certification to them within 45 days  after
the Delivery  Date.   The Mortgage  Loan Seller  shall correct  or cure  such
omission,  defect or  other irregularity  within 60  days from  the  date the
Mortgage Loan Seller  was notified  of such  omission or defect  and, if  the
Mortgage Loan Seller  does not correct or cure such omission or defect within
such  period, then the Mortgage Loan Seller, within 90 days from the date the
Custodian notified the Mortgage Loan Seller of such omission or defect, shall
either (i)  repurchase such  Mortgage Loan from  the Trustee at  the Purchase
Price of such Mortgage Loan or  (ii) substitute a new Mortgage Loan for  such
deficient Mortgage Loan in accordance  with the provisions of Section 3.02(i)
through (viii).   The Purchase Price for the purchased Mortgage Loan shall be
paid to  the Master  Servicer and  deposited by  the Master  Servicer in  the
Certificate  Account and,  upon receipt by  the Trustee and  the Custodian of
written  notification of  such deposit  signed  by a  Servicing Officer,  the
Custodian,  pursuant to the  Custodial Agreement, shall  promptly execute and
deliver such  instruments of  transfer  or assignment,  without recourse,  as
shall be necessary to  vest in the Mortgage  Loan Seller or its designee,  as
the case may be, the  interest of the Trustee  in any Mortgage Loan  released
pursuant hereto,  and the Trustee  shall have no further  responsibility with
regard to  such  Mortgage  Loan.    It is  understood  and  agreed  that  the
obligation of the  Mortgage Loan  Seller to  purchase or  substitute for  any
Mortgage Loan as to which a  material defect in or omission of a  constituent
document exists  shall constitute the  sole remedy respecting such  defect or
omission  available  to  the  Trustee on  behalf  of  Certificateholders, the
Certificate Insurer  or the Surety.   Notwithstanding anything herein  to the
contrary, the Trustee  and the Custodian shall be under no duty or obligation
to inspect, review  and examine such documents,  instruments, certificates or
other papers to  determine that they are genuine,  enforceable or appropriate
to the represented purpose, or that 
they have  actually been  recorded, or  that they  are other  than what  they
purport to  be on  their face  or to determine  that all  items described  in
clause (iv)  of Section 2.01 have been delivered  or to determine whether the
title  policy affirmatively  insures against  encroachments  as described  in
clause (v) of Section 2.01.

     The Custodian, pursuant to the Custodial Agreement, shall deliver to the
Company,  the Trustee,  the Certificate  Insurer, the  Surety and  the Master
Servicer the Interim and Final Certification.   If (i) within 90 days of  the
Closing  Date, the Custodian has  not received an  Officer's Certificate or a
certificate  of  the Master  Servicer  stating  that  the Mortgage  has  been
delivered  to the appropriate  public recording  official for  recordation or
(ii)  if within 270  days of the  Closing Date  the Custodian finds  that any
Mortgage  has not  been recorded,  the Custodian,  pursuant to  the Custodial
Agreement, shall  promptly notify the  Trustee, the Certificate  Insurer, the
Surety  and the  Master Servicer and  the Master Servicer  shall be required,
within 30 days of receipt of such notice, to repurchase such Mortgage Loan or
to  substitute a  new  Mortgage  Loan for  such  deficient  Mortgage Loan  in
accordance with Section 3.02(i) through (viii) hereof.

     Section 2.03.  Sale and Conveyance of the Subsequent Mortgage Loans. 
                    ----------------------------------------------------
(a)  Subject to the conditions set  forth in Sections 2.03 (b), (c), (d)  and
(e)  below,  in consideration  of  the  delivery  on the  related  Subsequent
Transfer Dates to or upon the order of the Company of all or a portion of the
balance  of  funds  in the  Pre-Funding  Account, the  Company  shall  on any
Subsequent Transfer Date sell, transfer,  assign, set over and convey  to the
Trustee (for inclusion into the Trust Fund), without recourse (but subject to
the  obligations set  forth  herein) all  right, title  and  interest of  the
Company  in and to  each Subsequent Mortgage  Loan listed on  the Schedule of
Subsequent  Mortgage  Loans  delivered  on  such  Subsequent  Transfer  Date,
including its  Principal Balance as  of the Subsequent  Cut-off Date and  all
collections of such principal and all payments of interest in respect of such
Subsequent Mortgage  Loans to the extent such  collections represent interest
accrued  from and  including the  related Subsequent Transfer  Date (interest
accruing  prior  to such  Subsequent  Transfer  Date  being property  of  the
Mortgage Loan Seller) due after the related Subsequent Cut-off Date and  each
related  Mortgage 100(Service Mark) Pledge Agreement  and each related Parent
Power(Registered   Trademark)  Agreement.    The  foregoing  sale,  transfer,
assignment,  set  over   and  conveyance  of  each   Parent  Power(Registered
Trademark)  Agreement that is  a Parent Power(Registered  Trademark) Guaranty
Agreement for Real Estate does not constitute and is not intended to result in
an assumption by the Trustee or the Trust Fund of any obligation or liability
of MLCC under the related Equity Access(Registered Trademark) Account (as 
defined in such Parent Power(Registered Trademark) Agreement). MLCC is 
authorized to correct any error in any Mortgage 100(Service Mark) Pledge 
Agreement or Parent Power(Registered Trademark) Agreement and to terminate
any such agreement and  release the related collateral in accordance with the
terms thereof.  If it is discovered  that any of the conditions set forth  in
Section 2.03 (b), (c),  (d) and (e) has not been satisfied  with respect to a
Subsequent Mortgage Loan,  then such failure to satisfy  such condition shall
be deemed to be a breach of a representation  and warranty in Section 3.01(b)
and,  if such  breach materially  and  adversely affects  the  value of  such
Subsequent  Mortgage Loan  or  the interests  of  the Certificateholders  (or
materially and adversely affects the  interests of the Certificate Insurer or
the Surety in such Subsequent Mortgage Loans), the Mortgage Loan Seller shall
be obligated to repurchase or substitute for such Subsequent Mortgage Loan in
accordance with  and subject to the limitations in Sections 3.01(b) and 3.02,
as applicable.  If such deemed breach relates to Mortgage Loans or Subsequent
Mortgage Loans in  the aggregate, then the Mortgage Loan  Seller shall select
such  of the Subsequent  Mortgage Loans for purchase  or substitution as will
result in the satisfaction of such conditions.

     The amount  released from the  Pre-Funding Account shall be  one hundred
percent  (100%) of  the aggregate  Principal  Balances as  of the  applicable
Subsequent Cut-off Date of the Subsequent Mortgage Loans so transferred.

     (b)  Each of the following conditions shall be satisfied on or prior  to
the related Subsequent Transfer Date:

          (i)  the Master Servicer  shall have provided  the Trustee and  the
     Certificate  Insurer  with  a  timely  Addition  Notice  and shall  have
     provided any information reasonably requested by either of the foregoing
     with respect to the Subsequent Mortgage Loans;

          (ii)   the Company shall  have executed and delivered  a Subsequent
     Transfer Agreement with all required schedules and exhibits;

          (iii)   the Master  Servicer shall have  deposited or  cause to  be
     deposited  in  the  applicable Certificate  Account  all  collections of
     principal in respect of the Subsequent Mortgage Loans received after the
     related Subsequent Cut-off Date and all collections of interest accruing
     from and after the related Subsequent Transfer Date;

          (iv)   as of each Subsequent Transfer Date, neither the Company nor
     the Master  Servicer is insolvent  and neither will become  insolvent by
     such transfer and neither the 
     Company nor the Master Servicer is aware of any pending insolvency;

          (v)  such purchase and  sale of Subsequent Mortgage  Loans will not
     result in a material adverse federal income tax consequence to the Trust
     Fund or the Holders of the Certificates;

          (vi)  the Pre-Funding Period shall not have terminated; and

          (vii)  the Company shall have delivered to the Certificate Insurer,
     the Rating Agencies and the Trustee  Opinions of Counsel with respect to
     the transfer of the Subsequent  Mortgage Loans substantially in the form
     of the  Opinions of  Counsel delivered to  the Certificate  Insurer, the
     Rating  Agencies  and  the  Trustee  on the  Closing  Date  (bankruptcy,
     corporate and tax opinions).

     (c)  In connection with  the transfer and  assignment of the  Subsequent
Mortgage Loans,  the  Master Servicer  shall take  the actions  set forth  in
Section  2.01 and  the  Trustee  shall  take the  actions  applicable  to  it
specified in Section  2.02 and the  Master Servicer shall  be deemed to  have
made the representations and warranties set forth in Section 3.01(b), in each
case with respect to the Subsequent  Mortgage Loans delivered on a Subsequent
Transfer Date, except that references in said sections to Mortgage Loans, the
Closing Date  and the Cut-off  Date shall refer to  the applicable Subsequent
Mortgage  Loans,  Subsequent  Transfer  Date  and  Subsequent  Cut-off  Date,
respectively.   In connection  with such assignment  and transfer,  within 21
days  after the  related Subsequent  Transfer Date,  the Master  Servicer, on
behalf of the Company, shall deliver to, and deposit with, the  Custodian the
documents  or instruments listed  in Exhibit  B hereto  with respect  to each
related  Subsequent Mortgage  Loan; provided  that the Master  Servicer shall
deliver at least 50% of the  related Mortgage Notes on or before  the related
Subsequent Transfer Date.

     (d)  As of its  Subsequent Cut-off Date, such Subsequent  Mortgage Loans
shall satisfy the following criteria:

          (i) each such  Subsequent Mortgage Loan shall not  be delinquent in
     payment by one  or more  monthly payments as  of the related  Subsequent
     Cut-off Date;

          (ii) the remaining stated term  to maturity of each such Subsequent
     Mortgage Loan  will not be less than 275 months  and will not exceed 301
     months ;

          (iii)  each such  Subsequent Mortgage  Loan will  have a  Margin as
     described  under "MLCC  and  Its Mortgage  Programs"  in the  Prospectus
     Supplement dated March 19, 1997;

          (iv) each  such Subsequent Mortgage  Loan will  be underwritten  in
     accordance  with the Master Servicer's underwriting guidelines in effect
     at the time of origination;

          (v) each  such Subsequent  Mortgage Loan will  not have  a Loan-to-
     Value Ratio greater than 110%; and 

          (vi) the  Subsequent Mortgage Loans will have as  of the end of the
     Pre-Funding Period, a  weighted average  term since  origination not  in
     excess of 4 months.

In the sole discretion of  the Certificate Insurer, Subsequent Mortgage Loans
not satisfying the requirements set forth above may be purchased by the Trust
Fund; provided, however, that the  addition of such Subsequent Mortgage Loans
will not  materially  affect  the aggregate  characteristics  of  the  entire
Mortgage Pool.

     (e)  Following the purchase of any Subsequent Mortgage Loan by the Trust
Fund, the Mortgage Loans (including the Subsequent Mortgage Loans) shall:

          (i) have a weighted average original term to stated maturity of not
     more than 301 months;

          (ii)  have a weighted  average Constructive Loan-to-Value  Ratio of
     not more than 71%;

          (iii) have no  Mortgage Loan with a Principal Balance  in excess of
     $4,000,000 (except for two Initial Mortgage Loans)  and no more than 26%
     by aggregate principal  balance will have a Principal  Balance in excess
     of $1,000,000;

          (iv) not have  a concentration of Mortgaged Properties  in a single
     zip  code in  excess  of  4.5% by  aggregate  Principal  Balance of  the
     Mortgage Loans;

          (v) have a weighted average gross margin of at least 1.875%; and

          (vi) have at  least 84% by aggregate Principal  Balance of Mortgage
     Loans secured interests in attached or  detached single family dwellings
     units  (including units  in  de minimis  planned  unit developments  but
     excluding condominiums,  cooperatives, 2-4 family residences and planned
     unit development projects).

     Section 2.04.  Trust Fund; Authentication of Certificates. Subject to
                    ------------------------------------------
the  provisions of  Section 2.01,  the Trustee  acknowledges and  accepts the
assignment  to it  of the Trust  Fund created  pursuant to this  Agreement in
trust for the use  and benefit of all present and  future Certificateholders,
the  Certificate  Insurer and  the  Surety.    The Trustee  acknowledges  the
assignment to it of the Mortgage Loans, the Mortgage 100(Service Mark) Pledge
Agreements  and the  Parent Power(Registered  Trademark)  Agreements and  has
caused to be authenticated and delivered to or upon the order of the Company,
in  exchange therefor,  Certificates  duly authenticated  by  the Trustee  in
authorized denominations evidencing ownership of the entire Trust Fund.

     Section 2.05.  REMIC Election.  The Company hereby directs the Trustee
                    --------------
to  sign an initial  tax return to  be provided by the  Master Servicer which
shall  cause the  Trust Fund  (exclusive  of the  Mortgage 100(Service  Mark)
Pledge  Agreements, the Parent Power(Registered Trademark) Agreements and the
Pre-Funding Account (including  the funds therein and  Pre-Funding Earnings))
to elect  to be treated as a  REMIC on its return for  the Trust Fund's first
taxable year.   This Agreement  shall be  construed so  as to  carry out  the
intention of  this Agreement that the  Trust Fund (exclusive of  the Mortgage
100(Service Mark) Pledge  Agreements, the Parent  Power(Registered Trademark)
Agreements and the Pre-Funding Account  (including the funds therein and Pre-
Funding Earnings)) be  treated as a REMIC at  all times prior to  the date on
which final payment is  made (or made available on demand)  to the Holders of
any Class A and Class B Certificates.  The Closing Date is  hereby designated
as the "startup day"  of such REMIC within the meaning  of Section 860G(a)(9)
of the  Code.    The  "regular interests"  (within  the  meaning  of  Section
860G(a)(1) of the Code)  in such REMIC shall consist of the  Class A Certifi-
cates  and  the Class  B  Certificates.   The  Class R  Certificate  shall be
designated  as  the  "residual  interest"  (within  the  meaning  of  Section
860G(a)(2) of the Code) in such REMIC.

     Section 2.06.  REMIC Tax Matters.  The tax year of the Trust Fund shall
                    -----------------
be the  calendar year, and  the Trust Fund  shall use  the accrual method  of
reporting income and loss.

     Section 2.07.  REMIC Certificate Maturity Date.  Solely for  purposes
                    -------------------------------
of  satisfying Section 1.860G-1(a)(4)(iii)  of the Treasury  Regulations, and
based upon  certain assumptions, the  "latest possible maturity date"  of the
Class  A and  Class B Certificates  is the  Distribution Date in  January 15,
2027.


                             (End of Article II)

                                 ARTICLE III

                 REPRESENTATIONS AND WARRANTIES OF THE MASTER
                 --------------------------------------------
                   SERVICER; REPURCHASE OF MORTGAGE LOANS;
                  ---------------------------------------
                  REPRESENTATION AND WARRANTY OF THE COMPANY
                 ------------------------------------------

     Section 3.01.  Representations and Warranties of the Master Servicer. 
                    -----------------------------------------------------
The Master Servicer hereby represents and warrants to the Trustee that on the
Closing Date it  has entered into the Sale Agreement, wherein in its capacity
as  the Mortgage  Loan Seller,  the  Master Servicer  has made  the following
representations  and  warranties, and  in  its capacity  as  Master Servicer,
hereby  further  represents and  warrants  to  the Trustee,  the  Certificate
Insurer, the Surety and  the Company as of the Closing  Date, for the Initial
Mortgage  Loans,  or  in  the case  of  the  Subsequent  Mortgage  Loans, the
applicable Subsequent Transfer Date, as follows:

          (a)  With respect  to the Master Servicer in this  Section 3.01 and
     Section 3.02,  Master Servicer means  both Master Servicer  and Mortgage
     Loan  Seller for as  long as the  Master Servicer and  the Mortgage Loan
     Seller are the same Person, and means Mortgage Loan Seller only when the
     Mortgage Loan Seller and the Master Servicer are different Persons:

               (i)   The Master  Servicer  is a  corporation duly  organized,
          validly existing and  in good standing under the laws  of the State
          of Delaware and is qualified to transact business  in each state in
          which any  Mortgaged Property is  located or is not  required under
          applicable  law from  such  qualification and  no  demand for  such
          qualification has  been made upon  the Master Servicer by  any such
          state.  The  Master Servicer is or  will be in compliance  with the
          laws  of  any such  state  to the  extent necessary  to  ensure the
          enforceability of  each  Mortgage Loan  and  the servicing  of  the
          Mortgage  Loans  by  it  in  accordance  with  the  terms  of  this
          Agreement;  

              (ii)  The  Master Servicer has the full power  and authority to
          hold each  Mortgage Loan, to  sell each Mortgage Loan  and execute,
          deliver   and  perform,  and  to  enter  into  and  consummate  all
          transactions  contemplated by this Agreement and the Sale Agreement
          and  to  conduct its  business  as  presently conducted,  has  duly
          authorized  the   execution,  delivery  and  performance   of  this
          Agreement and  the Sale Agreement, has duly  executed and delivered
          this Agreement and the Sale Agreement, and this Agreement, the Sale
          Agreement   and  each  Assignment   of  Mortgage  to   the  Company
          constitutes 
          a legal,  valid  and binding  obligation  of the  Master  Servicer,
          enforceable against it in accordance with its terms;

             (iii)  None of  the execution and delivery of  this Agreement or
          the Sale Agreement,  the origination or acquisition of the Mortgage
          Loans by the Master Servicer, the sale of the Mortgage Loans to the
          Company, the consummation of the transactions contemplated thereby,
          or the fulfillment  of or compliance with the  terms and conditions
          of this  Agreement or the  Sale Agreement will  materially conflict
          with or result in a material breach of any of the terms, conditions
          or provisions of the Master Servicer's certificate of incorporation
          or bylaws  or any  material legal restriction  or any  agreement or
          instrument to which the Master Servicer is now a party or  by which
          it is  bound, or  constitute  a material  default or  result in  an
          acceleration under any of the  foregoing, or result in the material
          violation of any law, rule,  regulation, order, judgment or  decree
          to which the Master Servicer or its property is subject;

              (iv)    The   Master  Servicer  is  an   approved  conventional
          seller/servicer for FNMA or FHLMC in good standing;

               (v)  With  respect to each Mortgage Loan,  the Master Servicer
          is in  possession of  a complete Mortgage  File in  compliance with
          this Agreement, except for such documents as have been delivered to
          the Company or its assignee  and except for the Mortgages submitted
          for recordation as set forth in Section 2.01 hereof;

              (vi)  Immediately  prior to the transfer of  the Mortgage Loans
          to the Company,  the Master Servicer had  good title to and  is the
          sole  owner  of  record  of  each  Mortgage  and  the  indebtedness
          evidenced by each Mortgage Note;

             (vii)    There  is  no  litigation pending  or,  to  the  Master
          Servicer's knowledge, threatened to which the Master  Servicer is a
          party and which  is reasonably likely to adversely  affect the sale
          of the Mortgage Loans, the execution, delivery or enforceability of
          this  Agreement or the Sale Agreement, or the ability of the Master
          Servicer  to  service the  Mortgage Loans  under this  Agreement in
          accordance with the terms hereof,  or which is reasonably likely to
          have a material adverse 
          effect on the financial condition of the Master Servicer;

            (viii)  No consent, approval, authorization or order of any court
          or  governmental agency  or  body is  required  for the  execution,
          delivery and performance by the Master Servicer of or compliance by
          the Master Servicer with this  Agreement or the Sale Agreement, the
          sale of the Mortgage Loans  or the consummation of the transactions
          contemplated by  this Agreement  or the Sale  Agreement except  for
          consents,  approvals,  authorizations and  orders  which have  been
          obtained;

              (ix)  The consummation of the transactions contemplated by this
          Agreement  and the  Sale Agreement  is  in the  ordinary course  of
          business of the  Master Servicer, and the  transfer, assignment and
          conveyance of  the Mortgage Notes  and the Mortgages by  the Master
          Servicer pursuant to this Agreement  and the Sale Agreement are not
          subject to the bulk transfer or any similar statutory provisions in
          effect in any applicable jurisdiction;

               (x)   The  origination, acquisition  and collection  practices
          used  by  the Master  Servicer and,  to the  best knowledge  of the
          Master  Servicer, by  the  originator of  the  Mortgage Loan,  with
          respect  to each  Mortgage  Note  and Mortgage,  have  been in  all
          material respects legal and proper and,  with respect to collection
          practices,  customary  in  the mortgage  origination  and servicing
          business.   With respect to  escrow deposits and payments  that the
          Master Servicer  collects, to the  extent such payments are  in the
          possession of, or under the  control of, the Master Servicer, there
          exist no deficiencies  in connection therewith for  which customary
          arrangements for repayment  thereof have not been made.   No escrow
          deposits or other charges or  payments due the Master Servicer have
          been capitalized under any Mortgage or the related Mortgage Note;

              (xi)   The  Master Servicer  used no selection  procedures that
          identified the Mortgage  Loans as being less  desirable or valuable
          than  other comparable outstanding  conventional mortgage  loans in
          the Master Servicer's portfolio at the Cut-off Date;

             (xii)  No statement, report or other document furnished or to be
          furnished  on or  before the  Closing Date  by the  Master Servicer
          pursuant to this  Agreement or the Sale Agreement  or in connection
          with the 
          transactions  contemplated hereby  or thereby  contains any  untrue
          statement of  a material  fact or omits  to state  a material  fact
          necessary to make the statements contained therein not misleading;

            (xiii)  The  information supplied to the Company  with respect to
          the Mortgage Loans,  the Master Servicer and  the Master Servicer's
          loan  portfolio, including,  but not  limited  to, the  information
          contained in the Prospectus Supplement relating to the offering  of
          the Class  A Certificates  relating to the  Mortgage Loans  and the
          Master  Servicer, particularly  the information  under the  caption
          "The Mortgage Pool",  is true and correct in  all material respects
          and does not omit to state  a material fact necessary to make  such
          information, in light  of the circumstances under which  given, not
          misleading; and

             (xiv)  The  Master Servicer will treat the sale  of the Mortgage
          Loans to  the Company  as a  sale for  federal income  tax (to  the
          extent appropriate), reporting and accounting purposes.

          (b)  With respect  to each Mortgage Loan as of the  Closing Date in
     the  case of  the  Initial  Mortgage Loans  and  the related  Subsequent
     Transfer  Date in  the case  of  the Subsequent  Mortgage Loans  (unless
     another date is specified):

               (i)  The  information set forth in the  Mortgage Loan Schedule
          is true and correct in all material respects;

              (ii) (A)   As of the Cut-off  Date ( or the  related Subsequent
          Cut-off Date in  the case of  a Subsequent Mortgage Loan),  (1) the
          Mortgage Loan is not  delinquent in payment by one  or more Monthly
          Payments and the  Mortgage Loan has not been dishonored and (2) the
          Mortgage Loan has  never been delinquent in payment by  two or more
          Monthly  Payments and  has not  more  than once  during the  twelve
          months preceding the Cut-off Date  (the Subsequent Cut-off Date  in
          the case of a Subsequent  Mortgage Loan) been delinquent in payment
          by  more than  one Monthly Payment  and (B) except  as permitted in
          clause (A)(1) above, there are no material defaults under the terms
          of  the Mortgage  Loan and  the  Master Servicer  has not  advanced
          funds,  or induced, solicited or knowingly  received any advance of
          funds from  a party other than the  owner of the Mortgaged Property
          subject to the Mortgage, directly or 
          indirectly, for the payment of  any amount required by the Mortgage
          Loan; 

             (iii)  To the best of the Master Servicer's knowledge, there are
          no  delinquent taxes  or other  outstanding  charges affecting  the
          related Mortgaged Property which would permit a taxing authority to
          initiate foreclosure proceedings against the Mortgaged Property;

              (iv)  The terms of the Mortgage Note and the Mortgage  have not
          been  impaired, waived, altered or  modified in any respect, except
          by   written  instruments  contained  in  the  Mortgage  File,  the
          substance  of which waiver, alteration or modification is reflected
          on the Mortgage Loan Schedule.  No Mortgagor has  been released, in
          whole or in part, except in connection with an assumption agreement
          which assumption  agreement is  part of the  Mortgage File  and the
          terms of which are reflected in the Mortgage Loan Schedule;

               (v)  The Mortgagor has not asserted that the Mortgage Note and
          the  Mortgage  are subject  to  any right  of  rescission, set-off,
          counterclaim or defense,  including the defense of  usury, nor will
          the operation  of any  of the terms  of the  Mortgage Note  and the
          Mortgage,  or  the exercise  of  any right  thereunder,  render the
          Mortgage  unenforceable, in  whole or  in part,  or subject  to any
          right of  rescission, set-off,  counterclaim or  defense, including
          the  defense of  usury and  to  the best  of the  Master Servicer's
          knowledge,  no such right  of rescission, set-off,  counterclaim or
          defense has been asserted by any Person other than the obligor with
          respect thereto;

              (vi)  All buildings upon the Mortgaged Property are required to
          be insured by a generally  acceptable insurer against loss by fire,
          hazards  of  extended  coverage  and  such  other  hazards  as  are
          customarily included  in extended  coverage in  the area  where the
          Mortgaged Property is located, pursuant to Standard Hazard Policies
          conforming  to the  requirements  of  Section 5.16.    To the  best
          knowledge of the Master Servicer, all such Standard Hazard Policies
          are  in effect.   On the  date of origination  such Standard Hazard
          Policies  contained a standard  mortgagee clause naming  the Master
          Servicer  or  the  originator  of  the  Mortgage   Loan  and  their
          respective  successors in  interest as mortgagee  and, to  the best
          knowledge of  the Master Servicer,  such clause is still  in effect
          and, to 
          the  best of  the  Master Servicer's  knowledge,  all premiums  due
          thereon have been paid.  If the Mortgaged Property is located in an
          area  identified by the Secretary  of Housing and Urban Development
          (the "HUD  Secretary") as  having special  flood hazards  under the
          National  Flood Insurance Act  of 1968, as  amended, such Mortgaged
          Property is covered by flood insurance.  The Mortgage obligates the
          Mortgagor  thereunder to maintain all such insurance at Mortgagor's
          cost  and  expense,  and  on  the Mortgagor's  failure  to  do  so,
          authorizes the holder of the Mortgage to maintain such insurance at
          Mortgagor's cost  and expense  and to  seek reimbursement  therefor
          from the Mortgagor;

             (vii)  At  the time  of origination  of such  Mortgage Loan  and
          thereafter,  all requirements of  any federal,  state or  local law
          including, without limitation, usury, truth-in-lending, real estate
          settlement  procedures, consumer  credit  protection, equal  credit
          opportunity or disclosure laws required  to be complied with by the
          Master  Servicer  as  the  originator  of  the  Mortgage  Loan  and
          applicable  to the  Mortgage Loan  have been  complied with  in all
          material respects;

            (viii)   The Mortgage  has not been  satisfied as of  the Cut-off
          Date  (or the  related Subsequent  Cut-off Date  in the  case of  a
          Subsequent  Mortgage Loan), cancelled or subordinated, in whole, or
          rescinded, and  the Mortgaged Property  has not been  released from
          the lien of the Mortgage, in whole or in part (except for a release
          that does not  materially impair the security of  the Mortgage Loan
          or a release the  effect of which is reflected in the Loan-to-Value
          Ratio  for the  Mortgage Loan  as set  forth in  the Mortgage  Loan
          Schedule), nor to  the best of the Master  Servicer's knowledge has
          any  instrument been executed  that would effect  any such release,
          cancellation, subordination or rescission;

              (ix)  Ownership of the Mortgaged Property is held in fee simple
          (except for Mortgage Loans as to which  the related land is held in
          a leasehold which  extends at least five years  beyond the maturity
          date of  the Mortgage  Loan).   Except as permitted  by the  fourth
          sentence  of  this  Subsection  (ix),  the  Mortgage  is  a  valid,
          subsisting  and enforceable first  lien on the  Mortgaged Property,
          including all  buildings  on the  Mortgaged  Property and  all  in-
          stallations and  mechanical, electrical, plumbing, heating  and air
          conditioning  systems affixed to such buildings, and all additions,
          alterations and replacements made at any 
          time  with respect  to the  foregoing securing the  Mortgage Note's
          original principal balance.  The  Mortgage and the Mortgage Note do
          not contain any evidence on their face of any security interest  or
          other interest or  right thereto.  Such  lien is free and  clear of
          all adverse claims, liens and encumbrances having priority over the
          first  lien  of the  Mortgage  subject  only  to  (1) the  lien  of
          non-delinquent  current real property taxes and assessments not yet
          due and payable, (2) covenants, conditions and restrictions, rights
          of way, easements and other matters of  the public record as of the
          date   of  recording  which  are  acceptable  to  mortgage  lending
          institutions  generally, or which  are specifically referred  to in
          the lender's title insurance policy delivered  to the originator of
          the Mortgage Loan and either (A) which are referred to or otherwise
          considered in the appraisal made for the originator of the Mortgage
          Loan,  or (B)  which do not  in the aggregate  adversely affect the
          appraised  value of  the Mortgaged  Property as  set forth  in such
          appraisal, and  (3)  other matters  to  which like  properties  are
          commonly subject which do not in the aggregate materially interfere
          with the benefits  of the security  intended to be provided  by the
          Mortgage  or the  use,  enjoyment, value  or  marketability of  the
          related  Mortgaged  Property.    Any  security  agreement,  chattel
          mortgage  or  equivalent  document  related  to  and  delivered  in
          connection  with the Mortgage Loan establishes and creates a valid,
          subsisting and enforceable  first lien and first  priority security
          interest on the property described therein;

               (x)   The  Mortgage Note  is not  subject to  a  third party's
          security interest or other rights or interest therein;

              (xi)   The Mortgage Note  and the related Mortgage  are genuine
          and,  to the best of  the Master Servicer's  knowledge, each is the
          legal,  valid  and   binding  obligation  of  the   maker  thereof,
          enforceable in  accordance with  its terms  subject to  bankruptcy,
          insolvency  and other  laws of  general  application affecting  the
          rights  of  creditors.    To  the best  of  the  Master  Servicer's
          knowledge, all  parties to the  Mortgage Note and the  Mortgage had
          the legal capacity to enter  into the Mortgage Loan and  to execute
          and deliver the Mortgage  Note and the Mortgage.  The Mortgage Note
          and  the Mortgage  have been  duly  and properly  executed by  such
          parties.    The proceeds  of  the  Mortgage  Loan have  been  fully
          disbursed and there is no 
          requirement  for  future  advances  thereunder,  and  any  and  all
          requirements   as  to  completion   of  any  on-site   or  off-site
          improvements and  as to disbursements of any  escrow funds therefor
          have been complied with;

             (xii)  Immediately  prior to the transfer and  assignment to the
          Company, the Mortgage Note  and the Mortgage were not subject to an
          assignment or pledge, and the Master Servicer had good title to and
          was the sole owner thereof and had  full right to transfer and sell
          the Mortgage Loan to the Company free and clear of any encumbrance,
          equity,  lien,  pledge,  charge, claim  or  security  interest, in-
          cluding, to  the best knowledge  of the Master Servicer,  any lien,
          claim or other interest arising by operation of law;

            (xiii)   Each Mortgage Loan is  covered by an ALTA lender's title
          insurance policy  or other generally  acceptable form of  policy or
          insurance acceptable  to FNMA or  FHLMC, issued by a  title insurer
          acceptable to FNMA  or FHLMC  and qualified to  do business in  the
          jurisdiction  where the  Mortgaged  Property  is located,  insuring
          (subject to the exceptions contained  in (ix)(1) and (2) above) the
          Master Servicer,  its  successors  and assigns,  as  to  the  first
          priority lien of  the Mortgage in the original  principal amount of
          the Mortgage Loan.  The Master Servicer is the sole insured of such
          lender's  title insurance policy,  such title insurance  policy has
          been duly and validly endorsed to the  Trustee or the assignment to
          the  Trustee of  the Master  Servicer's interest  therein does  not
          require  the consent  of or  notification to  the insurer  and such
          lender's title  insurance policy  is in full  force and  effect and
          will  be in  full force  and effect  upon the  consummation  of the
          transactions contemplated  by this Agreement.   To the best  of the
          Master Servicer's  knowledge, no claims  have been made  under such
          lender's title insurance policy, and no prior holder of the related
          Mortgage has done, by act  or omission, anything which would impair
          the coverage of such lender's title insurance policy;

             (xiv)  To the best of the  Master Servicer's knowledge, there is
          no default,  breach, violation  or event  of acceleration  existing
          under the Mortgage or the related Mortgage Note and no event which,
          with the passage of  time or with notice and the  expiration of any
          grace or cure period, would constitute a default, breach, violation
          or  event permitting  acceleration, except  for  any Mortgage  Loan
          payment which is not late 
          by more than  30 days; and the  Master Servicer has not  waived any
          default, breach, violation or event permitting acceleration;

              (xv)  To the best of the Master Servicer's knowledge, there are
          no mechanics' or similar liens or claims which have  been filed for
          work, labor or material (and, to the best of the Master  Servicer's
          knowledge, no rights are outstanding that under law could give rise
          to such lien) affecting the related Mortgaged Property which are or
          may be liens prior to, or equal or coordinate with, the lien of the
          related Mortgage;

             (xvi)   To  the best  of  the Master  Servicer's knowledge,  all
          improvements   subject  to  the  Mortgage  lay  wholly  within  the
          boundaries and building restriction lines of the Mortgaged Property
          (and wholly within the project  with respect to a condominium unit)
          and  no  improvements  on adjoining  properties  encroach  upon the
          Mortgaged Property except  those which are  insured against by  the
          title insurance policy  referred to in clause (xiii)  above and all
          improvements on the property comply  with all applicable zoning and
          subdivision laws and ordinances;

            (xvii)   Each  Mortgage  Loan  (except  for  the  Mortgage  Loans
          referred to in the  next sentence) was originated by,  or closed in
          the name of and funded by, the  Master Servicer, and at the time of
          each such origination 
          the Master Servicer  was a mortgagee approved by  the HUD Secretary
          pursuant to Sections 203 and 211 of 
          the National  Housing Act.   48 Initial  Mortgage Loans,  having an
          aggregate  Cut-off  Date  Principal  Balance  of  $26,176,468,  are
          Correspondent  Mortgage  Loans.   Initial  Mortgage  Loans  and any
          Subsequent  Mortgage Loans which  are Correspondent  Mortgage Loans
          were originated in the name  of a Correspondent Lender which was  a
          mortgagee approved  by the HUD  Secretary pursuant to  Sections 203
          and 211 of  the National Housing Act.   As more fully  described in
          the  Prospectus Supplement  dated March  19, 1997  relating  to the
          Class  A Certificates,  each  Mortgage  Loan  was  underwritten  in
          accordance with  the Master  Servicer's underwriting  guidelines in
          effect  at the  time  of origination.    Each Mortgage  Loan is  an
          adjustable rate  conventional mortgage  loan.   Each Mortgage  Loan
          bears interest  at a rate  adjusted monthly or semiannually  on the
          relevant Interest Adjustment Date to a rate (rounded to the nearest
          1/8th of 1% or 1/16th of 1%) equal to the applicable Margin stated 
          therein and shown on the Mortgage Loan Schedule plus the Index most
          recently published as of the date 25 days (in the case of a monthly
          adjustable Mortgage Loan) or 45 days (in the case of a semiannually
          adjustable Mortgage  Loan) before  the related Interest  Adjustment
          Date, subject to  its Maximum Mortgage Rate.   There is no  minimum
          mortgage  rate applicable to a Mortgage  Loan.  No Mortgage Loan is
          subject to a periodic interest rate cap (exclusive of the effect of
          usury or similar laws).  Each Mortgage Note is payable in scheduled
          monthly  installments, with  interest  payable  in  arrears.    The
          Monthly Payment  on  each  Mortgage Loan  is  adjusted  monthly  or
          semiannually on  the relevant Payment  Adjustment Date so  that the
          monthly payment  is sufficient, during  the first ten years  of the
          term of  the Mortgage Loan,  to pay only  the interest due  thereon
          and, thereafter, to  fully amortize, without balloon  payments, the
          then  outstanding  principal  balance over  its  remaining  term to
          stated maturity and to pay interest at the related Mortgage Rate in
          effect  on  such  Payment  Adjustment  Date;  provided  that  if  a
          Convertible Mortgage Loan is converted to a fixed rate, its Monthly
          Payment is  adjusted to  a level payment  that will  fully amortize
          such  Mortgage   Loan  through   its  original   maturity  date.   
          Convertible Mortgage Loans and Index Convertible Mortgage Loans may
          be converted to a new Index and Margin in accordance with the terms
          of the related Mortgage Note.  The Mortgage contains the  usual and
          customary  provision  of  the  Master   Servicer  at  the  time  of
          origination  for  the acceleration  of  the payment  of  the unpaid
          Principal Balance  of the Mortgage  Loan if  the related  Mortgaged
          Property is  sold  without  the  prior  consent  of  the  mortgagee
          thereunder;

           (xviii)  The Mortgaged Property at origination  or acquisition was
          and, to the  best of the Master Servicer's  knowledge, currently is
          free  of material  damage  and  waste and  in  good  repair and  at
          origination there  was, and  to the best  of the  Master Servicer's
          knowledge there currently is,  no proceeding pending for  the total
          or partial condemnation thereof;

             (xix)  The  related Mortgage contains customary  and enforceable
          provisions such as to render the rights  and remedies of the holder
          thereof adequate for the realization against the Mortgaged Property
          of the benefits of the security provided thereby, including, (1) in
          the case of  a Mortgage designated as a deed of trust, by trustee's
          sale or judicial foreclosure, and 
          (2) otherwise by judicial foreclosure.   The Master Servicer has no
          knowledge  of any  homestead or  other  exemption available  to the
          Mortgagor  which  would  interfere  with  the  right  to  sell  the
          Mortgaged Property  at a trustee's  sale or the right  to foreclose
          the Mortgage;

              (xx)   If the Mortgage constitutes  a deed of trust, a trustee,
          duly qualified if required under applicable law to act as such, has
          been properly  designated and currently  so serves and is  named in
          the Mortgage, and no fees or expenses are or will become payable by
          the  Trustee to  the trustee  under the  deed of  trust, except  in
          connection with a trustee's sale or attempted sale after default by
          the Mortgagor;

             (xxi)  With respect to each Mortgage Loan, there is an appraisal
          on  a FNMA-approved form (or  a narrative residential appraisal) of
          the related Mortgaged Property signed prior to the approval of such
          Mortgage  Loan application by  a qualified appraiser,  appointed by
          the Master  Servicer or  the originator of  such Mortgage  Loan, as
          appropriate,  who  has  no interest,  direct  or  indirect,  in the
          Mortgaged Property or in any loan made on the security thereof, and
          whose compensation is not  affected by the approval  or disapproval
          of such Mortgage Loan;

            (xxii)  The Master Servicer has no knowledge of any circumstances
          or condition with respect to  the Mortgage, the Mortgaged Property,
          the  Mortgagor  or   the  Mortgager's  credit  standing   that  can
          reasonably be expected  to cause investors  to regard the  Mortgage
          Loan as  an unacceptable  investment, cause  the  Mortgage Loan  to
          become delinquent, or  adversely affect the value  or marketability
          of the Mortgage Loan;

            (xxiii)  Each Mortgage Loan has a Loan-to-Value Ratio that is not
          greater  than 125%, and has  not been significantly modified within
          the meaning of Treasury Regulation Section 1.860G-2(h);

             (xxiv)  The Initial Mortgage Loans were originated from  January
          1995 through  March 1997.   At origination,  except for one  of the
          Initial Mortgage  Loans which had a  term of stated maturity  of 30
          years, all other Mortgage Loans had a term to stated maturity of 25
          years;

              (xxv)   No  Mortgage  Loan  contains  "subsidized  buydown"  or
          "graduated payment" features;

             (xxvi)  Before giving effect to any exercise of the option in an
          Index Convertible Mortgage Loan  or a Convertible Mortgage  Loan to
          convert to a  new Index, the Margins on the  Initial Mortgage Loans
          (A) in the case of the Prime  Index Mortgage Loans, generally range
          from -1.25% to -2.50% (B) in the  case of the Six-Month LIBOR Index
          Mortgage Loans,  generally range from  0.375% to 3.00%, (C)  in the
          case of One-Month LIBOR Index Mortgage Loans,  generally range from
          0.875% to 2.625%, and  (D) in the case  of Treasury Index  Mortgage
          Loans, generally range from 2.250% to 2.875%;

            (xxvii)  No more than 3.8% of the Initial Mortgage Loans, by Cut-
          off Date Principal  Balances, are, as of the  Cut-off Date, secured
          by Mortgaged Properties located in the same zip code area;

           (xxviii)   The  Mortgaged  Property is  a  single-family (one-  to
          four-unit) dwelling residence erected thereon,  or a two- to  four-
          family residence erected thereon, or an individual condominium unit
          in  a  condominium,  or  an  individual  unit  in  a  planned  unit
          development project or in a de minimis planned unit development, or
          the Mortgage Loan is secured  by a security interest in cooperative
          shares and a lease or other arrangement in respect of a cooperative
          apartment.  No  such residence is  a mobile home or  a manufactured
          dwelling which  is not permanently  attached to the  land.  If  the
          Mortgage Loan  was originated  in the  Mortgage Loan  Seller's con-
          struction  to  permanent  financing program,  construction  of  the
          related dwelling residence is complete;

             (xxix)   Based  on representations  of  the related  mortgagors,
          approximately  85.8% of  the Initial  Mortgage  Loans (measured  by
          aggregate  Principal   Balance)   represent   loans   for   primary
          residences, 11.9% represent loans for secondary vacation residences
          and 2.4% represent loans for investment properties;

              (xxx)  The  Mortgage Rates borne by the  Initial Mortgage Loans
          as of the Cut-off  Date ranged from 6.000% per annum  to 8.625% per
          annum;

             (xxxi)  The original principal balances of the Initial  Mortgage
          Loans ranged from $15,000  to $4,500,000.  The maximum  outstanding
          principal balance  of any Initial  Mortgage Loan as of  the Cut-off
          Date was $4,500,000

            (xxxii)  No  more than  36.9% of  the Initial  Mortgage Loans  by
          Principal Balance as of the Cut-off Date  are Additional Collateral
          Mortgage  Loans;  and  as  of  the Cut-off  Date  (or  the  related
          Subsequent Cut-off Date in the  case of a Subsequent Mortgage Loan)
          each such  Additional Collateral Mortgage  Loan had the  benefit of
          Additional Collateral  at least  equal to  the Original  Additional
          Collateral Requirement for such Mortgage Loan; and

          (xxxiii)  Except in  the case of  (a) 1.9% of the  Initial Mortgage
          Loans  (by Cut-off Date  Principal Balance), which  were originated
          with limited  income  documentation, and  (b) 1.3%  of the  Initial
          Mortgage  Loans (by  Cut-off Date  Principal  Balance), which  were
          originated  under  the  Master  Servicer's  "PrimeFirst  streamline
          refinance program," which represent  refinancings of existing loans
          originated and  serviced by the  Master Servicer, for which  no new
          income documentation  was required,  no Initial  Mortgage Loan  was
          originated or  acquired in accordance  with the terms of  a limited
          documentation program.

     The Company, as assignee of the Master Servicer under this Agreement and
the Sale Agreement,  hereby assigns  to the  Trustee for the  benefit of  the
Certificateholders, the Certificate Insurer and  the Surety all of its right,
title and  interest  in  respect  of  the  Sale  Agreement  insofar  as  such
Agreements relate  to the  representations and warranties  set forth  in this
Section 3.01.

     The representations and warranties set  forth in this Section 3.01 shall
survive the delivery of the respective  Mortgage Files to the Trustee.   With
respect to the representations and warranties described in this Section which
are made to the best  of the Master Servicer's knowledge, if it is discovered
by any  of  the  Company, the Master  Servicer, the Certificate  Insurer, the
Surety or the Trustee that the substance of  such representation and warranty
is inaccurate, then notwithstanding  the Master Servicer's lack  of knowledge
with  respect to  the substance  of  such representation  and warranty  being
inaccurate  at  the  time  the  representation or  warranty  was  made,  such
inaccuracy  shall be  deemed a  breach  of the  applicable representation  or
warranty.  Upon  discovery by either  the Company,  the Master Servicer,  the
Certificate Insurer,  the Surety  or the Trustee  of a breach  of any  of the
foregoing  representations  and  warranties  which  materially and  adversely
affects  the value  of a Mortgage  Loan or  the interest of  the Certificate-
holders  (or which  materially and  adversely  affects the  interests of  the
Certificateholders,  the  Certificate Insurer  or the  Surety in  the related
Mortgage Loan in 
the case of a  representation and warranty relating to  a particular Mortgage
Loan), the party  discovering such breach shall give prompt written notice to
the other parties and to the Certificate Insurer and the Surety.  The Company
shall promptly (and  in any  event within  no more than  five Business  Days)
request that the Master Servicer cure such breach.  The Master Servicer shall
within 90 days from the date the Master Servicer was notified of or otherwise
discovers such breach cure such breach in all material respects, substitute a
Mortgage Loan pursuant  to the  provisions of Section  3.02 or purchase  such
Mortgage Loan from the Trustee at the Purchase Price.  The Company shall send
a copy of  such notice  to the Trustee,  the Certificate Insurer  and to  the
Surety.   The  Purchase  Price  for  the purchased  Mortgage  Loan  shall  be
deposited by the Master Servicer in the Certificate Account and, upon receipt
by the  Trustee of written  notification of such  deposit in  the form of  an
Officer's  Certificate  signed by  a  Servicing  Officer, the  Trustee  shall
promptly authorize the Custodian,  upon its receipt of a request  for release
of documents from the Master Servicer, to  release to the Master Servicer the
related Mortgage  File and execute and deliver such endorsements, instruments
of transfer or assignment, without recourse, as shall be necessary to vest in
the Master  Servicer or  its designee,  any interest  of the  Trustee in  any
Mortgage Loan released pursuant hereto, and the Trustee shall have no further
responsibility with  regard  to such  Mortgage Loan.   It  is understood  and
agreed that  the obligation of the Master  Servicer to purchase or substitute
for  any  Mortgage Loan  as  to  which such  a  breach  has  occurred and  is
continuing shall constitute the sole remedy respecting  such breach available
to  Certificateholders or  the Trustee on  behalf of  Certificateholders, the
Certificate Insurer or the Surety.

     Section 3.02.  Option to Substitute.  Subject to Section 5.28(b), if the
                    --------------------
Master  Servicer is  required to  repurchase  any Mortgage  Loan pursuant  to
Section  2.02 or 3.01, then within the  period of time specified in each such
Section,  the  Master  Servicer  may, at  its  option,  but  only  during the
applicable  specified period, remove  such deficient  Mortgage Loan  from the
terms  of  this Agreement  and  substitute  another  mortgage loan  for  such
deficient Mortgage  Loan, in  lieu of  repurchasing  such deficient  Mortgage
Loan.  Any substitute Mortgage Loan shall (i) have a Principal Balance at the
time of substitution not in excess of  the Principal Balance of the deficient
Mortgage Loan (the  amount of any difference  being deemed to be  a Principal
Prepayment to  be credited to or deposited in  the Certificate Account by the
Master Servicer), (ii) have  a Mortgage Rate not less than  the Mortgage Rate
of  the  deficient Mortgage  Loan, and  not  more than  one  percentage point
greater than  the Mortgage Rate  of the  deficient Mortgage Loan,  (iii) bear
interest based  on the  same Index,  have a  Margin (assuming  the Margin  is
subtracted from the Index to arrive at the Mortgage Rate) that is not greater
than the Margin of the deficient  Mortgage Loan, have a Margin (assuming  the
Margin  is added  to the  Index) that  is  not less  than the  Margin of  the
deficient Mortgage  Loan and have  the same frequency  for adjustment  of the
Mortgage Rate and  Monthly Payment, (iv) have a  remaining maturity not later
than, and not more than one year earlier than, the remaining maturity of  the
deficient  Mortgage Loan,  (v) be,  in  the reasonable  determination of  the
Master Servicer,  of the same  type, quality  and character as  the deficient
Mortgage Loan as  if the breach had  not occurred, (vi) have  a Loan-to-Value
Ratio  not  more  than that  of  the  deficient Mortgage  Loan,  (vii)  be in
compliance with the representations and warranties contained in  Section 3.01
as of the  date of substitution (including the  representation and warranties
in Section 3.01(b)) and (viii) not  be an Additional Collateral Mortgage Loan
unless the deficient Mortgage Loan is an Additional Collateral Mortgage Loan.
If  the Principal Balance  of the substitute  Mortgage Loan is  less than the
Principal Balance of  the deficient Mortgage Loan, the  Master Servicer shall
deposit  such differential  amount in  the Certificate Account,  which amount
shall be deemed to  be a Principal Prepayment.   Notwithstanding anything  in
this Agreement  to the contrary, the  Master Servicer shall not  substitute a
mortgage loan for a deficient Mortgage Loan at any time after two years after
the Closing Date.

     The Master  Servicer shall amend  the Mortgage Loan Schedule  to reflect
the withdrawal  of the deficient  Mortgage Loan  from this Agreement  and the
substitution of such substitute Mortgage Loan therefor.  Upon such amendment,
the Master  Servicer  shall be  deemed to  have made  as  to such  substitute
Mortgage Loan the representations and warranties set forth in Section 3.01 as
of the date of such substitution.

     Section 3.03.  Representation and Warranty of the Company.  The Company
                    ------------------------------------------
represents and warrants that it has transferred to the Trustee (for inclusion
in the  Trust Fund) each Mortgage Loan free  of any liens, claims, charges or
other encumbrances created by the Company and there has been no other sale or
assignment thereof by the Company.

     Section 3.04.  Index Convertible Mortgage Loans and Convertible Mortgage
                    ---------------------------------------------------------
Loans; Certain Procedures and Purchases. (a)  The Trustee hereby authorizes
- ---------------------------------------
and directs the Master Servicer to determine the fixed interest rates  or new
Index   and  Margin,  as  applicable,   into  which  Mortgagors  under  Index
Convertible Mortgage  Loans and  Convertible Mortgage  Loans may  convert the
adjustable  interest rates  on their  Mortgage Notes  in accordance  with the
terms thereof.   The Master Servicer  agrees to make such  determinations and
otherwise administer the  program contemplated in the Mortgage  Notes for the
Index Convertible Mortgage Loans until the last date on which Mortgagors have
the option to 
convert the adjustable interest  rates on their Mortgage Notes to new Indices
and related Margins.  The Master  Servicer agrees to make such determinations
and otherwise administer  the program contemplated in the  Mortgage Notes for
the  Convertible Mortgage Loans until  the later to occur of  (i) the date on
which  all the  Convertible Mortgage  Loans have  become fixed  rate Mortgage
Loans  and (ii) the last date on which  Mortgagors have the option to convert
the adjustable interest rates on their Mortgage Notes to fixed interest rates
or new Indices and related Margins.   In addition, the Master Servicer agrees
to  comply with  the provisions of  the Mortgage  Notes to service  the Index
Convertible Mortgage Loans  and the Convertible Mortgage Loans  in accordance
with the terms of the related Mortgage Notes.

          (b)   Upon receiving  notice of the  conversion of  any Convertible
Mortgage  Loan to a  fixed interest rate,  the Master  Servicer will promptly
notify the Trustee  (if it holds the related Mortgage File) or the Custodian.
Subject to Section 3.04(f), prior to the day on which a  Convertible Mortgage
Loan has become  a fixed  rate Mortgage  Loan, the Master  Servicer shall  be
obligated to purchase such Converting  Mortgage Loan at the Conversion Price.
All amounts paid by the Master Servicer in connection with the  purchase of a
Converting Mortgage Loan or Converted Mortgage Loan, as the case may be, will
be deposited in  the Certificate Account.   The Master Servicer shall  not be
obligated under  this Section to purchase a Mortgage  Loan that converts to a
different Index.

          (c)   Notwithstanding  that a  Mortgage Loan  becomes a  Converting
Mortgage Loan in any month, such Converting Mortgage Loan shall remain in the
Trust Fund and all payments in respect thereof shall remain in the Trust Fund
unless  and until,  if the  Master  Servicer is  obligated  to purchase  such
Converting Mortgage Loan,  such Converting Mortgage Loan is  purchased by the
Master Servicer pursuant to Section 3.04(b).

          (d)    In the  event  that  any  Converting Mortgage  Loan  is  not
purchased as provided in Section  3.04(b), the amount of the  conversion fee,
if  any, paid  by the  Mortgagor  in connection  with the  conversion  of the
adjustable rate  on such  Converting Mortgage  Loan into  a fixed  rate or  a
different  Index  shall  be  deposited   by  the  Master  Servicer  into  the
Certificate  Account   on  the   Business  Day   immediately  preceding   the
Distribution  Date on which the  proceeds of the  purchase of such Converting
Mortgage Loan were  to be distributed to Certificateholders.   The obligation
of the  Master Servicer  to deposit  the amounts,  if any,  required by  this
subsection (d) shall  not limit or affect  any purchase under subsection  (b)
above.

          (e)  Upon any purchase of a Converting Mortgage Loan by  the Master
Servicer  pursuant to  Section 3.04(b)  and  the deposit  in the  Certificate
Account of  the Conversion Price, the Master  Servicer shall give the Trustee
written  notice thereof  and, based  thereon, the  Trustee shall  release, or
cause any  Custodian to  release, the related  Mortgage File and  convey such
Mortgage  Loan to  the Master  Servicer whereupon  such purchased  Converting
Mortgage Loan shall cease to be part of the Trust Fund.

          (f)    If  a  Master  Servicer's  duties  as  Master  Servicer  are
terminated pursuant to Section 9.01,  Section 8.04 or the third  paragraph of
Section 8.02, then such  Master Servicer shall not  be obligated to  purchase
any  Mortgage  Loan  that  becomes  a Converting  Mortgage  Loan  after  such
termination.  A successor Master Servicer (including, without limitation, the
Trustee as a successor  Master Servicer ) shall not be  obligated to purchase
Convertible Mortgage Loans that become  Converting Mortgage Loans pursuant to
Section 3.04(b)  unless,  upon becoming  a  successor Master  Servicer,  such
successor Master  Servicer elects in  its sole discretion, by  giving written
notice  of such  election  to  the  Trustee  at or  about  the  time  of  its
succession, to be obligated to make such purchases.

                             (End of Article III)

                                  ARTICLE IV

                               THE CERTIFICATES
                            -----------------------

     Section 4.01.  The Certificates.  The Class A Certificates, Class B
                    ----------------
Certificates  and Class  R Certificate  shall be  substantially in  the forms
annexed hereto  as Exhibits C, D and F,  respectively, and shall, on original
issue, be executed by  the Company and authenticated by the  Trustee upon the
assignment to the  Trustee of  the documents specified  in Section 2.01,  and
delivered to  or upon  the order of  the Company.   The Class  A and  Class B
Certificates shall  be issuable in the minimum  original dollar denominations
(and integral  multiples of  approximately $1,000 in  excess of  such amount,
except  for one Certificate for  each Class representing  the balance of such
Class) and aggregate  original dollar denominations per Class as set forth in
the following table:

                                             Aggregate
                       Minimum          Approximate Original
                      Original          Denominations of all
          Class      Denomination       Certificates of Class
          -----      ------------       ---------------------

           A           $ 25,000            $324,728,000
           B           $500,000            $  4,111,473

     So long  as the  Class A Certificates  are Book-Entry  Certificates, the
Class A Certificates  that are Book-Entry Certificates shall  be evidenced by
one or more certificates representing  Class A Certificates in  denominations
acceptable to the  Depository.  Beneficial ownership of  the Class A Certifi-
cates  that  are  Book-Entry  Certificates  may be  held  in  minimum  dollar
denominations of $25,000 and integral  multiples of $1,000 in excess thereof.
The minimum Percentage Interest for a Class R Certificate shall be 20%.

     The Certificates  shall be  signed by manual  or facsimile  signature on
behalf of  the Company  by one  of its  officers.   Certificates bearing  the
manual  or  facsimile signatures  of  individuals  who were  at  the time  of
signature proper  officers of  the Company shall  bind the  Company, notwith-
standing  that  such individuals  or any  of  them have  ceased to  hold such
offices  prior to the authentication and  delivery of such Certificate or did
not hold such offices at the date of such Certificates.  No Certificate shall
be entitled to any benefit under this Agreement, or be valid for any purpose,
unless  there appears  on  such  Certificate a  manual  authentication by  an
authorized  officer  of   the  Trustee  and  such  authentication   upon  any
Certificate shall be conclusive evidence, and the only evidence, that such 
Certificate has  been  duly  authenticated  and  delivered  hereunder.    All
Certificates shall be dated the date of their authentication.

     The rights of the Certificateholders to receive payments with respect to
the Trust Fund in respect of the Certificates, and all ownership interests of
the Certificateholders  in  such payments,  shall  be as  set  forth in  this
Agreement.

     Section 4.02.  Registration of Transfer and Exchange of Certificates. 
                    -----------------------------------------------------
(a)  The Trustee shall cause to be kept at its Corporate  Trust Office, or at
the  office of its designated agent, a Certificate Register in which, subject
to such reasonable regulations as it may prescribe, the Trustee shall provide
for  the registration  of  Certificates  and of  transfers  and exchanges  of
Certificates as herein provided.

     (b)  Subject  to Section  4.02(c), upon  surrender  for registration  of
transfer of any Certificate at any office or agency of the Trustee maintained
for  such  purpose,   the  Company  shall  execute  and   the  Trustee  shall
authenticate  and  deliver, in  the  name  of  the designated  transferee  or
transferees,  a Certificate  or Certificates  of a  like Class  and aggregate
denomination and dated the date of authentication by the Trustee.

     (c)  No transfer  of a  Class B  or Class  R Certificate  shall be  made
unless such transfer is made  pursuant to an effective registration statement
or in accordance with an exemption from the requirements under the Securities
Act  of 1933, as amended.  If such a  transfer is to be made in reliance upon
an exemption from said Act, (i) the Trustee shall, if not  otherwise directed
by the Company,  require a written  Opinion of Counsel  acceptable to and  in
form and substance satisfactory to the Company that such transfer may be made
pursuant to an  exemption, describing the applicable exemption  and the basis
therefor, from said Act or is being made pursuant to said Act,  which Opinion
of Counsel shall not  be an expense of the Trustee, the Company or the Master
Servicer, and (ii) the Trustee shall require the transferee to execute a cer-
tification, substantially in  the form of Exhibit L hereto, acceptable to and
in form  and substance satisfactory  to the  Company and the  Trustee setting
forth  the facts  surrounding such  transfer; provided  that such  Opinion of
Counsel shall  not be  required in  the case  of transfers by  or to  Merrill
Lynch,  Pierce, Fenner &  Smith Incorporated or  an affiliate thereof.   Such
Opinion of Counsel and certification shall not be an expense of  the Trustee,
the Company or the Master Servicer.  The Trustee, the Master Servicer and the
Company  may, without  the consent  of any Certificateholder,  add provisions
(which  shall include  a form  of  certificate to  be attached  hereto  as an
exhibit that must  be delivered by  the proposed transferee) to  this Section
4.02(c) to permit transfers pursuant to Rule 144A of the Securities and 
Exchange  Commission, in  which case  transfers pursuant  to  such provisions
shall not require an Opinion of Counsel.

     (d)  No  transfer  (exclusive of  any  transfer  to  a Depository  or  a
securitization trustee)  of a Class  B or Class  R Certificate shall  be made
unless the  Trustee shall  have received either  (i) a  representation letter
(substantially in the form attached hereto  as Exhibit N) from the transferee
of such Certificate, acceptable to and in form  and substance satisfactory to
the Trustee  and the Company,  to the effect  that such transferee is  not an
employee benefit  plan subject to Section 406 of ERISA or Section 4975 of the
Code,  nor a  person acting  on behalf  of any  such plan  or acquiring  such
Certificate  with funds  of such  a  plan (including  without limitation  any
insurance  company  using funds  that  may constitute  "plan  assets"), which
representation letter shall  not be an expense of the Trustee, the Company or
the Master Servicer,  or (ii) in the  case of any such  Certificate presented
for registration in the name of an  employee benefit plan subject to ERISA or
Section  4975  of  the  Code  (or comparable  provisions  of  any  subsequent
enactments),  or  a  trustee  of  any   such  plan,  an  Opinion  of  Counsel
satisfactory to the Trustee  and the Company to the effect  that the purchase
or holding  of such Certificate  will not result  in the assets  of the Trust
Fund being  deemed  to  be  "plan  assets"  and  subject  to  the  prohibited
transaction  provisions  of ERISA  and  the  Code and  will  not subject  the
Trustee, the Company  or the Master Servicer to any obligation in addition to
those undertaken  in this Agreement or cause the  Trustee, the Company or the
Master Servicer to  be a  fiduciary of  such Plan, which  Opinion of  Counsel
shall not  be an expense of the Trustee, the  Company or the Master Servicer.
During the Pre-Funding Period, each Certificate Owner shall be deemed to have
made the representation in clause (i) of this paragraph.

     (e)  At  the  option of  the  Certificateholder,  a  Certificate may  be
exchanged for another Certificate or Certificates of authorized denominations
of a like Class and Percentage Interest, upon surrender of the Certificate to
be exchanged  at any  office or  agency of  the Trustee  maintained for  such
purpose.  Whenever a Certificate is  so surrendered for exchange, the Company
shall execute and the Trustee shall authenticate and deliver, the Certificate
which  the Certificateholder  making  the exchange  is  entitled to  receive.
Every Certificate presented or surrendered for transfer or exchange shall (if
so required  by the  Trustee) be  duly endorsed  by, or  be accompanied  by a
written  instrument of transfer in the form  satisfactory to the Trustee duly
executed by, the Holder thereof or his attorney duly authorized in writing.

     (f)  No service charge shall be made  to the Holder for any transfer  or
exchange  of the  Certificate, but  the Trustee  may require  payment by  the
Certificateholders  of a  sum sufficient  to  cover any  tax or  governmental
charge that may be imposed in connection with any transfer or exchange of the
Certificate.

     (g)  All Certificates  surrendered for  transfer and  exchange shall  be
cancelled and  retained or destroyed  by the  Trustee in accordance  with its
standard procedures.

     (h)  Notwithstanding anything to  the contrary contained herein,  unless
and until the  Company shall have received an Independent Opinion of Counsel,
satisfactory in  form and substance  to the Company,  to the effect  that the
absence of the conditions contained in this  Section 4.02(h) would not result
in the imposition  of federal income  tax upon  the Trust Fund  or cause  the
Trust Fund  (exclusive of the  Mortgage 100(Service Mark)  Pledge Agreements,
the Parent Power(Registered Trademark) Agreements and the Pre-Funding Account
(including the funds therein and Pre-Funding Earnings)) to fail to qualify as
a REMIC, no  transfer, sale or other  disposition of the Class  R Certificate
(including a  beneficial interest  therein) may be  made without  the express
written consent to be  granted in the sole discretion of  the Master Servicer
and the Trustee.

     (i)  As  a condition  to  the granting  of the  consent  referred to  in
Section 4.02(h), prior  to the transfer,  sale or  other disposition of  such
Certificates, the Master Servicer shall require that  the proposed transferee
deliver to the Master  Servicer and the Trustee an affidavit  stating that as
of the date of such transfer (i)  such transferee is not and has no intention
of becoming either (A)  the United States, any state or political subdivision
thereof,  any  foreign  government, any  international  organization,  or any
agency  or   instrumentality  of  any   of  the  foregoing  (other   than  an
instrumentality that is a corporation all of whose activities are  subject to
tax under the Code and, except in the case of the Federal  Home Loan Mortgage
Corporation, a majority of the board of directors of which corporation is not
selected by the  United States, any state or  political subdivision thereof),
(B)  any organization that  is exempt from  any tax  imposed by Chapter  1 of
Subtitle A  of the Code,  other than  (x) a  tax-exempt farmers'  cooperative
within the meaning of  section 521 of the Code or (y) an organization that is
subject to the tax imposed by section  511 of the Code on "unrelated business
income" or (C) a corporation operating on a cooperative basis that is engaged
in furnishing  electric energy or  providing telephone service to  persons in
rural  areas (within the  meaning of section 1381(a)(2)(C)  of the Code) (any
Person  described  in  (A), (B),  or  (C)  being  referred  to  herein  as  a
"Disqualified  Organization"), (ii)  such transferee  is  not acquiring  such
Certificates as an agent, broker, nominee, or middleman for a Disqualified 
Organization and (iii) such transferee is not a Non-U.S. Person.   The Master
Servicer and a Responsible Officer of the Trustee shall not grant the consent
referred to  in  Section 4.02(h)  if  either has  actual  knowledge that  any
statement made  in the affidavit issued pursuant to the preceding sentence is
not true.  Notwithstanding  any transfer, sale or  other disposition of  such
Certificates   to  a  Disqualified  Organization  or  Non-U.S.  Person,  such
transfer, sale or other  disposition shall be deemed to be  of no legal force
or effect whatsoever  and such Disqualified  Organization or Non-U.S.  Person
shall not  be deemed  to be  a Holder  of such Certificates  for any  purpose
hereunder, including,  but not  limited to, the  receipt of  distributions on
such Certificates.   If any purported transfer  shall be in violation  of the
provisions of  Section 4.02(h),  then the prior  Holder of  such Certificates
shall, upon discovery that the transfer of such Certificates was not  in fact
permitted in Section 4.02(h),  be restored to all rights as  a Holder thereof
retroactive to the  date of the purported transfer of such Certificates.  The
Trustee and the Master Servicer shall be under no liability to any Person for
any registration or transfer  of a Class R Certificate that  is not permitted
by Section 4.02(h) or for making payments due on  any such Certificate to the
purported  Holder thereof  or taking any  other action  with respect  to such
purported  Holder under  the  provisions of  this  Agreement so  long  as the
transfer  was registered  under  the  written  certification  of  the  Master
Servicer as described in Section 4.02(h).  The prior Holder shall be entitled
to recover from any purported Holder of any such Certificate that was in fact
not  a permitted  transferee under Section  4.02(h) at  the time it  became a
Holder  all payments  made  on  such Certificate;  provided  that the  Master
Servicer shall  not be responsible for such recovery.  Each such Certificate-
holder, by the acceptance of a Class  R Certificate, shall be  deemed for all
purposes to have  consented to the provisions  of Section 4.02(h) and  to any
amendment  of  this Agreement  deemed  necessary  by  counsel of  the  Master
Servicer, as evidenced by an Opinion  of Counsel, to ensure that either  such
Certificate is  not transferred  to a  Disqualified Organization  or Non-U.S.
Person  and  that any  transfer  of  such  Certificate  will  not  cause  the
imposition of a tax upon the Trust Fund or cause the Trust Fund (exclusive of
the Mortgage 100(Service Mark) Pledge Agreements, the Parent Power(Registered
Trademark)  Agreements and  the  Pre-Funding  Account  (including  the  funds
therein and  Pre-Funding  Earnings)) to  fail to  qualify as  a  REMIC.   The
restrictions on transfer of either  such Certificate will cease to  apply and
be void upon receipt by the Trustee of the Opinion of Counsel as described in
Section 4.02(h) or shall be modified as indicated in such Opinion of Counsel.
If any Person that is  not permitted to acquire any beneficial interest  in a
Class  R  Certificate  under this  Section  4.02(i)  acquires any  beneficial
interest in a  Class R Certificate in  violation of the restrictions  in this
Section 4.02(i), then the Trustee, based on 
information  provided  to it  by  the Master  Servicer, will  provide  to the
Internal Revenue Service, and to  the persons specified in Section 860E(e)(3)
and (6) of  the Code,  information needed  to compute the  tax imposed  under
Section  860E(e)(5)  of  the  Code  on transfers  of  residual  interests  to
disqualified organizations.

     (j)  Notice of the transfer of any Class B Certificate shall be given to
the Rating Agency by the Trustee.

     (k)    Except  as  provided  in  paragraph  (l)  below,  the  Book-Entry
Certificates  shall  at all  times  remain  registered  in  the name  of  the
Depository or its nominee and at all times:  (i)  registration of the Class A
Certificates  may  not  be  transferred  by the  Trustee  except  to  another
Depository;  (ii) the  Depository  shall  maintain  book-entry  records  with
respect to the Certificate Owners and with respect to ownership and transfers
of such Class  A Certificates; (iii) ownership and  transfers of registration
of the Class  A Certificates on the books of the Depository shall be governed
by applicable  rules established by  the Depository; (iv) the  Depository may
collect  its  usual  and  customary  fees,  charges  and  expenses  from  its
Depository  Participants; (v)  the Trustee  shall  deal with  the Depository,
Depository Participants  and indirect participating firms  as representatives
of  the Certificate  Owners  of  the Class  A  Certificates  for purposes  of
exercising  the rights  of Holders  under  this Agreement,  and requests  and
directions for and  votes of such representatives  shall not be deemed  to be
inconsistent if they  are made with respect to  different Certificate Owners;
and (vi) the Trustee  may rely and shall  be fully protected in relying  upon
information  furnished  by  the Depository  with  respect  to its  Depository
Participants and  furnished by the  Depository Participants  with respect  to
indirect participating firms and persons shown on the  books of such indirect
participating firms as direct or indirect Certificate Owners.

     All transfers by Certificate Owners of Book-Entry  Certificates shall be
made  in  accordance  with  the  procedures  established  by  the  Depository
Participant or  brokerage firm  representing such  Certificate  Owner.   Each
Depository  Participant  shall  only   transfer  Book-Entry  Certificates  of
Certificate Owners it represents  or of brokerage firms for which  it acts as
agent in accordance with the Depository's normal procedures.

     (l)  If  (x)(i) the  Depository or  the Company advises  the Trustee  in
writing  that  the  Depository  is no  longer  willing  or  able  to properly
discharge its responsibilities as Depository,  and (ii) the Company is unable
to locate a  qualified successor, (y) the  Company at its option  advises the
Trustee in writing  that it elects to terminate the book-entry system through
the Depository or (z) after the occurrence of an Event of Default, 
Certificate Owners representing at least 50% of the principal  balance of the
Class  A Certificates  and the  Certificate Insurer  and the  Surety together
advise the Trustee and the  Depository through the Depository Participants in
writing that the  continuation of a book-entry system  through the Depository
is no  longer  in the  best  interests of  such  Certificate Owners  and  the
Certificate Insurer and  the Surety, as applicable, the  Trustee shall notify
all  Certificate  Owners  of  such  Class, through  the  Depository,  of  the
occurrence of  any such event  and of the  availability of definitive,  fully
registered Class A Certificates (the "Definitive Certificates"), as
                                      -----------------------
applicable, to Certificate Owners requesting the same.  Upon surrender to the
Trustee  of  the Class  A  Certificates  by  the Depository,  accompanied  by
registration instructions from  the Depository for registration,  the Trustee
shall issue  the Definitive Certificates.   Neither the Master  Servicer, the
Company nor the  Trustee shall be liable  for any delay  in delivery of  such
instructions and may conclusively rely on,  and shall be protected in relying
on, such instructions.  The Master Servicer shall provide the Trustee with an
adequate inventory of certificates to facilitate the issuance and transfer of
Definitive Certificates.   Upon the  issuance of Definitive  Certificates all
references herein  to obligations  imposed upon  or to  be  performed by  the
Depository shall be deemed  to be imposed upon and performed  by the Trustee,
to the extent applicable with respect to such Definitive Certificates and the
Trustee  shall  recognize  the  Holders  of  the Definitive  Certificates  as
Certificateholders hereunder.  In addition, the Class A Certificates shall be
in  the  form  of  Definitive  Certificates  up  to  the  time  the  Class  A
Certificates are transferred to public investors.

     Section 4.03.  Mutilated, Destroyed, Lost or Stolen Certificates.  If
                    -------------------------------------------------
(a)  any mutilated Certificate is  surrendered to the  Trustee or the Trustee
receives evidence to  its satisfaction of the  destruction, loss or  theft of
any Certificate,  and (b) there is delivered to  the Trustee such security or
indemnity as may be required by it to save it  harmless, then, in the absence
of notice to the Trustee  that such Certificate has  been acquired by a  bona
fide purchaser, the  Trustee shall authenticate and deliver,  in exchange for
or in lieu  of any such mutilated,  destroyed, lost or stolen  Certificate, a
new Certificate  of like  tenor  and Class.   Upon  the issuance  of any  new
Certificate  under   this   Section,  the   Trustee   may  require   of   the
Certificateholder the payment of  a sum sufficient to cover any  tax or other
governmental charge that  may be imposed  in relation thereto  and any  other
expenses connected  therewith.   Any  replacement  Certificate of  any  Class
issued pursuant to  this Section shall  constitute complete and  indefeasible
evidence  of ownership  of the  Percentage Interest  in the  distributions to
which the Certificateholders of such Class are entitled, as if originally 
issued, whether or  not the mutilated, destroyed, lost  or stolen Certificate
shall  be found at  any time, and  such mutilated, destroyed,  lost or stolen
Certificate shall be of no force or effect under this Agreement.

     Section 4.04.  Persons Deemed Owners.  The Company, the Master Servicer,
                    ---------------------
the Certificate Insurer, the Surety and  the Trustee may treat the person  in
whose name any Certificate is registered as the owner of such Certificate and
the  Percentage Interest  in the distributions  to the  Certificateholders of
such Class are entitled, for the purpose of receiving remittances pursuant to
Section 6.01 and for all other purposes whatsoever, and  neither the Company,
the  Master Servicer,  the Certificate  Insurer, the  Surety nor  the Trustee
shall be affected by notice to the contrary.

     Section 4.05.  Appointment of Paying Agent.  The Master Servicer may
                    ---------------------------
appoint a Paying Agent  hereunder.  In the event of any  such appointment, no
later than 12:00 noon New York City  time, on the Business Day preceding each
Distribution Date,  the Master Servicer  shall withdraw from  the Certificate
Account and  transfer to  the Paying  Agent for  deposit in  the Distribution
Account  a  sum   which,  together  with  other  amounts   deposited  in  the
Distribution  Account,   will  be  sufficient   to  make   the  payments   to
Certificateholders in the  amounts and in the manner  provided for in Section
6.01.   The Master Servicer shall  cause the Paying Agent  to perform each of
the obligations of the Paying  Agent set forth herein and shall be  liable to
the Trustee, the Certificateholders and the  Surety for failure of the Paying
Agent to  perform such obligations.   The Master Servicer  designates Bankers
Trust Company of  California, N.A. as the  initial Paying Agent.   The Master
Servicer shall  notify each  Rating Agency, the  Certificate Insurer  and the
Surety of any appointment of an additional or successor Paying Agent.

     The Master Servicer shall  cause each Paying Agent other than  itself or
the Trustee to  execute and deliver to  the Master Servicer an  instrument in
which such Paying Agent shall agree with the Master Servicer that such Paying
Agent will hold all sums held by it for the payment to Certificateholders  in
trust for the benefit of the Trustee on behalf of the Certificate-holders (or
the  Certificate Insurer  and the  Surety) entitled  thereto until  such sums
shall be paid to such Certificateholders (or the  Certificate Insurer and the
Surety).

                             (End of Article IV)

                                  ARTICLE V

                ADMINISTRATION AND SERVICING OF MORTGAGE LOANS
               ----------------------------------------------

     Section 5.01.  Master Servicer to Service Mortgage Loans.  The Master
                    -----------------------------------------
Servicer shall service  and administer the Mortgage Loans  in accordance with
customary and prudent servicing procedures for residential mortgage loans and
shall have full power and authority, acting alone or through Sub-Servicers as
provided in  Section  5.02, to  do  any and  all  things which  it  may  deem
necessary or desirable in connection with such servicing and  administration.
Without limiting the generality of the foregoing, the Master  Servicer in its
own  name or in the name of a Sub-Servicer is hereby authorized and empowered
by the Trustee when the Master Servicer  or the Sub-Servicer, as the case may
be, believes it  appropriate in its best judgment, to execute and deliver, on
behalf  of the Certificateholders,  the Trustee, the  Certificate Insurer and
the  Surety  or any  of  them, any  and  all instruments  of  satisfaction or
cancellation,  or  of partial  or  full release  or  discharge and  all other
comparable instruments, with  respect to the Mortgage Loans  and with respect
to the Mortgaged Properties.  At the  written request of the Master Servicer,
the Trustee shall execute any limited  powers of attorney and other documents
necessary  or  appropriate to  enable  the  Master  Servicer to  service  and
administer the Mortgage  Loans and the  Trustee shall not  be liable for  the
Master Servicer's  or any  Sub-Servicer's application  thereof  and shall  be
indemnified by the Master Servicer for its use of such powers of attorney.

     In  connection with  the  servicing and  administration of  the Mortgage
Loans,  the Master Servicer may at  the request of a  Mortgagor or at its own
initiative  agree to  modify the Mortgage  Note or  Mortgage relating  to the
Mortgage Loan  of  such  Mortgagor or,  subject  to the  provisions  of  this
Agreement,  waive compliance  by the  Mortgagor  with any  provision of  such
Mortgage Note or  Mortgage, provided, however, that any  such modification or
waiver  shall  not (i)  extend  the scheduled  maturity date  of,  modify the
Mortgage Rate payable under (except as required by law or as  contemplated by
the  Mortgage  Note),  or  constitute  a cancellation  or  discharge  of  the
outstanding principal  balance of, such  Mortgage Loan, (ii)  be inconsistent
with  the Master  Servicer's  then  current  practice  respecting  comparable
mortgage loans held  in its own portfolio, or (iii)  materially and adversely
affect the  security afforded  by the  Mortgaged Property  (any modification,
waiver  or change of the nature described in Section 5.07 being deemed not to
violate clause (i) or clause (iii) above).

     The  foregoing clauses  (i) and  (iii)  in the  preceding paragraph  are
subject to the proviso that  the Master Servicer may agree to  changes to the
terms of a Mortgage Note or Mortgage 
which  would otherwise  be violative thereof  if (i) the  Master Servicer has
determined that such changes are necessary to avoid prepayment of the related
Mortgage Loan  or to  accommodate the request  of a  Mortgagor to  extend the
scheduled maturity date of the related Mortgage Loan beyond the period of the
original  term to  maturity  and  such changes  are  consistent with  prudent
business practice as evidenced by a certificate signed by a Servicing Officer
to such effect,  (ii) the Master Servicer shall purchase the related Mortgage
Loan for the  Purchase Price on the Determination  Date immediately following
the Due Period during which such changes were made and deposit  such Purchase
Price in the Certificate  Account on or prior to such  Determination Date and
(iii) such changes  and subsequent purchase will not affect the status of the
Trust  Fund (exclusive of  the Mortgage 100(Service  Mark) Pledge Agreements,
the Parent Power(Registered Trademark) Agreements and the Pre-Funding Account
(including  the  funds therein  and  Pre-Funding  Earnings))  as a  REMIC  as
evidenced  by an Opinion  of Counsel (provided  at the expense  of the Master
Servicer) to  such effect delivered  to the Trustee; provided,  however, that
the  purchase of the related  Mortgage Loan pursuant  to the foregoing clause
(ii) shall occur on  the second Business Day following the date on which such
changes were made if the short-term credit rating of  the Merrill Lynch & Co.
Inc.  (or  its successor  interest) is  downgraded below  A-1/P-1.   Any such
repurchase shall  be accomplished in the same manner  and subject to the same
conditions set forth  in Section 2.02.   Upon making any such  repurchase the
Servicer shall be entitled to receive an instrument of assignment or transfer
from the Trustee to the same extent as set forth in Section 2.02.

     Nothing  herein  shall  be  deemed  to constitute  a  joint  venture  or
partnership between the Master Servicer and the Trustee.

     All  Servicing Advances  made by  the Master  Servicer in  effecting the
timely payment  of taxes  and assessments  on the  properties subject  to the
Mortgage   Loans  shall   not,  for  the   purpose  of   calculating  monthly
distributions to Certificate-holders, be added  to the amount owing under the
related Mortgage Loans, notwithstanding that  the terms of such Mortgage Loan
so  permit, and  such Servicing Advances  shall be recoverable  by the Master
Servicer to the extent permitted by Sections 5.09 and 5.23.

     Section 5.02.  Sub-Servicing Agreements Between Master Servicer and Sub
                    --------------------------------------------------------
Servicers; Enforcement of Sub-Servicer's Obligations.  (a)  The Master
- ----------------------------------------------------
Servicer may enter  into Sub-Servicing Agreements with  Sub-Servicers for the
servicing and  administration of  all or part  of the  Mortgage Loans  if the
Master  Servicer delivers  to the  Trustee  an Officer's  Certificate of  the
Company, the Certificate Insurer and the Surety consenting to the 
appointment of  the Sub-Servicer and  the entering into of  the Sub-Servicing
Agreement and  a written confirmation from  each Rating Agency to  the effect
that  entering into  such Sub-Servicing  Agreement  would not  result in  the
reduction  or  withdrawal  of  the  then  current  ratings  of  the  Class  A
Certificates.   The  Master Servicer shall  deliver a  copy of any  such Sub-
Servicing Agreement to each Rating Agency.   References in this Agreement  to
actions taken or to be taken by the Master Servicer in servicing the Mortgage
Loans include actions taken or to be taken by a Sub-Servicer on behalf of the
Master Servicer.  Each Sub-Servicing Agreement will be based  upon such terms
and conditions as are not inconsistent with  this Agreement and as the Master
Servicer and  the Sub-Servicer have agreed.  The Master Servicer shall notify
the Trustee, the Certificate  Insurer and the Surety in writing promptly upon
the appointment  of any Sub-Servicer.   For  purposes of this  Agreement, the
receipt by  the Sub-Servicer of  any amount with  respect to a  Mortgage Loan
(other  than amounts representing servicing compensation or reimbursement for
an advance) shall  be treated as the  receipt by the Master  Servicer of such
amount.

     (b)  As part of its servicing activities hereunder, the Master Servicer,
for  the benefit  of  the Trustee,  the  Certificateholders, the  Certificate
Insurer and  the Surety, shall  enforce the obligations of  each Sub-Servicer
under  the related  Sub-Servicing Agreement.    Such enforcement,  including,
without  limitation,  the   legal  prosecution  of  claims,   termination  of
Sub-Servicing Agreements as appropriate, and  the pursuit of other  remedies,
shall  be in such form and carried out to  such an extent and at such time as
the Master Servicer, in its good faith business judgment, would  require were
it the owner of the  related Mortgage Loans.   The Master Servicer shall  pay
the costs of  such enforcement  at its  own expense but  shall be  reimbursed
therefor only  (i) from  a general recovery  resulting from  such enforcement
only to the  extent, if any,  that such recovery  exceeds all amounts due  in
respect of the  related Mortgage Loans  or (ii) from  a specific recovery  of
costs,  expenses or  attorneys'  fees  against the  party  against whom  such
enforcement is directed.

     Section 5.03.  Successor Sub-Servicers.  The Master Servicer shall be
                    -----------------------
entitled  to  terminate  any  Sub-Servicing  Agreement   that  may  exist  in
accordance with the terms and  conditions of such Sub-Servicing Agreement and
without  any limitation  by virtue  of  this Agreement.   Each  Sub-Servicing
Agreement  shall  contain provisions  that  provide that  a  successor Master
Servicer shall have the  option to terminate such agreement without  cause or
penalty upon its succession as Master Servicer.

     Section 5.04.  Liability of the Master Servicer.  Notwithstanding any
                    --------------------------------
Sub-Servicing Agreement, any of the  provisions of this Agreement relating to
agreements or arrangements between the 
Master Servicer  or a Sub-Servicer  or reference to  actions taken through  a
Sub-Servicer or  otherwise, the  Master Servicer  shall remain  obligated and
liable  to the Trustee,  the Certificateholders, the  Certificate Insurer and
the Surety for  the servicing  and administration  of the  Mortgage Loans  in
accordance with the  provisions of this Agreement without  diminution of such
obligation  or  liability  by  virtue of  such  Sub-Servicing  Agreements  or
arrangements or  by virtue  of indemnification from  the Sub-Servicer  or the
Mortgage  Loan Seller  and to the  same extent  and under the  same terms and
conditions as if  the Master Servicer alone were  servicing and administering
the Mortgage Loans.  The Master Servicer shall  be entitled to enter into any
agreement with a Sub-Servicer for  indemnification of the Master Servicer and
nothing contained  in this Agreement shall be deemed  to limit or modify such
indemnification.

     Section 5.05.  No Contractual Relationship Between Sub- Servicer and
                    -----------------------------------------------------
Trustee, the Certificateholders, the Certificate Insurer or the Surety.  Any
- ----------------------------------------------------------------------
Sub-Servicing Agreement  that may be  entered into and other  transactions or
services  relating to  the Mortgage  Loans  involving a  Sub-Servicer in  its
capacity as such and not as an  originator shall be deemed to be between  the
Sub-Servicer   and  the   Master  Servicer   alone  and   the   Trustee,  the
Certificateholders,  the Certificate  Insurer  and the  Surety  shall not  be
deemed parties thereto and shall  have no claims, rights, obligations, duties
or liabilities with respect to the Sub-Servicer.

     Section 5.06.  (Reserved)

     Section 5.07.  Collection of Mortgage Loan Payments.  Continuously from
                    ------------------------------------
the date hereof  until the principal and  interest on all Mortgage  Loans are
paid  in full, the  Master Servicer  will proceed  diligently to  collect all
payments  due under each of the Mortgage Loans when the same shall become due
and payable and shall, to the extent such procedures shall be consistent with
this Agreement, follow such collection  procedures as it follows with respect
to comparable  mortgage loans held  in its own portfolio;  provided, however,
that the Master  Servicer may  not waive  any increase in  the Mortgage  Rate
permitted  by the  terms of any  Mortgage Note  (unless such increase  is not
permitted  by applicable  law).   Consistent with  the foregoing,  the Master
Servicer  may in  its discretion (i)  waive any assumption  fee, late payment
charge or other charge  in connection with  a Mortgage Loan  and (ii) if  the
Mortgagor is in default or about to  be in default because of the Mortgagor's
financial  condition, arrange a  schedule, running for no  more than 180 days
after  the Due  Date for the  initial delinquent  installment on  the related
Mortgage Note, for the liquidation of delinquent items.  The foregoing clause
(ii) is subject to the proviso that the Master Servicer 
may in  its discretion arrange with the Mortgagor  a schedule for the payment
of interest and principal due and  unpaid for a period that exceeds 180  days
if such arrangement is determined by the Master Servicer to be reasonable and
consistent with  its then  current practices  respecting comparable  mortgage
loans held in its  own portfolio, including but not limited  to its practices
regarding mortgage  loans secured by mortgage properties located in federally
designated  disaster areas.   Any  such  arrangements shall  not diminish  or
otherwise affect the Master  Servicer's obligation to make  Advances pursuant
to Section 6.03.

     At  its sole  discretion,  the Master  Servicer may,  but  shall not  be
obligated to, purchase  a Defaulted Mortgage Loan at its Purchase Price.  For
purposes of this Agreement, any such Defaulted Mortgage Loan  so purchased by
the Master Servicer  shall be deemed  to be a  Liquidated Mortgage Loan  that
became liquidated at the time of  such purchase, and the Purchase Price  paid
by the Master Servicer  shall be Liquidation Proceeds.   The Master  Servicer
shall deposit such Purchase  Price in the Certificate Account at  the time of
such purchase and shall be entitled to receive an instrument of assignment or
transfer from the Trustee in the same manner as provided in Section 2.02.

     Section 5.08.  Establishment of Certificate Account; Deposits in
                    -------------------------------------------------
Certificate Account.  With respect to all of the Mortgage Loans, the Master
- -------------------
Servicer shall establish and maintain a Certificate Account (the "Certificate
                                                                  -----------
Account") which is an Eligible Account, titled "Merrill Lynch Credit
- -------
Corporation,  as Master  Servicer,  in  trust for  Bankers  Trust Company  of
California, N.A.,  as Trustee, for the benefit  of registered holders of MLCC
Mortgage  Investors,   Inc.,   Mortgage  Loan   Asset   Backed   Pass-Through
Certificates,  Series 1997-A";  provided, however,  that  if the  Certificate
Account is opened  under a different name, the Master  Servicer shall, within
90 days after the Closing Date, cause the Certificate Account to be re-titled
under the  aforementioned name; and  provided further, that if  (x) the long-
term unsecured debt of Merrill Lynch & Co.,  Inc. is rated by Moody's, and is
at  any time  rated by  Moody's  below A3  or (y) if  such debt  is  rated by
Standard &  Poor's, and is at any  time rated by Standard &  Poor's below A-,
the Certificate  Account shall  thereafter be maintained  by the  Trustee and
such  account  shall  at  such  time  be  titled "Bankers  Trust  Company  of
California, N.A., as trustee for the benefit  of the holders of MLCC Mortgage
Investors, Inc., Mortgage Loan Asset Backed Pass-Through Certificates, Series
1997-A".  Such Certificate Account shall be established with the Trustee or a
commercial bank,  a mutual savings bank,  or a savings and  loan association.
The  Master Servicer  may invest,  or cause  the institution  maintaining the
Certificate Account to invest, moneys  in the Certificate Account in Eligible
Investments, which shall mature not later 
than the Business Day next preceding the Distribution Date next following the
date of such  investment and shall not  be sold or  disposed of prior to  its
maturity.   The  proceeds of the  sale or  other disposition of  all Eligible
Investments shall be deposited in the Certificate Account.  All such Eligible
Investments shall  be made in the  name of the  Trustee.  All net  income and
gain realized from any such investment shall be for the benefit of the Master
Servicer as  additional servicing  compensation and shall  be subject  to its
withdrawal or order from time to time.  The Master Servicer shall be entitled
to retain any net interest paid on funds deposited in the Certificate Account
other than the interest on any funds required by applicable law to be paid to
a Mortgagor,  and, to  the  extent required  by  applicable law,  the  Master
Servicer  shall  pay,  without reimbursement  from  the  Certificate Account,
interest on such funds to  the Mortgagor notwithstanding that the Certificate
Account is non-interest bearing or that interest paid thereon is insufficient
for such purposes.   The amount of any losses incurred in respect of any such
investments  (to the extent not offset by income from other such investments)
shall be deposited in the Distribution Account  by the Master Servicer out of
its  own  funds  immediately  as  realized,  without  reimbursement from  the
Certificate  Account; provided, however,  that if the  Trustee becomes Master
Servicer, the Trustee shall not be required to deposit the amount of any loss
incurred  prior  to its  becoming  Master  Servicer.   The  creation  of  the
Certificate Account  shall be  evidenced by  a certification in  the form  of
Exhibit H.  A copy of such certification shall be furnished to the Trustee.

     The Master  Servicer  shall deposit  or  cause to  be deposited  in  the
Certificate Account on a daily basis, no  later than the later of the Closing
Date and one Business Day after the receipt thereof, and retain therein:

          (i)   All payments received which  were due after the  Cut-off Date
     with respect  to the Initial  Mortgage Loans and the  Subsequent Cut-off
     Date  with  respect to  the  Subsequent  Mortgage  Loans on  account  of
     principal on the Mortgage Loans, and all Principal Prepayments collected
     after the Cut-off Date or Subsequent Cut-off Date, as applicable;

         (ii)   All payments received  on account  of interest which  are due
     after  the Cut-off Date  with respect to the  Initial Mortgage Loans and
     the  Subsequent Cut-off  Date with  respect  to the  Subsequent Mortgage
     Loans net  of  the  related Servicing  Fee  and  Correspondent  Trailing
     Premium, if any;

        (iii)  Net Liquidation Proceeds;

         (iv)  All  Insurance Proceeds received by the  Master Servicer under
     any  title, hazard or other insurance policy, including amounts required
     to be deposited pursuant to Sections 5.16 and  5.20, other than proceeds
     to be held in the Escrow Account or applied to the restoration or repair
     of the  Mortgaged Property  or released to  the Mortgagor  in accordance
     with  the Master  Servicer's normal  servicing  procedures or  otherwise
     applied or held as required by applicable law;

          (v)    All  awards  or  settlements  in  respect  of   condemnation
     proceedings affecting any Mortgaged  Property which are not released  to
     the Mortgagor in accordance with  the Master Servicer's normal servicing
     procedures;

         (vi)  All Repurchase Proceeds;

        (vii)  All amounts representing revenues under the insurance provided
     pursuant  to Section  5.19 to  the  extent of  any losses  borne  by any
     Certificateholder;

       (viii)   All  revenues from  any  Mortgaged Property  acquired by  the
     Master Servicer by foreclosure or deed in lieu of foreclosure net of any
     Servicing Advances with respect to such Mortgaged Property; and

         (ix)  Any other amounts required to be deposited therein pursuant to
     this Agreement.

The foregoing  requirements for deposit  in the Certificate Account  shall be
exclusive,  it  being  understood  and  agreed  that,  without  limiting  the
generality of the foregoing, payments in  the nature of prepayment fees, late
payment  charges  and assumption  fees need  not be  deposited by  the Master
Servicer  in the  Certificate  Account and  may  be  retained by  the  Master
Servicer as  additional servicing  compensation.  The  Master Servicer  shall
maintain or cause to be maintained accounting records on a loan-by-loan basis
with respect to the Certificate Account.

     The Master Servicer shall give notice to the  Trustee, the Company, each
Rating Agency, the  Certificate Insurer and the  Surety of any change  in the
Certificate Account, prior to the use thereof.

     Section 5.09.  Permitted Withdrawals from the Certificate Account.  The
                    --------------------------------------------------
Master  Servicer may, from time to  time, withdraw funds from the Certificate
Account for the following purposes:

          (i)   to  make  payments  to  Certificateholders,  the  Certificate
     Insurer or the Surety in the amounts and in the 
     manner  provided for  in Section  6.01,  or if  applicable, to  transfer
     moneys to  the Distribution  Account maintained by  the Paying  Agent in
     accordance with Sections 4.05 and 6.01;

         (ii)  to reimburse itself and the Trustee for Advances made pursuant
     to Section 6.03 (including amounts to reimburse the related Sub-Servicer
     for advances made  pursuant to the applicable  Sub-Servicing Agreement),
     the  Master Servicer's,  the Sub-Servicer's  and the Trustee's  right to
     receive reimbursement pursuant  to this subclause (ii)  being limited to
     amounts  received  on  particular Mortgage  Loans  which  represent Late
     Collections (net of the Servicing  Fee) with respect to those particular
     Mortgage Loans;

        (iii)  to reimburse itself for unpaid Servicing Fees and unreimbursed
     Servicing Advances,  to  pay the  related  Sub-Servicer any  portion  of
     unpaid  Servicing Fees and  unreimbursed Servicing Advances,  the Master
     Servicer's  right to  reimburse itself  or  make payments  to the  Sub--
     Servicers pursuant to this subclause  (iii) with respect to any Mortgage
     Loan  being limited to related Liquidation Proceeds, Insurance Proceeds,
     and condemnation awards;

         (iv)   to  reimburse itself  (or  the related  Sub-Servicer) or  the
     Company for expenses  incurred by and recoverable by  or reimbursable to
     it  pursuant to  Section 5.01,  5.16,  5.21 or  8.03 or  to  the Company
     pursuant  to  Section  8.03 (provided  that  reimbursements  pursuant to
     Section 8.03  shall be made  only out of  funds that would  otherwise be
     distributable to the Class R Certificateholders);

          (v)   to  reimburse itself  (or the  related Sub-Servicer)  and the
     Trustee for any Nonrecoverable Advances;

         (vi)  to  pay to itself (or the related Sub-Servicer) any net income
     earned on the investment of  funds deposited in the Certificate Account;
     and

        (vii)  to make payments to itself or others pursuant to any provision
     of this  Agreement, and to  clear and terminate the  Certificate Account
     upon the termination of this Agreement.

     Section 5.10.  Establishment of Escrow Account; Deposits in Escrow
                    ---------------------------------------------------
Account.  With respect to those Mortgage Loans on which the Master Servicer
- -------
or any Sub-Servicer collects Escrow  Payments, the Master Servicer shall, and
shall cause  any Sub-Servicer to, segregate and  hold all funds collected and
received pursuant to each such Mortgage Loan which constitute Escrow Payments
separate 
and apart from any  of its own funds  and general assets and  shall establish
and  maintain one  or more Escrow  Accounts.   Such Escrow Accounts  shall be
established with  a commercial bank, a mutual savings  bank, or a savings and
loan association, the deposits of which are insured by the  FDIC, in a manner
which shall provide  maximum available insurance thereunder and  which may be
drawn on by the Master Servicer.  Subject to compliance with  applicable law,
one Escrow Account may relate  to multiple Mortgage Loans and other  mortgage
loans serviced by the Master Servicer.  The Master Servicer shall give notice
to  the Trustee of  the location  of any  Escrow Account,  and of  any change
thereof, prior to the use thereof.

     The Master Servicer  shall deposit,  or cause  to be  deposited, in  any
Escrow Account or Accounts  on a daily basis, and retain  therein, all Escrow
Payments  collected on  account of  any  Mortgage Loans,  for the  purpose of
effecting  timely payment of  any such items  as required under  the terms of
this Agreement.  The Master Servicer shall make withdrawals therefrom only to
effect such payments as are required under this Agreement, and for such other
purposes as  are set  forth in  Section 5.11.    The Master  Servicer or  the
Sub-Servicer shall be entitled to retain any interest paid on funds deposited
in  the Escrow Account by  the depository institution  other than interest on
escrowed funds required by law to be paid to the Mortgagor and, to the extent
required by law, the Master Servicer shall  pay interest on escrowed funds to
the Mortgagor notwithstanding that the Escrow Account is non-interest-bearing
or that interest paid thereon is insufficient for such purposes.

     Section 5.11.  Permitted Withdrawals from Escrow Account.  Withdrawals
                    -----------------------------------------
from any Escrow  Account or Accounts may be made by  the Master Servicer only
(i)  to effect  timely payments  of ground  rents, taxes,  assessments, water
rates, or other items constituting  Escrow Payments for the related Mortgage,
(ii) to reimburse the  Master Servicer for any Servicing Advance  made by the
Master Servicer,  with respect  to an Escrow  Payment for a  related Mortgage
Loan  but only  from  amounts received  on the  related  Mortgage Loan  which
represent late  payments or collections of Escrow  Payments thereunder, (iii)
to refund  to any Mortgagor any  funds found to  be in excess of  the amounts
required under  the terms of the related Mortgage  Loan, (iv) for transfer to
the Certificate  Account in accordance with the terms of the related Mortgage
Loan, (v) for application to restoration or repair of the property subject to
the Mortgage,  (vi) to pay to the Master Servicer, or to the Mortgagor to the
extent required  by law,  any interest  paid on  the funds  deposited in  the
Escrow  Account, or (vii)  to clear and  terminate the Escrow  Account on the
termination of this Agreement.

     Section 5.12.  Payment of Taxes, Insurance and Other Charges.  (a) With
                    ---------------------------------------------
respect  to each Mortgage Loan, the Master  Servicer shall maintain, or cause
to be  maintained, accurate  records reflecting the  status of  ground rents,
taxes, assessments,  water rates and other charges which  are or may become a
lien upon  the Mortgaged Property and shall  effect payment thereof to ensure
the  lien of  the  Mortgage remains  in  full force  and  effect by  applying
deposits  of the Mortgagor  in the Escrow  Account, where such  an account is
maintained in connection with a Mortgage  Loan, to the extent permitted under
the  terms of  the Mortgage  and applicable  law.   In the  event  the Master
Servicer  does  not  or  is  prohibited  by  law  from enforcing  the  escrow
requirements under  a  Mortgage and  does  not require  a  Mortgagor to  make
deposits into the Escrow Account,  the Master Servicer shall ensure  that all
ground rents, taxes, assessments, water rates and any other charges which are
or may become a lien upon the Mortgaged Property are paid and the lien of the
Mortgage remains in full force and  effect, and shall advance its own  funds,
if necessary, to effect payment of the same, subject to Section 5.21.

          (b)  With respect  to each Mortgage Loan, the Master Servicer shall
maintain or cause to be maintained  accurate records reflecting the status of
Standard Hazard Policy premiums, and shall effect payment thereof by applying
deposits of  the Mortgagor in  the Escrow Account,  where such an  account is
maintained in connection with a Mortgage Loan, to the extent permitted  under
the  terms of  the  Mortgage and  applicable law.   In  the event  the Master
Servicer  does  not  or is  prohibited  by  law  from  enforcing  the  escrow
requirements  under a  Mortgage  and does  not require  a  Mortgagor to  make
deposits  into the Escrow  Account, the Master Servicer  shall ensure that at
all  times each  Mortgaged Property  affected  thereby is  insured by  hazard
insurance  to the extent required  under Section 5.16,  and shall advance its
own funds to  effect payment of  the same, if  necessary, in accordance  with
Section 5.16.

     Section 5.13.  Transfer of Accounts.  The Master Servicer may transfer
                    --------------------
the  Certificate  Account  or  Escrow  Account  to   a  different  depository
institution from time  to time.  Such  transfer shall be  made by the  Master
Servicer  only upon  obtaining the  consent of  the Trustee,  the Certificate
Insurer and the Surety, which consent shall not be unreasonably withheld.

     Section 5.14.  Establishment of Pre-Funding Account; Permitted
                    -----------------------------------------------
Withdrawals.  (a)  No later than the Closing Date, the Trustee will establish
- -----------
and thereafter  maintain for  the benefit of  the Certificateholders  and the
Certificate  Insurer a segregated  trust account (the  "Pre-Funding Account")
which shall be an Eligible Account.   On the Closing Date, the Company  shall
remit 
or cause to remit to the Trustee from the proceeds of the sale of the Class A
Certificates, and the  Trustee shall deposit, the Original  Pre-Funded Amount
in  the Pre-Funding  Account.   Any  investment earnings  on the  Pre-Funding
Account shall be  taxable to the Company.  The Pre-Funding Account (including
the funds  therein and  Pre-Funding Earnings) shall  not be  an asset  of the
REMIC.

          (b)  On  the Business  Day preceding each  Pre-Funding Distribution
Date, the Trustee shall withdraw from the Pre-Funding Account any Pre-Funding
Earnings  on the  amounts on  deposit  therein and  deposit such  Pre-Funding
Earnings into the Distribution Account.   In addition, if such investments in
the Pre-Funding Account will not mature prior to the first Distribution Date,
the Master  Servicer shall  deposit into the  Distribution Account  an amount
equal to the Pre-Funding Earnings accrued (but not realized) from the Closing
Date, to but not including the first Distribution Date, which amount shall be
transferred for the benefit of the Master Servicer by the Trustee from future
Pre-Funding Earnings on the date of the  maturity of the Eligible Investments
in the Pre-Funding  Account.   The Trustee  shall invest moneys  in the  Pre-
Funding Account  in Eligible Investments,  which shall mature not  later than
the Business Day next preceding the Distribution Date next following the date
of such investment, except that no investment needs to  mature on or prior to
the  first Distribution Date, and  shall not be sold or  disposed of prior to
its maturity.  On each  Subsequent Transfer Date, the Trustee shall  withdraw
from the Pre-Funding Account an amount equal to 100% of the Principal Balance
of each  Subsequent  Mortgage Loan  to be  assigned to  the  Trustee on  such
Subsequent Transfer Date and  pay such amount to  or at the direction  of the
Company.   On the  Business Day immediately  preceding the  final Pre-Funding
Period  Distribution Date, but in  no event later than  June 14, 1997, if any
amounts remain  in the  Pre-Funding Account  after the  withdrawals specified
above, the  Trustee shall  withdraw such amounts  and deposit  them into  the
Distribution Account  for distribution on account of principal to the Class A
Certificateholders  on the final  Pre-Funding Distribution Date  and the Pre-
Funding Account shall be closed.

     Section 5.15.  (Reserved)

     Section 5.16.  Maintenance of Standard Hazard Policies.
                    ---------------------------------------
(a)  The Master Servicer shall cause to  be maintained for each Mortgage Loan
a Standard Hazard Policy with extended  coverage as is customary in the  area
where  the Mortgaged Property is  located in an amount  which is equal to (A)
the replacement cost of the  improvements securing such Mortgage Loan  or (B)
the principal balance owing on such Mortgage Loan, whichever is less.  If the
Mortgaged Property is in an area identified at the time of 
origination  in the  Federal  Register by  the  Federal Emergency  Management
Agency as  having special flood  hazards (and such  flood insurance has  been
made available)  the Master  Servicer will  cause to  be  maintained a  flood
insurance policy  meeting the requirements  of the current guidelines  of the
Federal  insurance  Administration  with  a  generally  acceptable  insurance
carrier, in an  amount representing coverage not  less than the least  of (i)
the  outstanding  principal balance  of  the  Mortgage  Loan, (ii)  the  full
insurable value or (iii) the  maximum amount of insurance which  is available
under the Flood Disaster  Protection Act of 1973.  The  Master Servicer shall
also maintain on  property acquired upon foreclosure,  or by deed in  lieu of
foreclosure, of  any Mortgage Loan,  fire and hazard insurance  with extended
coverage  in  an  amount which  is  not  less  than  the lesser  of  (i)  the
outstanding  principal balance  of  the  Mortgage Loan  or  (ii) the  maximum
insurable  value of  the improvements  which  are a  part  of such  property,
liability  insurance, and,  to the  extent available,  flood insurance  in an
amount as provided above.  Any amounts collected by the Master Servicer under
any  such policies (other  than amounts to  be applied to  the restoration or
repair of the  property subject to the related  Mortgage or property acquired
in  liquidation  of  the  Mortgage Loan,  or  released  to  the Mortgagor  in
accordance with the  Master Servicer's normal servicing  procedures) shall be
deposited, subject  to applicable  law, in  the Certificate  Account.   It is
understood and agreed  that no earthquake or other  additional insurance need
be required by the Master Servicer of any Mortgagor or maintained on property
acquired in  respect  of  a  Mortgage  Loan,  other  than  pursuant  to  such
applicable laws and regulations as shall at any time be in force and as shall
require such  additional insurance.   All such  Standard Hazard  Policies and
other policies  shall be endorsed  with standard mortgagee clauses  with loss
payable to  the Master Servicer  or its designee.   Any such  Standard Hazard
Policies  or any  other policies  may  be in  the form  of  blanket policies;
provided, however, that in the event of  any claim arising in connection with
a hazard loss the Master Servicer shall be obligated, in the  case of blanket
insurance  policies, to  deposit in  the Certificate  Account any  amount not
payable  under such blanket  policy because  of a  deductible clause  in such
policy  and not  otherwise payable under  an individual  policy.   The Master
Servicer  shall not  interfere  with  the Mortgagor's  freedom  of choice  in
selecting either his insurance carrier  or agent, provided, however, that the
Master Servicer shall  not accept any such insurance  policies from insurance
companies unless such  companies are acceptable insurers with  respect to the
insurance coverage  set forth  in this  Section under  the laws  of, and  are
licensed to  do business in,  the state wherein  the property subject  to the
policy is located.

     (b)  Any cost incurred by the Master Servicer in maintaining any  of the
foregoing  insurance  shall  not,  for the  purpose  of  calculating  monthly
distributions to Certificateholders,  be added to the amount  owing under the
Mortgage Loan, notwithstanding that the terms of the Mortgage Loan so permit.
Such costs (other  than the costs of  maintaining a blanket Hazard  Insurance
Policy  not  attributable   to  a  specific  Mortgaged   Property)  shall  be
recoverable  by the Master  Servicer from the  Mortgagor or out  of Insurance
Proceeds or Liquidation Proceeds or to the extent permitted by Section 5.09.

     Section 5.17.  (Reserved)

     Section 5.18.  (Reserved)

     Section 5.19.  Fidelity Bond and Errors and Omissions Insurance.  The
                    ------------------------------------------------
Master Servicer shall maintain, at its own  expense, a blanket fidelity bond,
and errors  and omissions insurance  policy (or, in lieu  thereof, a mortgage
interest insurance  policy  acceptable to  FNMA),  with broad  coverage  with
responsible companies on  all officers, employees or other  persons acting in
any  capacity  with regard  to the  Mortgage  Loans to  handle  funds, money,
documents and papers relating to the Mortgage Loans.  Any such  fidelity bond
and errors and omissions insurance (or, in lieu  thereof, a mortgage interest
insurance policy  acceptable to  FNMA), shall protect  and insure  the Master
Servicer  against  losses,  including  forgery, theft,  embezzlement,  fraud,
errors and omissions  and negligent acts  of such persons.   No provision  of
this  Section 5.19  requiring such  fidelity  bond and  errors and  omissions
insurance  (or,  in  lieu  thereof,  a  mortgage  interest  insurance  policy
acceptable to  FNMA) shall diminish  or relieve the Master  Servicer from its
duties  and obligations set  forth in this  Agreement.  The  minimum coverage
under any such  bond and  insurance policy shall  be in  an amount that  will
permit   the  Master   Servicer   to   continue   to  be   a   FNMA-qualified
seller/servicer.  Upon request of the Trustee, the Certificate Insurer or the
Surety, the  Master Servicer shall cause to be  delivered to the Trustee, the
Certificate Insurer or the Surety a certified true copy of such fidelity bond
and insurance policy.  Promptly upon receipt of any notice from the surety or
the insurer that such fidelity bond  or insurance policy has been  terminated
or materially  modified, the  Master Servicer shall  notify the  Trustee, the
Certificate  Insurer,  the  Surety  and  the  Rating  Agencies  of  any  such
termination or modification.

     Section 5.20.  Collections under Insurance Policies; Enforcement of Due
                    --------------------------------------------------------
on-Sale Clauses; Assumption Agreements.  (a)  In connection with its
- --------------------------------------
activities as  administrator and servicer  of the Mortgage Loans,  the Master
Servicer  agrees  to   present,  on  behalf  of  itself,   the  Trustee,  the
Certificateholders, the 
Certificate Insurer and the Surety, claims to  the insurer under any Standard
Hazard Policies and,  in this regard, to take such reasonable action as shall
be necessary to permit  recovery under any  insurance policies.  Pursuant  to
Section 5.08,  the Master  Servicer shall deposit  Insurance Proceeds  in the
Certificate Account.  In those cases in which a Mortgage Loan  is serviced by
a Sub-Servicer, the  Sub-Servicer, on behalf of itself,  the Master Servicer,
the Trustee, the  Certificateholders, the Certificate Insurer and the Surety,
shall, pursuant to  a Sub-Servicing Agreement, be required  to present claims
to  the insurer under any  such Standard Hazard  Insurance Policy and deposit
all collections thereunder initially in the Certificate Account to the extent
not required or permitted to be  deposited in the Escrow Account pursuant  to
Section 5.10.

     (b)  When  any Mortgaged  Property  is conveyed  by  the Mortgagor,  the
Master Servicer  may, but is not obligated to, enforce any due-on-sale clause
contained  in any Mortgage Note or Mortgage  consistent with its then current
practices  and without regard to  the fact that such Mortgage  Loan is in the
Trust Fund  rather  than the  Master Servicer's  portfolio.   Subject to  the
preceding sentence, the  Master Servicer will  exercise any such  due-on-sale
clause  only to  the  extent permitted  by  such Mortgage  Note  or Mortgage,
applicable law and  governmental regulations and only to the extent that such
enforcement  will not  adversely  affect  or  jeopardize coverage  under  any
insurance policy required by  this Agreement.  If the Master  Servicer elects
not to exercise such  due on sale clause in respect of a  Mortgage Loan or if
it is prohibited  from doing  so by  applicable law, the  Master Servicer  is
authorized to take or enter into an assumption or modification agreement from
or with the Person to whom such property has been or is about to be conveyed.
Under  an assumption  or modification  agreement, the  original  mortgagor or
obligor remains liable for the  payment of the Mortgage Loan unless  released
in  writing by the  Master Servicer.   In connection with  such assumption or
modification, the  Master Servicer shall follow such  practice and procedures
as shall be normal and usual and as it applies to mortgage loans owned solely
by it.

     Notwithstanding  the foregoing paragraph or any  other provision of this
Agreement, the  Master Servicer shall not be deemed  to be in default, breach
or  any  other  violation  of its  obligations  hereunder  by  reason of  and
conveyance by the  Mortgagor of the Mortgaged Property or any assumption of a
Mortgage  Loan by operation  of law which  the Master Servicer  in good faith
determines it  may  be restricted  by  law from  preventing, for  any  reason
whatsoever.

     (c)  Subject   to  the  Master  Servicer's  discretion  to  enforce  any
due-on-sale clause as set forth in Section 5.20(b), in any 
case  in which  a  Mortgaged Property  is to  be conveyed  to  a Person  by a
Mortgagor, and  such  Person is  to  enter into  an  assumption agreement  or
modification agreement  or supplement to  the Mortgage Note or  Mortgage, the
Master Servicer shall so  notify the Trustee by  forwarding to the  Custodian
the original  copy of each  assumption or substitution agreement,  which copy
shall be added by the  Custodian to the related Mortgage File and  shall, for
all purposes, be considered  a part of such Mortgage File  to the same extent
as all  other documents  and instruments  constituting  a part  thereof.   In
connection with any  such assumption or substitution agreement,  the interest
rate of the  related Mortgage Note  shall not be  changed, and the  principal
amount of  the Mortgage  Note shall  not be  increased or  decreased and  the
maturity of the Mortgage Note shall not  be accelerated or extended.  Any fee
collected  by  the  Master  Servicer  for  entering  into  an  assumption  or
substitution of liability agreement with  respect to such Mortgage Loan shall
be retained by the Master Servicer as additional servicing compensation.

     Section 5.21.  Income and Realization from Defaulted Mortgage Loans. 
                    ----------------------------------------------------
Subject  to  Section  5.07,  the  Master Servicer  shall  foreclose  upon  or
otherwise comparably convert  the ownership of Mortgaged  Properties securing
such of  the Mortgage Loans as  come into and  continue in default and  as to
which no satisfactory  arrangements can be made for  collection of delinquent
payments  pursuant  to  Section 5.07,  shall  manage,  conserve,  protect and
operate  such  Mortgaged   Properties  for  the  purposes   of  their  prompt
disposition and  sale, and shall dispose of such Mortgaged Properties on such
terms  and   conditions  as   it  deems   in  the   best  interests  of   the
Certificateholders; provided that if the Master Servicer has actual knowledge
that  a Mortgaged Property  is affected by  hazardous waste,  then the Master
Servicer shall  not cause  the  Trustee to  acquire title  to such  Mortgaged
Property in a foreclosure  or similar proceeding unless so  instructed by the
Certificate Insurer  and the  Surety.   For purposes  of the  proviso in  the
preceding sentence,  the Master Servicer shall  not be deemed to  have actual
knowledge that a Mortgaged Property is affected  by hazardous waste unless it
shall have  received written notice  that hazardous waste is  present on such
property and  such written notice has been made a  part of the servicing file
with  respect to the  related Mortgage Loan.   In addition,  if an Additional
Collateral  Mortgage  Loan  becomes a  defaulted  Mortgage  Loan, the  Master
Servicer  (or if MLCC is no longer the Master Servicer, MLCC at the direction
of the Master Servicer) shall make all reasonable efforts to realize upon the
related Additional Collateral, and any  proceeds from the realization of such
Additional Collateral,  and not  the Additional  Collateral itself,  shall be
included  in  Liquidation  Proceeds  and,   to  the  extent  of  related  Net
Liquidation  Proceeds,  deposited in  the  Certificate Account.    The Master
Servicer shall sell such 
property within two years from such foreclosure or conversion or such  longer
period  as  would  not  prevent  such  Mortgaged  Property from  constituting
"foreclosure property" within the meaning  of Section 860G(a)(8) of the Code.
In  connection with  such  activities,  the Master  Servicer  shall take  all
actions   necessary  to  ensure  that  such  Mortgaged  Property  constitutes
foreclosure property (within  the meaning of Section 860G(a)(8)  of the Code)
including, if necessary,  the hiring of  independent contractors (within  the
meaning of Section 856(d)(3) of the Code) to render any services with respect
to the property.   The Master Servicer  also shall follow such  practices and
procedures as it  shall deem necessary or  advisable, as shall be  normal and
usual in its general mortgage servicing activities, including  its management
of foreclosed properties for a temporary period as contemplated herein.   The
foregoing is subject to  the provision that the Master Servicer  shall not be
required  to  expend  its  own  funds  in  connection  with  any  management,
foreclosure  or towards  the  restoration  of any  property  unless it  shall
determine that such management, restoration or foreclosure will increase  the
Liquidation  Proceeds  of   the  Mortgage  Loan  to  the   Trust  Fund  after
reimbursement to  itself for  such expenses (respecting  which it  shall have
priority for purposes of withdrawals from the Certificate Account pursuant to
Section  5.09).   The income  earned from  the management  of such  Mortgaged
Properties, net of reimbursement to the Master Servicer for expenses incurred
(including any taxes) in connection with such management, shall be applied to
the payment of principal  of and interest  on the related defaulted  Mortgage
Loans  (with  interest  accruing  and  principal  amortizing as  though  such
Mortgage Loans were still  current) and all such income shall  be deemed, for
all purposes in  this Agreement, to be  payments on account of  principal and
interest on  the  related Mortgage  Notes  and shall  be deposited  into  the
Certificate Account.  

     Section 5.22.  Trustee to Cooperate; Release of Mortgage Files.  (a) 
                    -----------------------------------------------
Upon becoming aware of  the payment in full of any Mortgage  Loan, the Master
Servicer will  immediately notify the  Custodian (if the Custodian  holds the
related  Mortgage  File)  by a  certification  in the  form  of  an Officer's
Certificate (which certification shall include a statement to the effect that
all amounts received in connection with such payment which are required to be
deposited in  the Certificate Account pursuant  to Section 5.08 have  been or
will be so deposited) of a Servicing Officer and shall request delivery to it
of the Mortgage  File.  Upon receipt  of such certification and  request, the
Custodian, pursuant to  the Custodial Agreement,  shall promptly release  the
related Mortgage File to the Master Servicer and shall execute and deliver to
the Master  Servicer the deed of  reconveyance or release or  satisfaction of
Mortgage or  other instruments releasing  the lien of the  Mortgage, together
with any other 
documents presented to  it by  the Master  Servicer for such  purposes or  to
evidence  the cancellation of indebtedness, and  the Trustee shall thereafter
have no further responsibility with respect to said Mortgage File.   Upon any
such payment in full,  the Master Servicer is authorized to  procure from the
trustee under the deed  of trust which secured the  Mortgage Note, if any,  a
deed  of full reconveyance covering  the property encumbered  by such deed of
trust, or,  as the case  may be, procure  from the  Trustee an instrument  of
satisfaction  or,  if  the  Mortgagor  so  requests,  an  assignment  without
recourse,  which  deed   of  reconveyance,  instrument  of   satisfaction  or
assignment shall be delivered by the Master Servicer to the Person or Persons
entitled thereto.  No expenses incurred in connection with any instrument  of
satisfaction or deed  of reconveyance shall be chargeable  to the Certificate
Account.

     (b)  From  time  to  time  as   is  appropriate  for  the  servicing  or
foreclosure of any  Mortgage Loan, the  Master Servicer shall deliver  to the
Custodian a certificate  of a Servicing Officer  in the form of  an Officer's
Certificate  (a  form  of  which  is attached  to  the  Custodial  Agreement)
requesting that possession of all, or  any document constituting part of, the
Mortgage File  be released to  the Master Servicer  and certifying as  to the
reason  for such  release  and that  such  release  will not  invalidate  any
insurance coverage provided in respect of the  Mortgage Loan under any of the
insurance policies  required by this  Agreement.  With such  certificate, the
Master Servicer shall  request that the Custodian release  the Mortgage File,
and the  Custodian, pursuant  to the Custodial  Agreement, shall  deliver the
Mortgage File  or any document  therein to the  Master Servicer.   The Master
Servicer shall  cause each Mortgage File or  any document therein so released
to be returned to the Custodian when the need therefor by the Master Servicer
no longer exists,  unless (i) the Mortgage  Loan has been liquidated  and the
Net Liquidation Proceeds relating to the Mortgage Loan have been deposited in
the Certificate Account or  (ii) the Mortgage File or such  document has been
delivered to an attorney, or to a public trustee or other public official  as
required by law, for purposes of initiating or pursuing legal action or other
proceedings  for the foreclosure of  the Mortgaged Property either judicially
or non-judicially, and the Master Servicer maintains in its servicing records
for presentation to  the Custodian upon request  the name and address  of the
Person to which  such Mortgage File  or such document  was delivered and  the
purpose or purposes of such delivery.

     (c)  Upon  written  request of  the Master  Servicer, the  Trustee shall
execute and deliver to the Master  Servicer any court pleadings, requests for
trustee's sale or  other documents necessary to the  foreclosure or trustee's
sale in respect of a 
Mortgaged Property  or to any legal action brought to obtain judgment against
any Mortgagor on  the Mortgage  Note or  Mortgage or to  obtain a  deficiency
judgment, or to enforce any other remedies or rights provided by the Mortgage
Note or Mortgage or otherwise  available at law or in equity.   Together with
such documents or pleadings, the Master Servicer shall deliver to the Trustee
a  certificate of  a Servicing  Officer requesting that  such a  pleadings or
documents  be executed by  the Trustee and  certifying as to  the reason such
documents  or pleadings  are required  and  that the  execution and  delivery
thereof by the Trustee  will not invalidate any insurance coverage  under the
insurance policies required under this  Agreement or invalidate or  otherwise
adversely affect the lien of the Mortgage, except for the termination of such
a lien upon completion of the foreclosure or trustee's sale.

     Section 5.23.  Servicing and Other Compensation.  The Master Servicer,
                    --------------------------------
as compensation for its activities hereunder, shall be entitled to receive on
or prior to each Distribution Date the  amounts provided for as the Servicing
Fee and as reimbursement for  Nonrecoverable Advances, Servicing Advances and
reimbursement for Advances, all as specified by Section 5.09.  The  amount of
compensation or reimbursement provided for shall be accounted on an aggregate
basis.

     Additional  servicing compensation  in  the  form  of  assumption  fees,
prepayment fees, late  payment charges or, to  the extent not required  to be
deposited in the  Certificate Account pursuant to Section 5.08,  5.20 or 5.21
or to the  extent permitted to be  withdrawn pursuant to Section  5.09, other
amounts shall be  retained by the Master Servicer.  The Master Servicer shall
be required  to  pay all  expenses  incurred by  it  in connection  with  its
servicing activities  hereunder  (including  the fees  and  expenses  of  the
Trustee)  and shall  not  be  entitled to  reimbursement  therefor except  as
specifically provided in Sections 5.09 and 5.21.

     Section 5.24.  File Review Rights of the Certificate Insurer and the
                    -----------------------------------------------------
Surety.  The Certificate Insurer or the Surety shall have the right to review
- ------
the files of the Trustee and the Master Servicer relating to the Certificates
during ordinary business hours.

     Section 5.25.  Annual Statement as to Compliance.  The Master Servicer
                    ---------------------------------
will  deliver to the  Company and the Trustee  on or before  March 31 of each
year, beginning with the first March 31 that occurs at least six months after
the  Cut-off  Date, an  Officers'  Certificate  stating,  as to  each  signer
thereof, that (i)  a review of the  activities of the Master  Servicer during
the preceding calendar year and of performance under this Agreement 
has  been made  under such officer's  supervision, (ii)  to the best  of such
officer's knowledge, based  on such review the Master  Servicer has fulfilled
all  of  its  obligations  under  this Agreement  in  all  material  respects
throughout  such year, or, if there has been  a default in the fulfillment of
any such  obligation in  any material respect,  specifying each  such default
known to such officer and the nature and status thereof and (iii) to the best
of  such officer's knowledge, each Sub-Servicer  has fulfilled its obligation
under its Sub-Servicing  Agreement in all material respects,  or if there has
been  a material  default  in  the fulfillment  of  such obligations  in  any
material  respect, specifying  such default  known to  such officers  and the
nature  and status thereof.   Copies of  such statement shall  be provided to
each Rating Agency, the  Certificate Insurer and the Surety.   Copies of such
statement   shall  also   be  provided   by  the   Master  Servicer   to  any
Certificateholder upon request.  If the Master Servicer shall fail to provide
such  copies and the  Trustee is  aware that the  Master Servicer  has not so
provided  copies,  the  Trustee  shall  provide such  copies  at  the  Master
Servicer's expense if the Trustee has received such statement.

     Section 5.26.  Annual Independent Public Accountants' Servicing Report. 
                    -------------------------------------------------------
On or before March  31 of each year,  beginning with the first March  31 that
occurs at least six months after the Cut-off Date, the Master Servicer at its
expense  shall  cause a  nationally  recognized  firm of  independent  public
accountants which  is a member of the  American Institute of Certified Public
Accountants to furnish a report to the Company and the Trustee to  the effect
that all Mortgage  Loans serviced by the Master Servicer under this Agreement
were  included in  the total  population that  was subject  to selection  for
testing in such firm's examination of certain  documents and records and that
such examination, which has been  conducted substantially in compliance  with
the Uniform  Single Attestation Program  for Mortgage Bankers (or  such other
audit or  review program applicable to the Master Servicer), has disclosed no
items of  material noncompliance  with the provisions  of the  Uniform Single
Attestation Program for Mortgage Bankers  (or such other program), except for
such items of noncompliance  as shall be set forth in such report.  Copies of
such  report  shall be  provided  to  the  Rating Agencies,  the  Certificate
Insurer, the  Surety, and,  upon request, to  the Certificateholders,  by the
Master Servicer, or  by the Trustee at  the Master Servicer's expense  if the
Trustee  has received  such  report and  the Master  Servicer  shall fail  to
provide such copies and the Trustee is aware that the Master Servicer has not
so provided copies.

     Section 5.27.  Access to Certain Documentation; Rights of the Company
                    ------------------------------------------------------
in Respect of the Master Servicer.  The Master Servicer shall provide access
- ---------------------------------
to the Certificate Insurer, the 
Surety,  the Trustee, Certificateholders which  are savings and loan associa-
tions, banks  or insurance companies,  the Office of Thrift  Supervision, the
FDIC and the Supervisory Agents and examiners of the Office of  Thrift Super-
vision and  the FDIC or  examiners of any other  federal or state  banking or
insurance  regulatory authority to  the documentation regarding  the Mortgage
Loans if  so required  by  applicable regulations  of  the Office  of  Thrift
Supervision or other regulatory authority, such access to be afforded subject
to reimbursement for expenses without charge but only upon reasonable request
and during  normal  business hours  at  the offices  of the  Master  Servicer
designated  by it.   The Company  may, but  is not obligated  to, enforce the
obligations of the Master Servicer under  this Agreement and may, but is  not
obligated  to,  appoint  and  cause  a designee  to  perform,  any  defaulted
obligations of  the Master Servicer hereunder  or exercise the rights  of the
Master Servicer  hereunder; provided  that the Master  Servicer shall  not be
relieved of any of its obligations hereunder by virtue of the  appointment of
a designee by the Company or its designee.  The  Company shall not assume any
responsibility or liability for any action  or failure to take any action  by
the Master Servicer and is not obligated to supervise the performance  of the
Master Servicer under this Agreement or otherwise.

     Section 5.28.  REMIC-Related Covenants.  For as long as the Trust Fund
                    -----------------------
shall exist, the Master Servicer shall  act in accordance herewith to  assure
continued treatment of the Trust  Fund (exclusive of the Mortgage 100(Service
Mark)  Pledge Agreements,  Parent Power(Registered Trademark)  Agreements and
the   Pre-Funding  Account  (including  the  funds  therein  and  Pre-Funding
Earnings)) as a REMIC.  In particular:

          (a)  The Master Servicer  shall not create, or  permit the creation
     of,  any  "interests" in  the  Trust  Fund  (exclusive of  the  Mortgage
     100(Service Mark) Pledge Agreements,  Parent Power(Registered Trademark)
     Agreements and  the Pre-Funding Account (including the funds therein and
     Pre-Funding Earnings))  within the meaning  of Section 860G of  the Code
     other than the interests represented by the Certificates;

          (b)  As  of all times  as may be  required by the  Code, the Master
     Servicer  will ensure that substantially all  of the assets of the Trust
     Fund (exclusive  of the  Mortgage 100(Service  Mark) Pledge  Agreements,
     Parent  Power(Registered  Trademark)   Agreements  and  the  Pre-Funding
     Account (including  the funds  therein and  Pre-Funding Earnings))  will
     consist of "qualified mortgages" as defined in Section 860G(a)(3) of the
     Code and "permitted investments" as defined in Section 860G(a)(5) of the
     Code.  The Master Servicer shall maintain records that are sufficient to
     indicate the Trust Fund's compliance with 
     applicable requirements of the Code (or applicable Treasury Regulations)
     relating  to the  assets (exclusive  of the  Mortgage 100(Service  Mark)
     Pledge Agreements, Parent Power(Registered Trademark) Agreements and the
     Pre-Funding  Account  (including  the  funds  therein   and  Pre-Funding
     Earnings)) held by the Trust  Fund.  Further, the Master  Servicer shall
     not permit and the Trustee shall not accept the transfer or substitution
     of any Mortgage Loan two years or more after the Closing Date unless the
     Master Servicer  and the  Trustee have received  an Opinion  of Counsel,
     which shall be an expense of the Master Servicer, that such  transfer or
     substitution would  not adversely affect  the REMIC status of  the Trust
     Fund (exclusive  of the  Mortgage 100(Service  Mark) Pledge  Agreements,
     Parent  Power(Registered  Trademark)   Agreements  and  the  Pre-Funding
     Account (including the funds therein and Pre-Funding Earnings)) or would
     not otherwise be prohibited by this Agreement;

          (c)  The Master Servicer shall ensure  that the Trust Fund does not
     receive a fee or other compensation for services and that the Trust Fund
     does not receive any income from assets other than "qualified mortgages"
     within  the meaning  of Section  860G(a)(3)  of the  Code or  "permitted
     investments" within the  meaning of Section 860G(a)(5) of  the Code, and
     shall  take whatever action it deems necessary to avoid any material tax
     imposed by the Code on the Trust Fund;

          (d)  The Trustee shall  not sell or permit  the sale of all  or any
     portion of the Mortgage Loans or of any Eligible  Investment unless such
     sale is as a result of a repurchase  of the Mortgage Loans by the Master
     Servicer or  the Mortgage Loan Seller  pursuant to the  Agreement or the
     Trustee has received an Opinion of Counsel  to the effect that such sale
     (i) is in accordance with a  qualified liquidation as defined in Section
     860F(a)(4) of the Code and as described in Section 11.01 hereof, or (ii)
     would not  be treated as a prohibited  transaction within the meaning of
     Section 860F(a)(2) of the Code,  which prohibited transaction results in
     the realization of a material amount of gain or loss for  federal income
     tax purposes; and

          (e)  Notwithstanding anything  to the  contrary in  this Agreement,
     the Master Servicer and the Trustee, at the direction and at the expense
     of the Master Servicer, shall take any  other action or may fail to take
     any action  otherwise  required where  the  Master Servicer  deems  such
     action or inaction reasonably necessary  to preserve or ensure the REMIC
     status of  the Trust Fund  (exclusive of the Mortgage  100(Service Mark)
     Pledge Agreements, Parent Power(Registered Trademark) Agreements and the
     Pre-Funding Account (including the funds therein and Pre-
     Funding  Earnings)) or  to  avoid  the imposition  of  any material  tax
     liability  on  the Trust  Fund other  than the  tax imposed  pursuant to
     Section 24872 of the California Revenue and Taxation Code.

     Section 5.29.  Prohibited Transactions and Other Taxes.  In the event
                    ---------------------------------------
that  any   tax  is  imposed   on  the  Trust  Fund   (including  "prohibited
transactions" of the Trust Fund as defined in Section 860F of the Code), such
tax shall  be charged  first  against amounts  distributable to  the Class  R
Certificateholders  and then against  amounts otherwise distributable  to the
Class B  Certificateholders on  a pro  rata basis.   The  Master Servicer  is
hereby  authorized to  direct  the  Paying Agent  to  retain  and, upon  such
direction,  the Paying  Agent is  hereby  authorized to  retain from  amounts
otherwise distributable  to the  Class R Certificateholders  and the  Class B
Certificateholders, as  appropriate, sufficient funds  to pay or  provide for
the payments  of, and  to actually pay,  such tax as  is legally owed  by the
Trust  Fund (but  such authorization  shall not  prevent the  Trustee  or the
Master Servicer from  contesting any such tax in  appropriate proceedings, if
either of  them elects to so contest such  tax or proceeding, and withholding
payment  of  such tax,  if  permitted by  law,  pending the  outcome  of such
proceedings).

                           (End of Article V)

                                  ARTICLE VI

                      PAYMENTS TO THE CERTIFICATEHOLDERS
                     ----------------------------------

     Section 6.01.  Distributions.  (a)  On each Distribution Date, the
                    -------------
Paying  Agent shall  distribute funds  from the  Distribution Account  in the
following  amounts and  in the  following order  of priority (subject  to the
requirement that  Insured Payments shall only  be distributed to the  Class A
Certificateholders):

          (i)   to  the  Class  A Certificateholders,  the  Class A  Interest
     Formula Distribution Amount;

         (ii)  to  the Class A  Certificateholders, on account  of principal,
     the  Class A  Formula Principal  Distribution Amount  until the  Class A
     Principal Balance is reduced to zero;

        (iii)  to  the  Certificate  Insurer,  the  Premium  Amount  for  the
     Certificate Insurance Policy;

         (iv)  to the Certificate Insurer, any Reimbursement Amount;

          (v)  to the  Reserve Fund,  the amount (but  not in  excess of  the
     Formula  Excess  Interest  Amount)  required  to  be  deposited  therein
     pursuant to Section 6.03(d);

         (vi)   to  the  Class  B Certificateholders,  the  Class B  Interest
     Formula Distribution Amount;

        (vii)   to the Class  A Certificateholders, on account  of principal,
     the Unrecovered Principal  Amounts, if any,  for such Distribution  Date
     and  all   prior  Distribution  Dates  that  have  not  previously  been
     distributed pursuant to this clause  until the Class A Principal Balance
     is reduced to zero;

       (viii)   to the Class  B Certificateholders, on account  of principal,
     the  Class B  Formula Principal  Distribution Amount  until the  Class B
     Principal Balance is reduced to zero;

         (ix)   to the Class  B Certificateholders, the  Class B Loss Amounts
     not previously distributed to them pursuant to this clause; and 

          (x)  to the Class R Certificateholders, any remaining balance;

provided,  however, that until  the Class A  Principal Balance is  reduced to
zero, distributions on account of principal otherwise 
allocable  to the  Class B  Certificateholders in  accordance with  the above
priorities will instead be made to the  Class A Certificateholders (A) to the
extent,  if  any,  that such  distribution  would,  if made  to  the  Class B
Certificateholders, reduce the  Class B Principal Balance to  less than 1.00%
of  the  Original Pool  Principal Balance  or  (B) if  the Class  B Principal
Balance  is less  than  1.00% of  the Original  Pool  Principal Balance;  and
provided further  that  the  aggregate  amounts  distributed  on  account  of
principal to the Class  A and Class B Certificateholders (whether  out of the
Available  Distribution   Amount,  the  Certificate  Insurance   Policy,  the
Certificate Guaranty  Surety Bond or the  Reserve Fund) shall  not exceed the
Original Class A and Class B Principal Balance, respectively.

     On the Business  Day immediately preceding the  final Pre-Funding Period
Distribution Date, but in  no event later than June 14,  1997, if any amounts
remain in the Pre-Funding Account  after the withdrawals specified in Section
5.14(b), the Trustee  shall withdraw such amounts  and deposit them  into the
Distribution Account for distribution on account  of principal to the Class A
Certificateholders on  the final Pre-Funding  Distribution Date and  the Pre-
Funding Account shall be closed.

     As provided in the definitions of "Class A Interest Formula Distribution
Amount"  and "Class  B Interest  Formula Distribution  Amount", the  interest
entitlement above for  the Class A and  Class B Certificates with  respect to
each Distribution  Date  shall be  reduced  by  the amount  of  Net  Interest
Shortfall for  such Distribution  Date  allocable to  each such  Class.   Net
Interest  Shortfall on any Distribution Date will be allocated pro rata among
the Class  A and Class  B Certificates based on  the amount of  interest each
such Class  of Certificates would  otherwise be  entitled to receive  on such
Distribution Date.

     On the Business  Day preceding the first Distribution  Date, the Company
will cause to be  deposited into the Distribution Account an  amount equal to
interest accrued for 11 days on the Pre-Funded Amount at the  initial Class A
Pass-Through Rate.

     (b)  The Trustee shall calculate LIBOR  for each Distribution Date.  The
Master Servicer shall make all  necessary calculations and provide the Paying
Agent with the  information necessary to make the above  distribution to each
Class  of  Certificateholders  by  the  third  Business  Day  prior  to  each
Distribution Date.   The Paying  Agent shall  not be  responsible for  recom-
puting, recalculating or  verifying information provided to it  by the Master
Servicer.   All distributions made to Certificateholders of any Class on such
Distribution Date  will be made  to the Certificateholders of  the respective
Class of record on  the next preceding Record Date, except that  on the final
distribution, 

distributions  shall be  made as provided  in the  form of Certificate.   All
distributions  made to Certificateholders  shall be  based on  the Percentage
Interest represented  by their  respective  Certificates, and  shall be  made
either by wire transfer in immediately available funds to the account of such
Holder  at  a  bank  or  other financial  or  depository  institution  having
appropriate facilities  therefor, if such  Holder has so notified  the Paying
Agent in writing at least five Business Days prior to the Record Date for the
relevant Distribution  Date and such  Holder's Certificates of such  Class in
the aggregate evidence  an original denomination of not  less than $5,000,000
or, if not, by check mailed to the address of the Person  entitled thereto as
it appears on the Certificate Register, except that the final distribution in
retirement  of the  Certificates  will  be made  only  upon presentation  and
surrender of  the Certificates  at the Corporate  Trust Office or  such other
agency  of  the  Trustee  specified  in  the  final  distribution  notice  to
Certificateholders.    If  on any  Determination  Date,  the Master  Servicer
determines that there are no Mortgage Loans outstanding and no other funds or
assets in  the Trust Fund other than the  funds in the Certificate Account or
the Distribution  Account,  the  Master Servicer  shall  direct  the  Trustee
promptly  to send  the final  distribution notice  to each  Certificateholder
specifying the  manner in which the final distribution  will be made.  Except
as otherwise provided in Section  11.01, whenever the Master Servicer expects
that a final distribution with respect  to any Class of Certificates will  be
made on the  next Distribution Date, the  Trustee shall, no later  than three
(3) days after  the related Determination Date,  mail to each Holder  on such
date of  such Class of  Certificates a notice  to the effect  that:  (i)  the
Master  Servicer expects  that the  final distribution  with respect  to such
Class of Certificates  will be made on  such Distribution Date but  only upon
presentation and surrender of such Certificates at the office of the  Trustee
or as otherwise specified therein, and (ii) no interest shall accrue  on such
Certificates  from and after the  end of the related  Accrual Period.  In the
event that Certificateholders do  not surrender their Certificates for  final
cancellation,  the  Trustee   shall  follow  procedures  comparable   to  the
arrangements set forth in the final paragraph of Section 11.01.

     (c)  No later  than 12:00 noon, New York City  time, on the Business Day
preceding each Distribution Date, the Master Servicer shall transfer from the
Certificate Account to  the Distribution Account a sum,  which, together with
any Advances deposited in the Distribution Account as of  the related Advance
Deposit Date pursuant to Section  6.03, will equal the Available Distribution
Amount  for such  Distribution Date to  enable the  Paying Agent to  make the
distributions provided  for in this  Section 6.01.  The  Distribution Account
shall be established and  maintained by and with the Paying  Agent, and shall
be an Eligible 
Account  in the form of a non-interest bearing trust account, titled "Bankers
Trust Company of  California, N.A., as Paying Agent and Agent for the benefit
of  Bankers Trust Company  of California, N.A.,  as Trustee on  behalf of the
holders of  MLCC Mortgage  Investors, Inc. Mortgage  Loan Asset  Backed Pass-
Through Certificates,  Series 1997-A" and  the Paying Agent shall  deliver to
the Trustee, the Certificate  Insurer, the Surety  and the Master Servicer  a
Distribution Account Certification  substantially in  the form  of Exhibit  J
attached hereto.   The Master Servicer may  cause the Paying Agent  to invest
moneys in  the  Distribution Account  in  Eligible Investments,  which  shall
mature not  later  than the  Business  Day  prior to  the  Distribution  Date
following the date of  such investment and shall not  be sold or disposed  of
prior to its maturity.   All such Eligible Investments  shall be made in  the
name of the  Trustee.  The proceeds  of the sale or other  disposition of all
Eligible Investments shall be deposited in the Distribution Account.  All net
income and gain realized from any such investment shall be for the benefit of
the Master Servicer as additional servicing compensation and shall be paid by
the Paying Agent  to the Master Servicer  on the Business Day  following each
Distribution Date.  The  amount of any losses incurred in respect of any such
investments (to the extent  not offset by income from other such investments)
shall be deposited  in the Distribution Account by the Master Servicer out of
its  own funds  immediately  as  realized  without  reimbursement;  provided,
however, that  if the Trustee becomes Master  Servicer, the Trustee shall not
be required to  deposit the amount of any loss incurred prior to its becoming
Master Servicer.

     Section 6.02.  Statements to the Certificateholders.  Not later than
                    ------------------------------------
12:00  noon  California  time  on  the  third  Business  Day  prior  to  each
Distribution Date, the Master Servicer  shall deliver to the Trustee  and the
Paying Agent  for mailing by the Trustee to each  holder of the related Class
of Certificates, each Rating Agency, the Certificate Insurer and the Surety a
statement setting forth the following information:

          (i)  with respect to each Class of Certificates, the amount of such
     distribution  to Holders  of such  Class allocable  to principal.   Such
     statement shall separately identify, in the aggregate and not on a Class
     by Class basis,  the aggregate amount of any  Principal Prepayments, Net
     Liquidation   Proceeds   and  Repurchase   Proceeds   included   in  the
     distribution to all Classes;

         (ii)  with respect to each Class of Certificates, the amount of such
     distribution to Holders of such Class allocable to interest, identifying
     those cases in which the 
     applicable  Pass-Through Rate  was based  on  the Alternate  Certificate
     Rate;

        (iii)   the  amounts  (stated  separately) of  any  Class A  Interest
     Shortfall and Class B Interest  Shortfall for such Distribution Date and
     the amounts (stated separately) of Class A Unpaid Interest Shortfall and
     Class B Unpaid Interest Shortfall;

         (iv)  the amount, if any, by which the sum  of the Formula Principal
     Distribution  Amount  and  the Unrecovered  Principal  Amounts  for such
     Distribution Date exceeds the amount distributed on account of principal
     to the related Certificateholders on such Distribution Date;

          (v)  the amount of any  Advances by the Master Servicer and  by the
     Trustee  pursuant to  Section 6.03  and the  amount of  delinquencies of
     Mortgage Loans during the related Due Period;

         (vi)  the amount to  be paid to the Certificate  Insurer pursuant to
     Section 6.01(a) (the information required  by this clause (vi) shall not
     be included in the statement to Certificateholders);

        (vii)  the Pool Principal Balance, after giving effect to the Formula
     Principal  Distribution Amount and the Unrecovered Principal Amounts for
     such Distribution Date;

       (viii)  the related amount of the Servicing Fees retained or withdrawn
     from the  Certificate Account by  the Master Servicer and  the amount of
     additional  servicing  compensation  received  by  the  Master  Servicer
     attributable to penalties, fees and other items;

         (ix)  the  amount of Servicing Advances paid by  the Master Servicer
     and any Sub-Servicer;

          (x)  the  number and aggregate principal amounts  of Mortgage Loans
     (A) delinquent (1) one Monthly Payment and (2) two Monthly Payments, (3)
     three or more Monthly Payments and (B) in foreclosure;

         (xi)  the book value (within the meaning of 12 C.F.R. Section 571.13
     or comparable provision) of any real estate acquired through foreclosure
     or grant of a deed in lieu of foreclosure;

        (xii)  the Aggregate  Net Principal  Liquidation Losses  for Mortgage
     Loans that became Liquidated Mortgage Loans during the related Principal
     Prepayment Period;

       (xiii)  all Advances recovered during the related Principal Prepayment
     Period; 

        (xiv)  the amount, if any, distributed to the holders of Certificates
     from the Reserve Fund on such Distribution Date and the amount,  if any,
     in the Reserve Fund after giving effect to such distribution;

         (xv)  the  Distribution Account Shortfall, if any,  and the Required
     Surety Payment, if any, for such Distribution Date; 

        (xvi)  if such Distribution  Date is a Pre-Funding Distribution Date,
     the amount transferred to the Distribution  Account from the Pre-Funding
     Account;

       (xvii)   the aggregate Principal  Balance of the Additional Collateral
     Mortgage Loans;

       (xviii)   the  Class A  Principal Balance  and the  Class B  Principal
     Balance  after giving  effect to  the distribution on  such Distribution
     Date; and

        (xix)  the Class B Loss Amount for such Distribution Date.

     Not later  than two Business  Days prior to each  Distribution Date, the
Master Servicer  shall deliver to  the Paying Agent  a statement, and  on the
following Distribution  Date the Paying Agent shall also  send to the Class R
Certificateholders,  the Company,  the  Trustee  (if  other than  the  Paying
Agent),  the Certificate  Insurer,  the  Surety and  the  Rating Agency  such
statement, setting forth the amount,  if any, distributed to such Holders  on
such Distribution Date.

     The Paying Agent's responsibility for distributing the above information
to  the Certificateholders  is limited  to the  availability,  timeliness and
accuracy of the statement received from  the Master Servicer.  If the  Paying
Agent fails to distribute such statements as specified in  this Section 6.02,
it  shall  be  the  responsibility  of  the  Trustee  to  make  the  required
distribution of such statements.

     Upon  reasonable  advance  notice in  writing,  if  required by  federal
regulation, the Master Servicer will provide to each  Certificateholder which
is a savings and loan association, bank 
or  insurance  company   certain  reports  and  access   to  information  and
documentation   regarding  the  Mortgage  Loans  sufficient  to  permit  such
Certificateholder to  comply with  applicable  regulations of  the Office  of
Thrift Supervision or other regulatory authorities with respect to investment
in the Certificates; provided, that the Master Servicer shall be entitled  to
be reimbursed by each such Certificateholder for the Master Servicer's actual
expenses incurred in providing such reports and access.

     Section 6.03.  Advances by the Master Servicer; Reserve Fund.  (a)  If,
                    ---------------------------------------------
on any  Determination Date, the  Master Servicer determines that  any Monthly
Payments due on  the immediately preceding Due  Date have not  been received,
the Master  Servicer shall, to  the extent it  determines in good  faith that
such amounts will be recoverable from Late  Collections, Liquidation Proceeds
or otherwise, make an  advance on or before the related  Advance Deposit Date
in an amount equal to the  amount of such delinquent Monthly Payments,  after
adjustment  of any  delinquent interest payment  for the Servicing  Fee.  For
purposes of this Section 6.03, the delinquent Monthly Payments referred to in
the  preceding sentence  shall be deemed  to include  an amount equal  to the
Monthly  Payment that would  have been due  on the Mortgage  Loans which have
been foreclosed  or otherwise  terminated and,  in connection therewith,  the
Master Servicer or the Trust Fund acquired and continues to own the Mortgaged
Properties on behalf of the Certificateholders.  If the Master Servicer makes
an Advance, it shall on or prior to such Advance Deposit Date  deposit in the
Distribution Account  an  amount equal  to the  Advance, if  any.   Any  such
Advance shall be included with  the distribution to the Certificateholders on
the related Distribution Date.   The Master Servicer shall be  entitled to be
reimbursed from  funds in the Certificate Account for all Advances and Nonre-
coverable Advances as provided in Section 5.09.

     The  Master Servicer  may make an  Advance by:   (i) depositing  its own
funds in the  Certificate Account, (ii) applying  funds that are not  part of
the  Available Distribution Amount in  respect of which  the Advance is being
made  or (iii) effecting a combination of clauses  (i) and (ii).  Any portion
of the funds so used pursuant to clause (ii) shall be replaced by the  Master
Servicer by deposit  in the Certificate Account  on or before 12:00  noon New
York City time  on the Business Day preceding any future Distribution Date to
the extent  that funds that are available in  the Certificate Account on such
date  shall  be  less  than   the  Available  Distribution  Amount  for  such
Distribution Date.

     (b)  If the Master Servicer determines not to make an Advance  under the
provisions  of this  Section, it shall  on the  related Advance  Deposit Date
furnish to the Trustee,  the Certificate Insurer, the Surety  and each Rating
Agency written 
notice of such determination.  In the event that the Master Servicer fails to
make an Advance  required to  be made  pursuant to Section  6.03(a) and  such
failure  continues unremedied on  the close of  business on the  Business Day
prior to  the related Distribution Date, the Trustee  shall, on or before the
related Distribution  Date, deposit  in  the Distribution  Account an  amount
equal  to the  excess  of (i) Advances  required  to be  made  by the  Master
Servicer under  Section 6.03(a) over (ii) the amount  of Advances made by the
Master Servicer  or from the  Reserve Fund established under  Section 6.03(d)
with respect to such  Distribution Date; provided that the  Trustee shall not
be  required to make such Advances if  prohibited by law or regulation, or if
it determines that  such Advance would be  a Nonrecoverable Advance.   In the
event  the Trustee and the  Paying Agent are not the  same Person, the Paying
Agent shall  promptly notify the  Trustee of all  amounts transferred  by the
Master  Servicer from  the Certificate Account  to the  Distribution Account.
The Trustee shall be entitled  to be reimbursed from the  Certificate Account
in  the manner  provided  by  Section 5.09  for  Advances and  Nonrecoverable
Advances made  by it pursuant to  this Section 6.03  in like manner as  if it
were the Master Servicer.

     (c)  (i)  In  the event  that  any Mortgage  Loan  is the  subject  of a
Prepayment Interest  Shortfall, the Master  Servicer shall, to the  extent of
the Servicing  Fee for such  Distribution Date, deposit into  the Certificate
Account, as a reduction  of the Servicing Fee (but not in excess thereof) for
such Distribution  Date, no later  than the close  of business on  the second
Business Day  prior to the related Distribution Date,  an amount equal to the
Prepayment Interest  Shortfall; and in the  case of such  deposit, the Master
Servicer shall  not be  entitled to  any recovery  or reimbursement from  the
Company, the Trustee or the  Certificateholders.  Such deposited amount shall
be part of the Available Distribution Amount for such Distribution Date.

     The balance, if  any, of the Servicing Fee in respect  of a month (after
giving  effect  to the  preceding  paragraph)  shall  be deposited  into  the
Certificate Account (as  a reduction in the  Servicing Fee) to the  extent of
the amount,  if any, by  which (i) the  interest accrued on  the Class  A and
Class B  Certificates (calculated on  the basis that the  sum of the  Class A
Principal Balance and the Class B Principal Balance shall not be greater than
the Pool Principal Balance  at the end of such month) at the weighted average
of the applicable Class A Pass-Through Rate and the Class B Pass-Through Rate
for the related  Accrual Period exceeds (ii) the interest due on the Mortgage
Loans  on  the  Due  Date  during  such  Accrual Period  (calculated  on  the
assumption that there  were no prepayments  of the Mortgage Loans  during the
month preceding such  Due Date) at the then respective Net Mortgage Rates and
during the Pre-Funding Period, one month's 
interest on the amount in the Pre-Funding Account at the weighted average Net
Mortgage Rate for the Mortgage Loans.  Such deposited amount shall be part of
the Available Distribution  Amount for the  Distribution Date following  such
month.  The preceding sentence is  intended to apply to the situation  where,
if the Class A and Class B Pass-Through Rates for an Accrual Period are equal
to the related Alternate Certificate Rate, the  amount in clause (i) could be
greater than the  amount in clause (ii)  because interest will accrue  on the
Mortgage  Loans on the basis of a year consisting of twelve 30-day months and
interest on the Class A and Class  B Certificates will accrue on the basis of
the actual number of days in the Accrual Period (which could be more than 30)
divided by 360.

     (d)  The Trustee shall establish the Reserve Fund as an Eligible Account
with itself,  titled "Bankers Trust  Company of California, N.A.,  as trustee
for  the benefit  of the Holders  of Mortgage Loan  Asset Backed Pass-Through
Certificates,  Series 1997-A,  Class  A  Certificates".    Amounts  available
pursuant to  clause (v) of Section 6.01(a) shall  be deposited in the Reserve
Fund  until the amount  therein equals $250,000.   On each Distribution Date,
funds, if any, in the Reserve Fund will be applied by the Trustee to make any
Advance required pursuant  to Section 6.03(a) that  has not been made  by the
Master  Servicer.     Distributions  of  such  amounts  to   holders  of  the
Certificates pursuant  to this  Section 6.03(d) shall  be deposited  into the
Distribution Account on such Distribution Date, shall be distributed pursuant
to Section 6.01 on such Distribution Date  and shall be deemed to be part  of
the  applicable Available  Distribution Amount.   The  Reserve Fund  shall be
reinstated  to $250,000  from  deposits  pursuant to  clause  (v) of  Section
6.01(a)  and from  Late Collections  attributable to  Advances made  from the
Reserve  Fund.  If the Master  Servicer or the Trustee  is unable to transfer
funds from the Certificate Account to the Distribution  Account because of an
insolvency of the Master  Servicer, the Trustee shall make an  advance to the
Distribution Account  to cover  such shortfalls and  shall be  reimbursed for
such advances  from funds  released from  the Certificate  Account.   On  the
Distribution Date  on which, after giving  effect to the distributions  to be
made on such  date (exclusive of the  distribution of the Reserve  Fund), the
Class A Principal Balance  will have been reduced to zero,  the amount in the
Reserve Fund  shall be  applied pursuant to  Section 6.01(a)  along with  the
related Available Distribution Amount for such Distribution Date.

     The Master  Servicer shall direct  the Trustee  to invest moneys  in the
Reserve Fund in Eligible Investments,  which shall mature not later than  the
Business Day next preceding the Advance Deposit Date next following  the date
of  such  investment  and shall  not  be sold  or  disposed of  prior  to its
maturity; provided, 
however, an Eligible Investment  that is a money market fund  administered by
the Trustee or an affiliate thereof  may mature on the Advance Deposit  Date.
The  proceeds of the  sale or other  disposition of all  Eligible Investments
shall be deposited in the Reserve Fund.   All such Eligible Investments shall
be made  in the name of the  Trustee.  All net income  and gain realized from
any  such investment shall  be applied to  reinstate the Reserve  Fund to the
applicable limit specified in the preceding paragraph  and then to be paid to
the Master Servicer as additional servicing compensation.  The amount  of any
losses incurred in respect of any such investments (to the extent  not offset
by income from other such investments) shall be deposited in the Reserve Fund
by  the  Master Servicer  out  of  its  own  funds immediately  as  realized;
provided, however, that  if the Trustee becomes Master  Servicer, the Trustee
shall not be required to deposit the amount of any loss incurred prior to its
becoming Master Servicer. 

     Section 6.04.  The Certificate Insurance Policy.  (a) If the statement
                    --------------------------------
delivered to the Trustee pursuant  to Section 6.02 indicates that there  will
be a  Distribution Account Shortfall  for the related Distribution  Date, the
Trustee shall complete the notice in the form of Exhibit A to the Certificate
Insurance Policy.   The Trustee shall submit  such notice to  the Certificate
Insurer no later than  12:00 noon New York City  time on the second  Business
Day preceding  such Distribution Date as a claim  for an Insured Amount in an
amount equal to the sum of the Distribution Account Shortfall.

     (b)  Upon receipt  of Insured Payments  from the Certificate  Insurer on
behalf of Class A Certificateholders,  the Trustee shall deposit such Insured
Payments in  the  Distribution  Account and  shall  distribute  such  Insured
Payments,  or the  proceeds thereof,  to  the Class  A Certificateholders  in
accordance with Sections 6.01(a).

     (c)  The Trustee shall (i) receive as attorney-in-fact of each Holder of
any Class A Certificates any Insured Payment from the Certificate Insurer and
(ii) disburse the same  to the Holders of  such Certificates as set  forth in
Section 6.01(b).  Insured Payments disbursed by the Trustee  from proceeds of
a Certificate Insurance Policy shall be considered payment by the Certificate
Insurer and not by the Trust Fund with respect to  such Certificates, and the
Certificate Insurer  shall be entitled  to receive the  related Reimbursement
Amount pursuant to Section 6.01(a)(iv).   The Trustee hereby agrees on behalf
of each  Class A Certificateholder and the Trust Fund  for the benefit of the
Certificate Insurer  that it  recognizes that to  the extent  the Certificate
Insurer makes Insured  Payments, either directly or indirectly  (as by paying
through the  Trustee), to the  Holders of such Certificates,  the Certificate
Insurer will be entitled to receive the related Reimbursement Amount pursuant
to Section 6.01(a)(iv).

     (d)  Subject  only  to  the  priority  of  payment  provisions  of  this
Agreement, each  of the  Company and  the Trustee  acknowledges that, to  the
extent  of any  payment  made  by the  Certificate  Insurer  pursuant to  the
Certificate  Insurance  Policy,  the  Certificate  Insurer  is  to  be  fully
subrogated to the extent  of such payment and any additional  interest due on
any late payment, to the rights of the Holders of the Class A Certificates to
any moneys paid or  payable in respect of the Class A Certificates under this
Agreement or otherwise.  Each of  the Company and the Trustee agrees  to such
subrogation and, further, agrees to execute such instruments and to take such
actions as, in the sole judgment of the Certificate Insurer are  necessary to
evidence such subrogation  and, subject to the priority  of payment provision
of this  Agreement, to  perfect  the rights  of  the Certificate  Insurer  to
receive  any moneys paid  or payable in  respect of the  Class A Certificates
under this Agreement or otherwise.

     Section 6.05.  The Certificate Guaranty Surety Bond.  (a)   On the 11th
                    ------------------------------------
Business  Day prior  to each  Distribution  Date, the  Master Servicer  shall
notify the Trustee of the Required Surety Payment, if any, due in  respect of
any  Additional Collateral  Mortgage Loan that  became a  Liquidated Mortgage
Loan  at least  ten  Business Days  (or  such shorter  period  as the  Master
Servicer shall determine  in its discretion) prior to  such 11th Business Day
and that has  not been previously  reported to the  Trustee pursuant to  this
sentence.  Upon  its receipt of such  notice, the Trustee shall  complete the
notice in  the form of Attachment 1 to  the Certificate Guaranty Surety Bond.
The Trustee shall submit such  notice to the Surety no later  than 12:00 noon
New York City time on the tenth Business Day preceding such Distribution Date
as a claim for a Required Surety Payment.

     (b)  Upon receipt of a Required Surety Payment from the Surety on behalf
of  the Holders  of  Class A  Certificates,  the Trustee  shall deposit  such
Required Surety Payment in the Distribution Account and shall distribute such
Required Surety Payment, or the  proceeds thereof, in accordance with Section
6.01(a).

     (c)  The Trustee shall (i) receive as attorney-in-fact of each Holder of
Class A Certificates  any Required Surety  Payment from the  Surety and  (ii)
disburse the same to the Holders of such Certificates as set forth in Section
6.01(a).

                             (End of Article VI)

                                 ARTICLE VII

                  REPORTS TO BE PREPARED BY MASTER SERVICER
                 -----------------------------------------

     Section 7.01.  Master Servicer Shall Provide Information as Reasonably
                    -------------------------------------------------------
Required.  The Master Servicer shall furnish to the Trustee, the Certificate
- --------
Insurer and the Surety and during the  term of this Agreement, such periodic,
special, or other reports or information, whether or not provided for herein,
as shall be necessary, reasonable, or appropriate in respect to the  Trustee,
the  Certificate Insurer or the Surety,  as the case may  be, or otherwise in
respect to the purposes of this Agreement, all such reports or information to
be as  provided by and  in accordance  with such applicable  instructions and
directions as the Trustee, the Certificate Insurer or the Surety, as the case
may  be,  may  reasonably  require.    The  Master  Servicer  shall file,  as
necessary,  financing statements and  continuation statements as  required by
the Uniform Commercial Code and any other applicable law sufficient to create
and maintain a valid perfected security interest in the Trust for the benefit
of the Certificateholders.

     Section 7.02.  Federal Information Returns and Reports to
                    ------------------------------------------
Certificateholders.  (a)  For federal income tax purposes, the taxable year
- ------------------
of the  Trust Fund shall  be a  calendar year and  the Master  Servicer shall
maintain or cause the  maintenance of books of the Trust  Fund on the accrual
method of accounting.  The books of the Trust Fund shall reflect all payments
made  with respect  to the  Mortgage Loans,  and amounts attributable  to the
Class A Certificateholders,  the Class B  Certificateholders and the  Class R
Certificateholders.

     (b)  The  Master Servicer shall  prepare and file  or cause to be  filed
with the Internal  Revenue Service at the times and in the manner required by
the Code  or applicable Treasury  Regulations all Federal tax  or information
returns with respect  to the Trust  Fund and the  Certificates, which tax  or
information returns contain such information  as may be required by the  Code
or applicable Treasury  Regulations.  The Master Servicer  also shall furnish
to Holders of Certificates such statements or information at the times and in
the manner as  the Code or applicable  Treasury Regulations may  require such
holders to be furnished, regardless of by whom.  For this purpose, the Master
Servicer may, but  need not, rely on  any proposed regulations of  the United
States Department  of the Treasury.   The Master Servicer  shall indicate the
election to treat the Trust Fund (exclusive of the Mortgage 100(Service Mark)
Pledge  Agreements, the Parent Power(Registered Trademark) Agreements and the
Pre-Funding Account (including  the funds therein and  Pre-Funding Earnings))
as a REMIC  in such manner as the Code or applicable Treasury regulations may
prescribe.  The Trustee shall  sign all required tax or information  returns,
and the Master Servicer shall indemnify the Trustee for executing such tax or
information returns to  the extent such returns contain  errors or omissions.
The initial  Class R  Certificateholder is hereby  designated as  the initial
"tax   matters   person"   (within  the   meaning   of   Temp.   Treas.  Reg.
Section 1.860F-4T(d)).   In the  event that the  Code or  applicable Treasury
Regulations prohibit the  Trustee from signing tax or  information returns or
other statements,  or the Master Servicer  from acting as tax  matters person
(as  an agent or  otherwise), the Master Servicer  shall take whatever action
that in  its sole good faith judgment  is necessary for the  proper filing of
such  information returns  or  for the  provision  of a  tax  matters person,
including designation of the Class  R Certificateholder to sign such returns.
Each Class R Certificateholder shall be bound by this Section 7.02.

                             (End of Article VII)

                                 ARTICLE VIII

                     THE COMPANY AND THE MASTER SERVICER
                    -----------------------------------

     Section 8.01.  Indemnification; Third Party Claims.  (a)  The Master
                    -----------------------------------
Servicer agrees to indemnify the Company, the Certificate Insurer, the Surety
and the Trustee and hold the Company, the Certificate Insurer, the Surety and
the Trustee  harmless against any  and all claims, losses,  penalties, fines,
forfeitures, legal  fees and related  costs, judgments, and any  other costs,
fees and  expenses that the Company,  the Certificate Insurer,  the Surety or
the Trustee may sustain as a result  of the failure of the Master Servicer to
perform its  duties and  service the  Mortgage Loans  in compliance  with the
terms of this Agreement; provided  that no such indemnification shall be  re-
quired of a successor  Master Servicer with respect to acts of a prior Master
Servicer.   The  Master Servicer  shall immediately  notify the  Company, the
Certificate Insurer, the Surety and the Trustee if a claim is made by a third
party with  respect to this Agreement  or the Mortgage Loans,  assume (unless
otherwise directed  by the Company,  the Certificate Insurer, the  Surety and
the Trustee) the defense of any such claim and pay all expenses in connection
therewith, including  counsel fees, and  promptly pay, discharge  and satisfy
any judgment or decree  which may be entered against  it, the Company or  the
Trustee in respect of such claim.  

     In addition, MLCC shall indemnify  the Company, the Certificate Insurer,
the Surety and the Certificateholders and hold each of them  harmless against
MLCC's failure to pay a Correspondent Trailing Premium in accordance with the
definition "Correspondent Trailing Premium".

     (b)  Should any claim or action by a third party arise after the Closing
Date  for which  the  Company, the  Certificate  Insurer, the  Surety or  the
Trustee intends to  seek indemnification under the terms  of Section 8.01(a),
the  Company shall  notify the  Master Servicer  in  writing within  ten (10)
Business  Days, and the Trustee, the Certificate  Insurer or the Surety shall
notify  the  Master Servicer  in  writing  promptly,  after each  such  party
receives  notice of  such claim  or action,  or notice  of a  threat  that is
reasonably likely  to result  in such  claim or  action.   The party  seeking
indemnification shall give  the Master Servicer  a reasonable opportunity  to
participate in any  proceedings to settle or defend any such claim or action.
If the Master Servicer wishes to assume the defense of such claim  or action,
it shall give  written notice to  the party  seeking indemnification and  the
Master Servicer shall thereafter assume the  defense at its own expense.   In
the  event that the Master Servicer assumes the defense of a claim or action,
the party seeking indemnification will  assert or empower the Master Servicer
to  assert  on behalf  of the  party  seeking indemnification  any  rights to
indemnification that the party seeking indemnification may have in connection
with such claim  or action.   The  Master Servicer  shall have  the right  to
settle any such action provided 
that  the  Master   Servicer  obtains  the  consent  of   the  party  seeking
indemnification,  which consent  shall  not be  unreasonably  withheld.   The
Company, the Certificate Insurer, the Surety and the Trustee agree to respond
to the  Master Servicer's request  for consent  as promptly  as possible  and
agree that a failure by the  Company, the Certificate Insurer, the Surety  or
the  Trustee to respond  within thirty (30)  Business Days shall  be taken as
consent.

     Section 8.02.  Merger or Consolidation of the Company or the Master
                    ----------------------------------------------------
Servicer; Status of Master Servicer.  Subject to the following paragraphs of
- -----------------------------------
this Section 8.02, the Company and the Master Servicer will each keep in full
effect its existence, rights and franchises as a corporation, and will obtain
and preserve  its qualification to  do business as  a foreign  corporation in
each  jurisdiction in which  such qualification is  or shall be  necessary to
protect  the validity and enforceability of  this Agreement, the Certificates
or any of the Mortgage Loans and to perform its duties under  this Agreement.
The Master Servicer agrees to remain  an approved seller/servicer for FNMA or
FHLMC in good standing.

     Any person into which  the Company or the Master Servicer  may be merged
or consolidated, or any corporation  resulting from any merger, conversion or
consolidation to  which the Company or the Master  Servicer shall be a party,
or  any  Person succeeding  to  the business  of  the Company  or  the Master
Servicer,  shall be  the  successor of  the  Company or  the Master  Servicer
hereunder, without the execution or filing of any paper or any further act on
the  part  of any  of the  parties  hereto, anything  herein to  the contrary
notwithstanding; provided, however, that the successor or surviving Person to
the  Master Servicer  shall satisfy  the  requirements of  Section 8.05  with
respect to the qualifications of a successor to the Master Servicer.

     Notwithstanding anything else  in this Section 8.02 and  Section 8.04 to
the  contrary, the  Master Servicer  may assign  its rights and  delegate its
duties  and  obligations  under  this  Agreement;  provided  that the  Person
accepting such assignment or delegation shall be  a Person which is qualified
to service mortgage  loans on behalf  of FNMA  or FHLMC, is  approved by  the
Trustee, the Certificate  Insurer, the Surety and the  Company, is willing to
service the  Mortgage Loans  and executes  and delivers to  the Company,  the
Certificate Insurer, the  Surety and  the Trustee an  agreement, in form  and
substance  reasonably satisfactory to  the Company, the  Certificate Insurer,
the Surety and  the Trustee, which contains  an assumption by such  Person of
the  due  and  punctual  performance  and observance  of  each  covenant  and
condition to  be performed  or observed  by  the Master  Servicer under  this
Agreement; provided further  that each Rating Agency's respective  ratings of
the Classes of Certificates that have  been rated in effect immediately prior
to such  assignment and  delegation will  not be  qualified or  reduced as  a
result of  such assignment and  delegation.  The  Master Servicer  shall give
notice to the Certificate Insurer and the Surety of any such assignment and 
delegation.  In  the case of any  such assignment and delegation,  the Master
Servicer shall be released from its obligations as Master Servicer under this
Agreement,  except that  the  Master  Servicer shall  remain  liable for  all
liabilities and obligations incurred by it as Master Servicer hereunder prior
to the satisfaction of  the conditions to such assignment  and delegation set
forth in the second preceding sentence.

     Section 8.03.  Limitation on Liability of the Company, the Master
                    --------------------------------------------------
Servicer, the Trustee and Others.  Neither the Company, the Master Servicer
- --------------------------------
nor any of the directors, officers, employees or agents of the Company or the
Master  Servicer   shall  be  under   any  liability  to  the   Trustee,  the
Certificateholders,  the Certificate  Insurer or  the Surety  for  any action
taken or for refraining from the taking of any action in good faith  pursuant
to  this Agreement, or for  errors in judgment;  provided, however, that this
provision  shall not  protect the  Company, the  Master Servicer or  any such
person against  any breach of  warranties or representations made  herein, or
failure to perform its obligations in compliance  with this Agreement, or any
liability which would  otherwise be imposed  by reason of  any breach of  the
terms and conditions of this Agreement.    The Company, the Master  Servicer,
the Trustee and any director, officer, employee or agent of the  Company, the
Master Servicer  or the Trustee may rely in good faith on any document of any
kind prima facie properly executed and submitted by any Person respecting any
matters arising hereunder.  Neither the Company nor the Master Servicer shall
be under any  obligation to appear in,  prosecute or defend any  legal action
which  is not  incidental to  its respective duties  to service  the Mortgage
Loans in accordance with this Agreement and which in its opinion  may involve
it in any expenses  or liability; provided, however, that the  Company or the
Master Servicer may  in its discretion undertake any such action which it may
deem necessary  or desirable in respect to this  Agreement and the rights and
duties of the parties hereto.  In such event, the legal expenses and costs of
such action  and any liability  resulting therefrom shall be  expenses, costs
and  liabilities payable from the Certificate Account  and the Company or the
Master  Servicer shall  be  entitled to  be reimbursed  therefor  out of  the
Certificate Account as provided by Section 5.09; provided  that no such right
of reimbursement shall  exist with respect  to the Master Servicer  when such
claim results from the failure of the Master Servicer to service the Mortgage
Loans in strict compliance with the terms of this Agreement  or a breach of a
representation  or warranty  made  by  the Master  Servicer  hereunder or  as
Mortgage Loan Seller  under the Sale Agreement  or the failure of  the Master
Servicer to  deliver the Mortgage  Files to the Custodian  in accordance with
this Agreement.

     Section 8.04.  Company and Master Servicer Not to Resign.  Except as
                    -----------------------------------------
described in Section 8.02, neither the Company nor  the Master Servicer shall
assign  this Agreement  or  resign  from the  obligations  and duties  hereby
imposed on  it except by mutual consent of  the Company, the Master Servicer,
the Certificate Insurer, the 
Surety, the Trustee and Holders of Certificates  of each Class evidencing, as
to such  Class, Percentage Interests  aggregating at least 662/3%  unless the
determination is  made that  its duties hereunder  are no  longer permissible
under applicable law  and such incapacity cannot  be cured by the  Company or
the Master  Servicer.  Any  such determination permitting the  resignation of
the Company  or  the Master  Servicer shall  be evidenced  by  an Opinion  of
independent Counsel to such effect  delivered to the Trustee, the Certificate
Insurer  and  the  Surety which  Opinion  of  Counsel shall  be  in  form and
substance acceptable to the Trustee,  the Certificate Insurer and the Surety.
A copy of all consents and any Opinion of Counsel shall be promptly delivered
to  the Rating  Agencies.    Upon any  such  assignment  or resignation,  the
Company, or the  Master Servicer, as  appropriate, shall  send notice to  all
Certificateholders, the Certificate  Insurer and the Surety of  the effect of
such assignment or resignation  upon the then current rating of  the class of
Certificates by  the Rating  Agency whose  rating on  such class  is then  in
effect.   No such resignation shall become  effective until a successor shall
have  assumed  the Company's  or the  Master Servicer's  responsibilities and
obligations hereunder in the manner provided in Section  8.05.  Any purported
assignment or resignation which does not comply with the requirements of this
Section shall be of no effect.

     Section 8.05.  Successor to the Master Servicer.  In connection with the
                    --------------------------------
termination of the Master  Servicer's responsibilities and duties under  this
Agreement pursuant to Section 8.04 or 9.01, the Trustee shall (i)  succeed to
and assume all of the  Master Servicer's responsibilities, rights, duties and
obligations  as Master  Servicer arising  thereafter  (but not  in any  other
capacity)  under  this  Agreement  (except  that the  Trustee  shall  not  be
obligated to make Advances if prohibited by applicable  law or regulation and
except that the Trustee makes no representations and warranties of the Master
Servicer pursuant to Section  3.01 or otherwise hereunder) and  shall have no
duty or obligation  to purchase or repurchase any Mortgage Loans (except that
the  Trustee, as  successor Master  Servicer, may  elect pursuant  to Section
3.04(f) to  be obligated  to make  such purchases)  and shall  have the  same
indemnities and be  entitled to  all Servicing  Fees and funds  to which  the
Master Servicer would have been entitled as Master Servicer or (ii) appoint a
successor having a net worth of not less than $10,000,000 and which is a FNMA
or FHLMC approved seller/servicer or  FHA approved mortgagee in good standing
and which shall succeed to all rights and assume all of the responsibilities,
duties and liabilities of the  Master Servicer under this Agreement prior  to
the termination of Master Servicer's responsibilities, duties and liabilities
under this  Agreement.  A  successor Master Servicer  other than the  Trustee
shall  make the  representations and  warranties  in Section  3.01(a) to  the
extent  that  such representations  and  warranties relate  to  its corporate
existence or its  servicing of  the Mortgage  Loans hereunder.   Neither  the
Trustee  nor any other  successor Servicer shall  be deemed to  be in default
hereunder by  reason of  any failure  to make,  or  any delay  in making  any
distribution hereunder or any 
portion thereof caused by (i) the failure  of the Master Servicer to deliver,
or  any delay  in  delivering, cash,  documents  or records  to  it, or  (ii)
restrictions imposed by any regulatory authority having jurisdiction over the
Master Servicer.   If  the Trustee  has become  the successor  to the  Master
Servicer in accordance with this  Section or Section 9.03, then notwithstand-
ing the above, the Trustee may, if it shall be unwilling to so act, or shall,
if  it  is unable  to  so act,  appoint,  or  petition a  court  of competent
jurisdiction to appoint, any established housing and home finance institution
having a net worth of not less than  $15,000,000 and which is a FNMA or FHLMC
approved seller/servicer  or FHA approved  mortgagee in good standing  as the
successor to the  Master Servicer hereunder in  the assumption of all  or any
part of  the responsibilities, duties  or liabilities of the  Master Servicer
hereunder.   In  connection with  any  such appointment  and assumption,  the
Trustee may make such arrangements for the compensation of such successor out
of payments on Mortgage Loans  as it and such  successor shall agree or  such
court shall determine; provided, however,  that no such compensation shall be
in excess of that permitted under  this Agreement without the consent of  all
of the Certificateholders,  the Certificate Insurer and  the Surety.  If  the
Master  Servicer's  duties,  responsibilities  and  liabilities  under   this
Agreement should be terminated pursuant to Section 8.02, 8.04, 9.01 or 11.02,
the Master Servicer shall discharge  such duties and responsibilities  during
the period from the date it acquires  knowledge of such termination until the
effective date thereof  with the same degree of diligence  and prudence which
it is obligated  to exercise under this  Agreement, and shall take  no action
whatsoever that might  impair or prejudice the rights  or financial condition
of its successor.  The resignation or removal of the Master Servicer pursuant
to  Section 8.02, 8.04,  9.01 or 11.02  shall not  become  effective  until a
successor shall be appointed  pursuant to this Section and shall  in no event
relieve the  Master Servicer of  liability for breach of  the representations
and warranties made pursuant to Section 3.01.

     Any  successor appointed as  provided herein shall  execute, acknowledge
and deliver to the Master Servicer and to the Trustee an instrument accepting
such appointment, whereupon such successor shall become fully vested with all
the  rights, powers, duties, responsibilities, obligations and liabilities of
the  Master Servicer, with like effect  as if originally named  as a party to
this Agreement and the  Certificates.  Any termination or  resignation of the
Master Servicer or  this Agreement pursuant to  Section 8.02, 8.04,  9.01, or
11.02 shall  not affect  any claims  that the  Trustee may  have against  the
Master Servicer arising prior to any such termination or resignation.

     The Master Servicer shall timely deliver to the successor the funds that
were, or  were required  to be,  in the  Certificate Account  and the  Escrow
Account, if any, and  all Mortgage Files and related documents and statements
held by it  hereunder and the Master Servicer shall account for all funds and
shall execute and deliver 
such instruments and  do such other things  as may reasonably be  required to
more fully and definitely vest and confirm  in the successor all such rights,
powers, duties, responsibilities,  obligations and liabilities of  the Master
Servicer.

         Upon a successor's acceptance of  an appointment as such, the Master
Servicer shall  notify in  writing the  Trustee, the  Certificateholders, the
Rating Agency, the Certificate Insurer and the Surety of such appointment.

     Section 8.06.  Maintenance of Ratings.  The Master Servicer shall
                    ----------------------
cooperate with  the  Company  and take  any  action that  may  be  reasonably
necessary  to  maintain  the  current  rating  or  ratings  on  the  Class  A
Certificates.   To  the  extent  not otherwise  provided  herein, the  Master
Servicer shall provide to each Rating  Agency notice with respect to any  (i)
insurance claims  and recoveries, (ii)  monthly Mortgage Loan  reports, (iii)
accounting  and  compliance  reports  with  respect to  the  Mortgages,  (iv)
Mortgage Loan repurchases or substitution, (v) monthly shortfalls as a result
of  a failure  to make  advances, (vi)  final payment  to Certificateholders,
(vii) transfers of the Class B or Class R Certificates and (viii) the reports
and statements delivered pursuant to Sections 5.25 and 5.26.

                            (End of Article VIII)

                                  ARTICLE IX

                                   DEFAULT
                                  -------

     Section 9.01.  Events of Default.  If one or more of the following
                    -----------------
Events of Default shall occur and be continuing: 

          (i)   any failure by the Master Servicer to remit to the Trustee or
     the Paying Agent, or any failure to  cause the Paying Agent to make, any
     payment or Advance required to be made or distributed under the terms of
     this  Agreement (including  but not  limited to  an Advance  pursuant to
     Section  6.03);  provided that  if  the  Master  Servicer is  using  its
     reasonable best  efforts to  so remit,  or cause the  Trustee or  Paying
     Agent to make, any  such payment or Advance, then such  failure shall be
     an Event  of Default  only if  such failure  continues unremedied  for a
     period  of five days  after the date  upon which written  notice of such
     failure, requiring the same to be remedied, shall have been given to the
     Master Servicer by  the Trustee, the Certificate Insurer,  the Surety or
     the  Company or  to the  Master Servicer,  the Trustee,  the Certificate
     Insurer, the  Surety and the Company  by the Holders of  Certificates of
     all Classes evidencing not less than 25% of the Trust Fund (based on the
     outstanding  principal balances  of the  Certificates),  the Certificate
     Insurer or Surety; or

         (ii)  if  the written  notice described in  paragraph (i) above  has
     been given twice during any twelve-month  period, any subsequent failure
     during  such twelve-month period  to remit to the  Trustee or the Paying
     Agent,  or cause the  Paying Agent to  make, any payment  required to be
     made or  distributed under the  terms of this  Agreement other than  for
     reasons outside of the Master Servicer's control; or

        (iii)  failure on  the part of the Master Servicer duly to observe or
     perform in any material respect any other of the covenants or agreements
     on the part  of the Master Servicer  set forth in this  Agreement, which
     continues unremedied for  a period of  60 days after  the date on  which
     written notice of such failure, requiring the same to be remedied, shall
     have been given  to the Master Servicer by the  Trustee, the Certificate
     Insurer, the  Surety  or the  Company  or to  the Master  Servicer,  the
     Trustee,  the Certificate  Insurer, the  Surety and  the Company  by the
     Holder  of Certificates of Classes  evidencing not less  than 25% of the
     Trust  Fund  (based   on  the  outstanding  principal  balances  of  the
     Certificates), the Certificate Insurer or the Surety; or

         (iv)    a  decree or  order  of  a court  or  agency  or supervisory
     authority   having  jurisdiction  for  the  appointment  of  a  trustee,
     conservator, receiver,  liquidator, assignee, custodian  or sequestrator
     (or other similar official) for the Master 
     Servicer or any substantial part of its property in any federal or state
     bankruptcy,  insolvency, readjustment of debt, marshalling of assets and
     liabilities or similar proceedings, or for the winding-up or liquidation
     of its affairs,  shall have been entered against the Master Servicer and
     such  decree or  order  shall  have remained  in  force undischarged  or
     unstayed for a period of 60 days; or

          (v)   the Master  Servicer shall consent  to the  appointment of  a
     trustee,  conservator,  receiver,  liquidator,  assignee,  custodian  or
     sequestrator (or  other similar  official) in, or  commence a  voluntary
     case  under any federal or  state bankruptcy insolvency, readjustment of
     debt, marshalling of assets and liabilities or similar proceedings of or
     relating  to   the  Master  Servicer  or  of   or  relating  to  all  or
     substantially all of the Master Servicer's property; or

         (vi)   the Master Servicer shall  admit in writing its  inability to
     pay its debts  generally as  they become  due, file a  petition to  take
     advantage of any  applicable insolvency or reorganization  statute, make
     an assignment for  the benefit of its creditors,  or voluntarily suspend
     payment of its obligations;

then, and in each  and every such case, so long as an  Event of Default shall
not have been remedied, the  Trustee shall notify the Certificateholders, the
Certificate Insurer, the Surety and each  Rating Agency of such Event of  De-
fault.  The Trustee may (with the consent of  the Certificate Insurer and the
Surety), and at  the written direction of the Certificate Insurer, the Surety
or the Holders of Certificates evidencing not less than 25% of the Trust Fund
(with  the  consent of  the Certificate  Insurer and  the Surety),  shall, by
notice in writing to the Master Servicer,  in addition to whatever rights the
Trustee may have at law or equity to damages, including injunctive relief and
specific performance, terminate all the  rights and obligations of the Master
Servicer  under  this Agreement  and in  and  to the  Mortgage Loans  and the
proceeds thereof.   On or  after the receipt  by the Master Servicer  of such
written  notice, all authority  and power of  the Master  Servicer under this
Agreement, whether  with respect  to the Mortgage  Loans or  otherwise, shall
pass to and  be vested in the  successor appointed pursuant to  Section 8.05.
Upon written  request from  the Trustee, the  Master Servicer  shall prepare,
execute and  deliver, any and all  documents and other instruments,  place in
such successor's possession all Mortgage Files and do or accomplish all other
acts or things necessary or appropriate to effect the purposes of such notice
of  termination,  whether  to  complete  the  transfer  and  endorsement   or
assignment of  the Mortgage Loans and related documents, or otherwise, at the
Master Servicer's sole expense.  The Master Servicer agrees to cooperate with
the Trustee  and such successor  in effecting  the termination of  the Master
Servicer's  responsibilities   and  rights   hereunder,  including,   without
limitation, the transfer to 
such successor for  administration by it of  all cash amounts which  shall at
the  time be credited  by the Master  Servicer to the  Certificate Account or
Escrow Account or thereafter received with respect to the Mortgage Loans.

     Section 9.02.  Waiver of Defaults.  The Trustee may, with the consent
                    ------------------
of the Certificate Insurer and the Surety, and shall at the  direction of the
Certificate Insurer and the Surety, waive  any default by the Master Servicer
in the performance of its  obligations hereunder and its consequences, except
that  a default  in the  making of any  required distribution  on any  of the
Certificates may  only  be waived  by  the affected  Certificateholders,  the
Certificate Insurer and the Surety.   Upon any such waiver of a past default,
such default shall cease to exist, and any Event of Default arising therefrom
shall be deemed  to have been remedied  for every purpose of  this Agreement.
No such waiver shall extend to any  subsequent or other default or impair any
right contingent thereon except to the extent expressly so waived.

     Section 9.03.  Trustee or Company to Act; Appointment of Successor.  On
                    ---------------------------------------------------
and after  the  time the  Master Servicer  receives a  notice of  termination
pursuant to Section  9.01, the Trustee  or its appointed  agent shall be  the
successor in all  respects to the Master  Servicer to the extent  provided in
Section 8.05.

     Section 9.04.  Notification to Certificateholders.  (a)  Upon any such
                    ----------------------------------
termination pursuant to  Section 9.01, the Trustee shall  give prompt written
notice  thereof to Certificateholders at their respective addresses appearing
in  the Certificate  Register  and  to each  Rating  Agency, the  Certificate
Insurer and the Surety.

     (b)   Within 60 days after obtaining  actual knowledge of the occurrence
of any Event of Default, the Trustee shall transmit by mail to all Holders of
Certificates  notice of  each such  Event of  Default hereunder known  to the
Trustee, unless such Event of Default has been cured or waived.

                             (End of Article IX)

                                  ARTICLE X

                            CONCERNING THE TRUSTEE
                           ----------------------

     Section 10.01.  Duties of Trustee.  The Trustee, prior to the occurrence
                     -----------------
of an  Event of Default and after  the curing of all Events  of Default which
may have occurred,  undertakes to, and is  empowered to, perform such  duties
and only such  duties as are specifically  set forth in this Agreement.   Any
permissive right of  the Trustee as enumerated in this Agreement shall not be
construed as a  duty; provided that in case an Event  of Default has occurred
(which has not been cured), the Trustee shall exercise such of the rights and
powers vested in  it by this Agreement, and  use the same degree  of care and
skill in  their exercise as  a prudent  man would exercise  or use  under the
circumstances in the conduct of such man's own affairs.

     The  Trustee, upon receipt of all resolutions, certificates, statements,
opinions, reports, documents,  orders or other  instruments furnished to  the
Trustee  which are  specifically required  to  be furnished  pursuant to  any
provision of  this Agreement,  shall examine them  to determine  whether they
conform to the requirements of this Agreement.

     No provision of this Agreement shall be construed to relieve the Trustee
from liability for its own negligent action, its own negligent failure to act
or its  own intentional  misconduct, and,  if the  Trustee is  acting as  the
successor Master  Servicer pursuant to Section 8.05  or 9.03, its own willful
misconduct  with respect  to its  servicing  obligations; provided,  however,
that:

          (i)  Prior to  the occurrence of an Event of Default, and after the
     curing of all such Events of Default which may have occurred, the duties
     and obligations of the Trustee shall be determined solely by the express
     provisions of this Agreement, the Trustee shall not be liable except for
     the performance of  such duties and obligations as  are specifically set
     forth in  this Agreement, no  implied covenants or obligations  shall be
     read into this Agreement against the Trustee  and, in the absence of bad
     faith on the  part of the Trustee, the Trustee may conclusively rely, as
     to the  truth of  the statements  and  the correctness  of the  opinions
     expressed therein, upon  any certificates or  opinions furnished to  the
     Trustee and conforming to the requirements of this Agreement;

         (ii)  The  Trustee shall not  be personally liable  for an error  of
     judgment  made in  good faith  by a  Responsible Officer  or Responsible
     Officers of the Trustee, unless it shall be proved that the  Trustee was
     negligent in ascertaining the pertinent facts; and

        (iii)  The Trustee shall not be personally liable with respect to any
     action taken, suffered  or omitted to  be taken by it  in good faith  in
     accordance with the direction of Certificateholders of any Class holding
     Certificates which evidence at least 25% of the Trust Fund (on the basis
     of  the outstanding  principal balances  of the  Certificates) with  the
     consent of the Certificate Insurer and the Surety as to the time, method
     and place of conducting any  proceeding for any remedy available  to the
     Trustee, or  exercising any trust  or power conferred upon  the Trustee,
     under this Agreement.

     Section 10.02.  Certain Matters Affecting the Trustee.  Except as
                     -------------------------------------
otherwise provided in Section 10.01:

          (i)  The Trustee  may request and rely upon and  shall be protected
     in  acting or  refraining  from acting  upon  any resolution,  Officers'
     Certificate,  certificate   of  auditors   or  any  other   certificate,
     statement, instrument, opinion, report, notice, request, consent, order,
     appraisal, bond or  other paper or document believed by it to be genuine
     and to have been signed or presented by the proper party or parties;

         (ii)    The Trustee  may  consult with  counsel  and any  Opinion of
     Counsel  shall be  full  and complete  authorization  and protection  in
     respect of any  action taken or suffered  or omitted by it  hereunder in
     good faith and in accordance with such Opinion of Counsel;

        (iii)  The  Trustee shall be under  no obligation to exercise  any of
     the trusts  or powers vested  in it by  this Agreement or  to institute,
     conduct or  defend any litigation hereunder or in relation hereto at the
     request, order  or direction of any of  the Certificateholders, pursuant
     to  the provisions  of this  Agreement,  unless such  Certificateholders
     shall  have offered  to  the Trustee  reasonable  security or  indemnity
     against  the  costs,  expenses and  liabilities  which  may be  incurred
     therein or thereby; nothing contained herein shall, however, relieve the
     Trustee of the  obligation, upon the occurrence  of an Event  of Default
     (which has not  been cured), to exercise  such of the rights  and powers
     vested in it by this  Agreement, and to use the same degree  of care and
     skill in their exercise as a prudent man would exercise or use under the
     circumstances in the conduct of such man's own affairs;

         (iv)   The Trustee  shall not  be personally  liable for any  action
     taken, suffered or omitted by it in good faith and believed by it to  be
     authorized or within  the discretion or rights or  powers conferred upon
     it by this Agreement;

          (v)  Prior to  the occurrence of an Event of  Default hereunder and
     after the curing of all Events  of Default which may have occurred,  the
     Trustee shall not  be bound to make  any investigation into the  fact or
     matters stated in  any resolution,  certificate, statement,  instrument,
     opinion,  report, notice,  request, consent,  order,  approval, bond  or
     other paper or document, unless requested in writing so to do by Holders
     of Certificates of any  Class evidencing at least 25% of  the Trust Fund
     (on   the  basis   of  the   outstanding  principal   balances  of   the
     Certificates);  provided,  however,   that  if  the  payment   within  a
     reasonable time  to the  Trustee of the  costs, expenses  or liabilities
     likely to be incurred by it in  the making of such investigation is,  in
     the opinion of the Trustee, not reasonably assured to the Trustee by the
     security afforded to it by the terms  of this Agreement, the Trustee may
     require reasonable  indemnity against  such expense  or  liability as  a
     condition  to such  proceeding.   The reasonable  expense of  every such
     examination shall be paid by the Master Servicer, if an Event of Default
     shall  have   occurred  and  is   continuing,  and   otherwise  by   the
     Certificateholder requesting the investigation; and

         (vi)  The  Trustee may execute any of the trusts or powers hereunder
     or perform any  duties hereunder either directly or by or through agents
     or attorneys.

     Section 10.03.  Trustee Not Liable for Certificates or Mortgage Loans. 
                     -----------------------------------------------------
The recitals contained herein and in  the Certificates shall be taken as  the
statements of the Company or the Master Servicer, as the case may be, and the
Trustee assumes no  responsibility for their correctness.   The Trustee makes
no  representations or warranties  as to the validity  or sufficiency of this
Agreement or of the Certificates (except that the Certificates shall  be duly
and validly authenticated by it) or of any Mortgage Loan or related document.
The Trustee  shall  not be  accountable for  the use  or  application by  the
Company or the  Master Servicer of any of the Certificates or of the proceeds
of such Certificates, or  for the use or application of any funds paid to the
Company or the  Master Servicer in respect of the Mortgage Loans or deposited
in  or withdrawn from  the Certificate Account  by the Company  or the Master
Servicer.

     Section 10.04.  Trustee May Own Certificates.  The Trustee in its
                     ----------------------------
individual  or  any  other  capacity  may  become  the  owner  or pledgee  of
Certificates with the same rights it would have if it were not Trustee.

     Section 10.05.  Master Servicer to Pay Trustee's Fees and Expenses.  The
                     --------------------------------------------------
Master Servicer covenants and agrees to pay to the Trustee from time to time,
and the  Trustee shall be  entitled to, reasonable compensation  (which shall
not be limited  by any provision  of law in regard  to the compensation  of a
trustee of an express trust) for all services rendered by it in the execution
of the trust 
hereby created and in  the exercise and performance of any  of the powers and
duties  hereunder  of  the Trustee,  and  the  Master  Servicer will  pay  or
reimburse   the  Trustee  upon  its  request  for  all  reasonable  expenses,
disbursements and advances incurred or made by the Trustee in accordance with
any  of   the  provisions  of   this  Agreement  (including   the  reasonable
compensation and  the expenses and  disbursements of its  counsel and  of all
persons not regularly in its employ, and the expenses incurred by the Trustee
in connection with the appointment of an office or agency pursuant to Section
10.11)  and  indemnify and  hold the  Trustee  harmless from  any  such loss,
liability or expense except any such  expense, disbursement or advance as may
arise  from its  negligence  or bad  faith.   The  Trustee  and any  officer,
director, agent or employee of the Trustee shall be indemnified by the Master
Servicer and held harmless against any loss, liability or expense incurred in
connection with  any claim  or legal action  relating to this  Agreement, the
Insurance Agreement  or the Certificates,  or the  performance of any  of the
Trustee's  duties  in accordance  with  the terms  of this  Agreement  or the
Insurance  Agreement, other  than  any  loss, liability  or  expense that  is
incurred by  reason of  wilful misfeasance, bad  faith or  negligence of  the
Trustee.   Notwithstanding anything  to the contrary  in this  Agreement, the
provisions of  this Section shall  survive the termination of  this Agreement
and the  resignation or removal of the Trustee  herein.  Upon the resignation
or  removal  of  the Trustee,  the  Trustee  shall only  be  entitled  to its
trustee's fees  accrued up  to the time  of such  resignation or  removal and
shall thereafter not be entitled to any additional trustee's fees.

     Section 10.06.  Eligibility Requirements for Trustee.  The Trustee
                     ------------------------------------
hereunder  shall at  all times  be  a corporation  or association  having its
principal office in a state and city acceptable to the Company  and organized
and  doing business under  the laws  of such  state or  the United  States of
America,  authorized under  such  laws to  exercise  corporate trust  powers,
having a combined capital and surplus of at least $50,000,000 and  subject to
supervision or examination by federal or state authority.  The  Trustee shall
not be  an affiliate  of the Mortgage  Loan Seller or  the Company.   If such
corporation publishes reports of condition at least annually, pursuant to law
or to the  requirements of the aforesaid supervising  or examining authority,
then for  the purposes of  this Section the  combined capital and  surplus of
such corporation shall  be deemed to be  its combined capital and  surplus as
set  forth in its most recent  report of condition so  published.  In case at
any time  the  Trustee shall  cease to  be eligible  in  accordance with  the
provisions  of this  Section, the  Trustee  shall resign  immediately in  the
manner and with the effect specified in Section 10.07.

     Section 10.07.  Resignation and Removal of the Trustee.  The Trustee may
                     --------------------------------------
at any time resign and be discharged from the trusts hereby created by giving
written notice thereof to the Company, the Master Servicer, any Sub-Servicer,
the Certificate Insurer,  the Surety and the  Rating Agency.  Upon  receiving
such notice of 
resignation, the  Company  shall  promptly appoint  a  successor  trustee  by
written  instrument, in  duplicate, one  copy  of which  instrument shall  be
delivered to  the resigning Trustee  and one  copy to the  successor trustee;
provided that such appointment does  not result in a reduction or  withdrawal
of the  rating of the  Class A Certificates,  and provided further,  that, so
long as  such consent is  not unreasonably withheld, the  Certificate Insurer
and the Surety consents  to such appointment.  The Company shall  make a good
faith effort  to appoint a  successor within 30 days  of its receipt  of such
notice.   If the Company does not appoint  a successor Trustee within such 30
day  period and it is not  making a good faith  effort to appoint a successor
Trustee, then the  Certificate Insurer or the Surety  may appoint a successor
Trustee.   The  Master Servicer  shall indemnify  the  Trustee for  any loss,
liability, or expense incurred as a result of the Company's failure to make a
good faith effort  to appoint a successor  Trustee.  If no  successor trustee
shall  have been so  appointed and have  accepted appointment  within 30 days
after the giving  of such notice  of resignation, the  resigning Trustee  may
petition  any  court of  competent  jurisdiction  for  the appointment  of  a
successor trustee.

     If  at any time (i) the Trustee shall cease to be eligible in accordance
with the  provisions of Section 10.06, (ii) the  Company has delivered to the
Trustee a  letter from any Rating Agency to the effect that the rating of the
Class A  Certificates has  been or  is about  to be reduced  or withdrawn  on
account of a reduction in  the long-term credit rating of the  Trustee or the
parent of  the Trustee (if  (a) the Trustee  proposes to the  Company and the
Master Servicer to  enter into an agreement with the Trustee, and the Company
and  the Master Servicer,  each in its  sole discretion, elect  to enter into
such  agreement and  (b) such  agreement is consented  to by  the Certificate
Insurer and the  Surety Provider and is  satisfactory to the  Rating Agencies
without resulting in a reduction in or withdrawal of any rating of  the Class
A Certificates, then  upon the execution and  delivery of such agreement  the
Company shall not request such resignation pursuant to this clause (ii)), and
the Trustee  shall  fail to  resign  after written  request  therefor by  the
Company, or (iii) the Trustee shall  become incapable of acting, or  shall be
adjudged bankrupt  or  insolvent, or  a receiver  of the  Trustee  or of  its
property  shall be  appointed, or  any public  officer shall  take charge  or
control of the  Trustee or  of its  property or  affairs for  the purpose  of
rehabilitation, conservation or liquidation, then  the Company may remove the
Trustee and appoint a successor  trustee by written instrument, in duplicate,
one   copy of which  instrument shall be delivered  to the Trustee so removed
and one copy to the successor trustee.

     The Holders of Certificates evidencing in the aggregate more than 50% of
the Trust  Fund (on the  basis of the  outstanding principal balances  of the
Certificates) may  at any  time remove  the Trustee and  appoint a  successor
trustee by written  instrument or instruments, in triplicate,  signed by such
Holders or their 
attorneys-in-fact  duly authorized,  one complete  set  of which  instruments
shall be delivered to the Company, one complete set to the Trustee so removed
and one complete set to the successor so appointed.

     Any resignation or removal of the Trustee and appointment of a successor
trustee  pursuant to  any  of the  provisions  of this  Section shall  become
effective upon acceptance of appointment by the successor trustee as provided
in Section 10.08.

     Section 10.08.  Successor Trustee.  Any successor trustee appointed as
                     -----------------
provided  in Section  10.07 shall  execute,  acknowledge and  deliver to  the
Company  and  to  its  predecessor  trustee  an  instrument  accepting   such
appointment  hereunder,  and  thereupon the  resignation  or  removal  of the
predecessor  trustee shall  become  effective  and  such  successor  trustee,
without any further act,  deed or conveyance, shall become fully  vested with
all the rights, powers, duties  and obligations of its predecessor hereunder,
with  the  like effect  as  if  originally  named  as trustee  herein.    The
predecessor trustee shall deliver to the successor trustee all Mortgage Files
and  related documents and statements held by  it hereunder, and the Company,
the Master  Servicer and  the predecessor trustee  shall execute  and deliver
such instruments and do  such other things as may reasonably  be required for
more fully and certainly vesting and confirming in the successor  trustee all
such rights, powers, duties and obligations.

     No successor  trustee  shall  accept  appointment as  provided  in  this
Section unless at the time of such acceptance such successor trustee shall be
eligible under  the provisions of  Section 10.06 and  the Company  shall have
received written notice from  the Rating Agency  that the appointment of  the
successor trustee will not result in reduction of the then current  rating on
the Class A Certificates.

     Upon acceptance  of appointment  by a successor  trustee as  provided in
this Section, the Company shall mail notice of the succession of such trustee
hereunder to all Holders of Certificates  at their addresses as shown in  the
Certificate Register,  and to  each Rating Agency,  the Master  Servicer, any
Sub-Servicer, the Certificate Insurer, and the  Surety.  If the Company fails
to mail  such notice within  10 days after  acceptance of appointment  by the
successor trustee, the successor trustee shall cause such notice to be mailed
at the expense of the Company.

     Section 10.09.  Merger or Consolidation of Trustee.  Any corporation or
                     ----------------------------------
national  banking  association  into  which  the Trustee  may  be  merged  or
converted or with which it may be consolidated or any corporation or national
banking association resulting from any merger, conversion or consolidation to
which the Trustee  shall be a party,  or any corporation or  national banking
association succeeding to the business of the Trustee, shall be the successor
of the Trustee hereunder, provided such corporation or national banking 
association shall be eligible under  the provisions of Section 10.06, without
the execution or filing of any paper or any further act on the part of any of
the parties hereto, anything herein to the contrary notwithstanding.

     Section 10.10.  Appointment of Co-Trustee or Separate Trustee. 
                     ---------------------------------------------
Notwithstanding  any other provisions hereof, at any time, for the purpose of
meeting any legal requirements  of any jurisdiction in which any  part of the
Trust Fund  or property securing  the same  may at the  time be located,  the
Company and the Trustee acting jointly shall have the power and shall execute
and deliver all  instruments to appoint one  or more Persons approved  by the
Trustee to act as co-trustee or co-trustees, jointly with the Trustee, of any
part of  the Trust  Fund, and  to vest  in such  Person or  Persons, in  such
capacity, such title to the Trust Fund, or any  part thereof, and, subject to
the other provisions of this Section 10.10, such powers, duties, obligations,
rights and trusts  as the Company and  the Trustee may consider  necessary or
desirable.  If the  Company shall not have joined in  such appointment within
15 days after the receipt by it of a request so to do, or in case an Event of
Default shall have occurred and be  continuing, the Trustee alone shall  have
the  power to  make  such appointment.   No  co-trustee  or separate  trustee
hereunder shall be required to meet  the terms of eligibility as a  successor
trustee  under  Section   10.06  hereunder  and  no  notice   to  Holders  of
Certificates of the appointment of co-trustee(s) or separate trustee(s) shall
be required under  Section 10.08 hereof.  No co-trustee shall be obligated to
make any Advances required pursuant to Section 6.03(b).

     In the  case  of any  appointment of  a co-trustee  or separate  trustee
pursuant to  this Section  10.10 all rights,  powers, duties  and obligations
conferred or imposed upon the Trustee shall  be conferred or imposed upon and
exercised or performed by the Trustee and such separate trustee or co-trustee
jointly, except to the extent that under any law of any jurisdiction in which
any particular act or acts are to  be performed (whether as Trustee hereunder
or  as successor  to  the Master  Servicer hereunder),  the Trustee  shall be
incompetent or  unqualified to perform such act or  acts, in which event such
rights, powers, duties and obligations (including the holding of title to the
Trust Fund  or  any  portion  thereof  in any  such  jurisdiction)  shall  be
exercised  and  performed by  such  separate  trustee  or co-trustee  at  the
direction of the Trustee.

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

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

     Section 10.11.  Appointment of Office or Agency.  The Trustee may
                     -------------------------------
appoint an office or agency in the City of New York where Certificates may be
surrendered  for registration  of transfer  or  exchange.   The Trustee  will
maintain an  office  at the  address  stated in  Section  12.07 hereof  where
notices and demands to or upon the Trustee in respect of the Certificates may
be  served.

                              (End of Article X)

                                  ARTICLE XI

                                 TERMINATION
                                -----------

     Section 11.01.  Termination.  (a)  The respective obligations and
                     -----------
responsibilities of the Company, the  Master Servicer and the Trustee (except
the  duty  to  pay  the  Trustee's  fees  and  expenses  and  indemnification
hereunder) shall terminate (i)  upon the later of the final  payment or other
liquidation (or any advance  with respect thereto) of the  last Mortgage Loan
or the disposition of all property acquired upon foreclosure or deed  in lieu
of foreclosure  of any  Mortgage Loan  and the  remittance of  all funds  due
hereunder  (including without limitation  any Distribution Account Shortfall)
or (ii) at the option of the Master Servicer, on  any Distribution Date which
occurs in the month next following a Due Period in which the aggregate unpaid
Principal Balance of all Outstanding Mortgage  Loans is less than 10% of  the
aggregate unpaid Principal Balance of the Mortgage Loans on the Cut-off Date,
so  long as the  Master Servicer deposits  or causes  to be deposited  in the
Certificate Account during  the Due Period related to  such Distribution Date
an amount equal to  the greatest of (A) the Purchase Price  for each Mortgage
Loan, and, with respect  to all property acquired in respect  of any Mortgage
Loan  remaining in the Trust Fund, an amount  equal to the appraised value of
such  property  (less,   if  the  purchaser  is  the   Master  Servicer,  any
unreimbursed  Advances  made by  the  Master Servicer,  which  Advances shall
thereupon be deemed reimbursed to the Master Servicer), such  appraisal to be
conducted by an appraiser selected by the Master Servicer, (B) the  aggregate
fair  market value (as determined by  the Master Servicer as  of the close of
business on the last Business Day of such Due Period) of all of the assets of
the  Trust  Fund  (less,  if  the  purchaser  is  the  Master  Servicer,  any
unreimbursed  Advances  made by  the  Master Servicer,  which  Advances shall
thereupon be  deemed reimbursed to the Master  Servicer), plus, in each case,
one month's  interest at the  applicable Net Mortgage  Rate on the  Principal
Balance of each Mortgage Loan (including any  Mortgage Loan as to which title
to the underlying  Mortgaged Property has been  acquired) and (C) the  sum of
(1) the aggregate of the Class A Principal Balance, together with one month's
interest on the Class  A Principal Balance at the Class  A Pass-Through Rate,
and  any  Class A  Unpaid Interest  Shortfall,  (2) the  sum  of the  Class B
Principal  Balance,  together  with  one  month's interest  on  the  Class  B
Principal Balance at  the Class B  Pass-Through Rate and  any Class B  Unpaid
Interest Shortfall, and  (3) any amounts owed to the  Certificate Insurer and
the  Surety hereunder; provided,  however, that in  no event  shall the trust
created hereby continue beyond  the expiration of 21 years from  the death of
the last  survivor  of  the  descendants  of  Joseph  P.  Kennedy,  the  late
ambassador of the United  States to the Court  of St. James's, living on  the
date hereof.

     Notice of any termination, specifying  the Distribution Date upon  which
all Certificateholders may  surrender their Certificates  to the Trustee  for
payment and cancellation, shall be given promptly 
by the Trustee (upon direction by the Company 10 days prior to the date  such
notice  is to  be mailed)  by letter  to Certificateholders,  the Certificate
Insurer, the Surety and the Rating Agency  mailed no later than the 25th  day
of  the month preceding the  month of such  final distribution specifying (i)
the Distribution Date  upon which final payment  on the Certificates  will be
made upon presentation and surrender of  Certificates at the office or agency
of the Trustee therein designated, (ii) the  amount of any such final payment
and (iii) that the Record Date otherwise applicable to such Distribution Date
is not applicable,  payments being made only upon  presentation and surrender
of the Certificates at the office or agency of the Trustee therein specified.
Such notice  shall be accompanied  by an Opinion  of Counsel provided  by the
Master Servicer  at its expense that  such plan is a  "qualified liquidation"
under the REMIC Provisions and  shall constitute the adoption by the  Trustee
on behalf of the Certificateholders of a plan of complete  liquidation within
the meaning of section 860F(a)(4) of the Code.  After giving such notice, the
Trustee shall not register the transfer or  exchange of any Certificates.  If
such notice  is given in  connection with  the Master Servicer's  election to
repurchase,  the  Master  Servicer  shall   cause  to  be  deposited  in  the
Distribution Account during the applicable Due Period an amount  equal to the
above-described purchase  price and  on the Distribution  Date on  which such
termination is to occur, Certificateholders will be entitled to the amount of
such  purchase  price but  not amounts  in  excess thereof,  all  as provided
herein.   Upon presentation  and surrender of  the Certificates,  the Trustee
shall notify the Paying Agent and the Paying Agent shall distribute  from the
Distribution Account to Certificateholders an  amount equal to (a) the amount
otherwise distributable on such Distribution  Date, if not in connection with
a purchase;  or  (b) if  the  Master Servicer  elected  to so  purchase,  the
purchase price  calculated as provided  above.  Following such  final deposit
the Trustee shall promptly release to the  Master Servicer the Mortgage Files
for  the  remaining  Mortgage  Loans,  and  the  Trustee  shall  execute  all
assignments,  endorsements and other instruments necessary to effectuate such
transfer  and  shall have  no  further  responsibility  with regard  to  said
Mortgage Files.

     If all of the Certificateholders  shall not surrender their Certificates
for cancellation  within three months after the  time specified in the above-
mentioned written notice, the Paying Agent shall on such date cause all funds
in  the  Distribution  Account  not  distributed  in  final  distribution  to
Certificateholders to  be withdrawn therefrom  and credited to  the remaining
Certificateholders by depositing such funds  in a separate escrow account for
the  benefit of such Certificateholders, and  the Trustee shall give a second
written  notice  to  the  remaining  Certificateholders  to  surrender  their
Certificates for cancellation and receive the final distribution with respect
thereto.     If  within  three  months  after   the  second  notice  all  the
Certificates  shall not have  been surrendered for  cancellation, the Trustee
shall  appoint an agent  to take appropriate and  reasonable steps to contact
the remaining 
Certificateholders concerning surrender  of their Certificates, and  the cost
thereof shall be paid out of  the funds and other assets which remain  in the
Trust Fund hereunder.

     Section 11.02.  Additional Termination Requirements.  (a)  In the event
                     -----------------------------------
the Master  Servicer exercises its  repurchase option as provided  in Section
11.01, the  Trust Fund shall be  terminated in accordance with  the following
additional  requirements,  unless the  Trustee  has  received an  Opinion  of
Independent Counsel  to the  effect that  the failure  of the  Trust Fund  to
comply with the requirements of this Section 11.02 will not (i) result in the
imposition of taxes on "prohibited transactions" of the Trust Fund as defined
in  Section 860F of the Code, or (ii)  cause the Trust Fund (exclusive of the
Mortgage  100(Service  Mark) Pledge  Agreements, the  Parent Power(Registered
Trademark)  Agreements and  the  Pre-Funding  Account  (including  the  funds
therein and Pre-Funding Earnings)) to fail to qualify as a REMIC  at any time
that any Certificates are outstanding:

          (i)    The Master  Servicer  shall establish  a  90-day liquidation
     period in  a statement attached  to the final  tax returns of  the Trust
     Fund  pursuant  to  Treasury Regulation  Section  1.860F-1.   The Master
     Servicer shall satisfy all requirements of a qualified liquidation under
     Section 860F of the Code and any regulations thereunder, as evidenced by
     an Independent Opinion of Counsel obtained  at the expense of the Master
     Servicer;

          (ii)  During such 90-day liquidation period, and at or prior to the
     Distribution Date for the final distribution, the Trustee shall sell all
     of the assets of the Trust Fund to the Master Servicer for cash; and

         (iii)   At the time of the final  payment on the Class A and Class B
     Certificates, the  Trustee shall  distribute or credit,  or cause  to be
     distributed or credited, to the Class R Certificateholders all remaining
     available cash (other than cash retained to meet claims) and property in
     the Trust Fund, and the Trust Fund shall terminate at that time.

     (b)   By  their  acceptance of  the  Class R  Certificates, the  Holders
thereof  hereby  authorize  the   Master  Servicer  to  specify  the   90-day
liquidation period, which  authorization shall be binding  upon all successor
Holders of the Class R Certificates.

     Section 11.03.  Termination By Certificate Insurer or Surety.  In the
                     --------------------------------------------
event the Master Servicer does not exercise its option to terminate the Trust
Fund pursuant  to this Article, the Certificate Insurer  or the Surety may do
so on the same terms.

                             (End of Article XI)

                                 ARTICLE XII

                           MISCELLANEOUS PROVISIONS
                          ------------------------

     Section 12.01.  Severability of Provisions.  If any one or more of the
                     --------------------------
covenants, agreements, provisions or terms of this Agreement shall be for any
reason whatsoever held  invalid, then such covenants,  agreements, provisions
or terms shall be deemed  severable from the remaining covenants, agreements,
provisions or terms of this Agreement and shall in no way affect the validity
or enforceability of the other provisions of this Agreement.

     Section 12.02.  Limitation on Rights of Certificateholders.  The death
                     ------------------------------------------
or incapacity  of any Certificateholder  shall not operate to  terminate this
Agreement  or the  Trust  Fund, nor  entitle  such Certificateholder's  legal
representatives or  heirs to  claim an accounting  or to  take any  action or
proceeding in any  court for a partition or winding-up of the Trust Fund, nor
otherwise affect  the rights,  obligations, and liabilities  of the   parties
hereto or any of them.

     No Certificateholder shall  have any right to vote  (except as expressly
provided  herein)  or in  any  manner  otherwise  control the  operation  and
management of the Trust  Fund, or the obligations of the  parties hereto, nor
shall   anything  herein  set  forth,  or  contained  in  the  terms  of  the
Certificates,  be construed so  as to constitute  the Certificateholders from
time  to  time  as partners  or  members  of an  association;  nor  shall any
Certificateholder be under any liability to any third person by reason of any
action  taken by  the  parties to  this Agreement  pursuant to  any provision
hereof.

     No Certificateholder shall have  any right by virtue of any provision of
this Agreement to  institute any suit, action  or proceeding in equity  or at
law  upon  or  under  or with  respect  to  this  Agreement,  the Certificate
Insurance Policy or the Certificate  Guaranty Surety Bond, unless such Holder
previously shall have given to the Trustee a written notice of default and of
the continuance  thereof, as hereinbefore  provided, and the Holders  of Cer-
tificates evidencing in the aggregate not less than 25% of the Trust Fund (on
the basis of  the principal  balances of  the Certificates)  shall have  made
written request upon the Trustee to institute such action, suit or proceeding
in  its own name as  Trustee hereunder and shall have  offered to the Trustee
such reasonable indemnity as it  may require against the costs,  expenses and
liabilities to be incurred therein or  thereby, and the Trustee, for 60  days
after its receipt of such notice, request and offer of indemnity,  shall have
neglected  or refused to  institute any such  action, suit  or proceeding; it
being  understood  and  intended,  and being  expressly  covenanted  by  each
Certificateholder with every other Certificateholder and the Trustee, that no
one or more Holders of Certificates of  any Class shall have any right in any
manner whatever by virtue of any 
provision of this Agreement to affect, disturb or prejudice the rights of the
Holders of  any other of such Certificates of such  Class or any other Class,
or to obtain or seek to obtain priority over or preference to  any other such
Holder, or to  enforce any right under  this Agreement, except in  the manner
herein  provided and  for the  common benefit  of Certificateholders  of such
Class or all Classes, as the case may be.  For the protection and enforcement
of the  provisions of this Section, each  and every Certificateholder and the
Trustee shall  be entitled to such relief as can be given either at law or in
equity.

     Section 12.03.  Amendment.  This Agreement may be amended from time to
                     ---------
time by the Company, the Master Servicer and the Trustee, with the consent of
the  Certificate Insurer  and  the Surety  so  long as  such  consent is  not
unreasonably   withheld   and   without   the   consent   of   any   of   the
Certificateholders, (i) to  cure or correct any ambiguity,  mistake or error,
(ii) to correct or supplement any provisions herein which may be inconsistent
with  any  other provisions  herein  or  with  the Prospectus  Supplement  or
Prospectus  pursuant to which the Class A Certificates were offered, (iii) to
obtain a rating  by a nationally recognized  rating agency or to  maintain or
improve the rating  of the Class A Certificates then given by a rating agency
(it  being  understood  that, after  obtaining  the  rating  of  the Class  A
Certificates at  the Closing Date,  none of the  Trustee, the Company  or the
Master Servicer is obligated to obtain, maintain or improve any rating of any
Class of Certificates), or (iv) to make  any other provisions with respect to
matters  or  questions  arising  under  this Agreement  which  shall  not  be
materially  inconsistent with  the provisions  of  this Agreement,  including
without   limitation  provisions  relating  to  the  issuance  of  Definitive
Certificates to Certificate Owners if  book-entry registration of the Class A
Certificates is  no longer permitted;  provided that, in  the case of  clause
(iv),  such action  shall not,  as  evidenced by  an  Opinion of  Independent
Counsel,  adversely affect  in  any  material respect  the  interests of  any
Certificateholder.

     This Agreement may also be amended from time to time by the Company, the
Master  Servicer and  the  Trustee,  with  the  consent  of  the  Holders  of
Certificates  of each  Class affected  thereby, evidencing,  as to  each such
Class, Percentage Interests aggregating not less  than 66% and the consent of
the Certificate  Insurer  and the  Surety,  for  the purpose  of  adding  any
provisions to or changing in any manner  or eliminating any of the provisions
of this Agreement or of modifying in any manner the  rights of the Holders of
Certificates of such  Class; provided, however, that no  such amendment shall
(i)  reduce in any  manner the  amount of, or  delay the timing  of, payments
received  on  Mortgage Loans  which  are required  to be  distributed  on any
Certificate without  the consent of  the Holder of  such Certificate  or (ii)
reduce the aforesaid  percentage of Certificates of any  class the Holders of
which are required to consent to  any such amendment, without the consent  of
the Holders of all Certificates of such Class then outstanding.

     The Company, the Master Servicer and the  Trustee, may from time to time
amend this  Agreement without the  consent of any of  the Certificateholders,
the Certificate  Insurer or the Surety to modify, eliminate  or add to any of
the provisions hereof  to the extent necessary to  maintain the qualification
of  the  Trust Fund  (exclusive  of  the  Mortgage 100(Service  Mark)  Pledge
Agreements,  the Parent Power(Registered  Trademark) Agreements and  the Pre-
Funding Account (including the funds  therein and Pre-Funding Earnings)) as a
REMIC or to avoid the imposition of any material tax liability thereon at all
times that any Certificate is outstanding.

     Promptly after  the execution  of any such  amendment the  Trustee shall
furnish  written notification  of the  substance  of such  amendment to  each
Certificateholder,  the  Certificate  Insurer,  the  Surety  and  the  Rating
Agencies (with a copy of the amendment itself to Standard & Poor's).

     It shall  not be necessary  for the consent of  Certificateholders under
this Section 12.03 to approve  the particular form of any  proposed amendment
but  it  shall be  sufficient if  such  consent shall  approve  the substance
thereof.   The  manner  of  obtaining such  consents  and  of evidencing  the
authorization of the execution thereof by Certificateholders shall be subject
to such reasonable regulations as the Trustee may prescribe.

     Notwithstanding any provisions of this Agreement, the  Trustee shall not
consent to any amendment  to this Agreement unless it shall  first receive an
Opinion of  Counsel to the effect that such  amendment will not result in the
imposition of a tax  on the Trust Fund or cause the  Trust Fund (exclusive of
the Mortgage 100(Service Mark) Pledge Agreements, the Parent Power(Registered
Trademark)  Agreements and  the  Pre-Funding  Account  (including  the  funds
therein and Pre-Funding Earnings)) to fail to qualify as a REMIC at  any time
that any Certificates  are outstanding.   In  no event shall  any Opinion  of
Counsel provided pursuant to this Section 12.03 be an expense of the Trustee.

     Section 12.04.  The Certificate Insurer; Surety.  The Certificate
                     -------------------------------
Insurer is a third-party beneficiary of  this Agreement.  Any right conferred
to the Certificate Insurer shall be suspended  during any period in which the
Certificate  Insurer is  in  default  in its  payment  obligations under  the
Certificate Insurance  Policy.   During any period  of suspension  the Certi-
ficate Insurer's rights thereunder  shall vest in the Holders of  the Class A
Certificates and shall be exercisable by  the Holders of at least a  majority
in Percentage Interest of the Class A Certificates then Outstanding.  At such
time as the Class A Certificates are  no longer Outstanding hereunder and the
Certificate Insurer has been reimbursed for all Insured Payments to  which it
is  entitled hereunder and  has been paid  all Premium Amounts  due and owing
under the  Insurance Agreement,  the Certificate  Insurer's rights  hereunder
shall terminate.  

     The Surety  is a third-party beneficiary  of this Agreement.   Any right
conferred to the  Surety shall be  suspended during any  period in which  the
Surety  is  in default  in  its  payment  obligations under  the  Certificate
Guaranty  Surety Bond.   During any period of  suspension the Surety's rights
hereunder  shall vest  in  the  Holders  of the  Certificates  and  shall  be
exercisable by the Holders of at  least a majority in Percentage Interest  of
each  Class  of   Certificates  then  Outstanding.    At  such  time  as  the
Certificates  are  no  longer  Outstanding  hereunder,  the  Surety's  rights
hereunder shall terminate.

     Section 12.05.  Recordation of Agreement; Counterparts.  To the extent
                     --------------------------------------
permitted by applicable law,  this Agreement is subject to recordation in all
appropriate public offices  for real property records in all  the counties or
other comparable jurisdictions in which any or all  of the properties subject
to the Mortgages are situated, and in any other appropriate  public recording
office or elsewhere, such  recordation to be effected by  the Master Servicer
at the Master Servicer's expense on  direction of the Trustee accompanied  by
an Opinion  of Counsel  to the  effect that  such recordation  materially and
beneficially affects the interests of the Certificateholders or is  necessary
for the administration or servicing of the Mortgage Loans.

     This  Agreement  may  be  executed  simultaneously   in  any  number  of
counterparts,  each of which counterparts shall be  deemed to be an original,
and such counterparts shall constitute but one and the same instrument.

     Section 12.06.  Duration of Agreement.  This Agreement shall continue
                     ---------------------
in existence and effect until terminated as herein provided.

     Section 12.07.  Governing 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.

     Section 12.08.  Notices.  All demands, notices and communications
                     -------
hereunder  shall be in writing  and shall be  deemed to have  been duly given
when delivered to  (i) in the case  of the Company, MLCC  Mortgage Investors,
Inc., 4802  Deer Lake  Drive East, Jacksonville,  Florida   32246, Attention:
President, (ii) in  the case  of the  Master Servicer,  Merrill Lynch  Credit
Corporation,   4802  Deer  Lake  Drive  East,  Jacksonville,  Florida  32246,
Attention:   President, with  a copy  at the  same  address to  the   General
Counsel of  the Master Servicer, (iii)  in the case  of the  Trustee,  at the
Corporate Trust  Office,  Attention:    MLCCMI  Mortgage  Loan  Asset  Backed
Certificates Series  1997-A, (iv) in  the case of Moody's  Investors Service,
Inc.,  99 Church Street,  New York,  New York  10007, Attention:   Structured
Finance Surveillance, (v) in the case of Standard & Poor's, 26 Broadway, 15th
Floor, New York, New York, Attention:  Mortgage 
Surveillance  Group, (vi)  in the  case of  the Certificate  Insurer and  the
Surety, AMBAC  Indemnity Corporation, One  State Street Plaza, New  York, New
York  10004, Attention:   Structured Finance -- MBS, or (vii) in  the case of
any of  the  foregoing persons,  such  other addresses  as  may hereafter  be
furnished by any such persons to the other parties to this Agreement.  Notice
to a Certificateholder shall  be sent U.S. mail  first class postage  prepaid
and shall be deemed  given when mailed addressed to the  address shown in the
Certificate Register.

                             (End of Article XII)

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

                        MLCC MORTGAGE INVESTORS,
                          INC., as the Company


                        By: /s/ Laurel A. Davis
                           ----------------------------
                           Name:   Laurel A. Davis
                           Title:  Vice President
                                     and Assistant Secretary


                        MERRILL LYNCH CREDIT CORPORATION,
                          as Master Servicer


                        By: /s/ Francis X. Ervin, Jr.
                           -----------------------------
                           Name:   Francis X. Ervin, Jr.
                           Title:  Senior Vice President
                                     and Treasurer


                        BANKERS TRUST COMPANY OF CALIFORNIA, N.A.
                           as Trustee


                        By: /s/ Jennifer Cunningham
                           --------------------------------
                            Name:   Jennifer Cunningham
                            Title:  Assistant Vice President


STATE OF FLORIDA    )
                    )     ss.:
COUNTY OF DUVAL     )

     On the 24th day of March  1997, before me, a  notary public in  and for
said State, personally  appeared Laurel A.  Davis, known to me  to be a  Vice
President and  Assistant Secretary of  MLCC Mortgage Investors, Inc.,  one of
the corporations that executed the within instrument, and also known to me to
be the person who executed it on behalf of said corporation, and acknowledged
to me that such corporation executed the within instrument.

     IN WITNESS WHEREOF, I have hereunto set my hand and affixed  my official
seal the day and year in this certificate first above written.

                              /s/ Kathy M. Molitoris 
                              ----------------------------
                                  Notary Public

(Notarial Seal)

My Commission expires:

STATE OF FLORIDA         )
                         )  ss.:
COUNTY OF DUVAL          )

     On the 24th day of March  1997, before me,  a notary public in and for
said State, personally appeared Francis X. Ervin,  Jr., known to me or proved
to  be  a  Senior  Vice  President  and  Treasurer  of  Merrill  Lynch Credit
Corporation that  executed the within instrument, and also known or proved to
me  to be  the person  who executed  it on  behalf of  said  corporation, and
acknowledged to me that such corporation executed the within instrument.

     IN WITNESS WHEREOF, I have hereunto set  my hand and affixed my official
seal the day and year in this certificate first written. 


                               /s/ Kathy M. Molitoris
                              ----------------------------------
                              Notary Public

(Notarial Seal)

My Commission expires: 


STATE OF CALIFORNIA   )
                      )  ss.:
COUNTY OF ORANGE      )

     On the 24th day of March 1997,  before me, a  notary public in and  for
said State, personally  appeared Jennifer  Cunningham, known to  me to be  an
Assistant Vice President  of Bankers Trust Company of  California, N.A., that
executed the within  instrument, and also  known to me to  be the person  who
executed it  on behalf of  said banking association,  and acknowledged to  me
that such banking association executed the within instrument.

     IN WITNESS WHEREOF, I have hereunto set my hand and affixed  my official
seal the day and year in this certificate first written. 


                              /s/ Aracely S. Alanis
                              -----------------------------
                              Notary Public

(Notarial Seal)

My Commission expires: 



                                  EXHIBIT A


                            MORTGAGE LOAN SCHEDULE




                                  EXHIBIT B


                          CONTENTS OF MORTGAGE FILE

     With respect to each Mortgage Loan, the Mortgage File shall include each
of the following items:

     1.   Original Mortgage Note endorsed (by facsimile signature if so
          authorized by the Mortgage Loan Seller), "Pay to the order of
          Bankers Trust Company of California, N.A., as trustee, under that
          certain Pooling and Servicing Agreement dated as of March 1, 1997,
          for Mortgage Loan Asset Backed Pass-Through Certificates, Series
          1997-A (MLCC Mortgage Investors, Inc., Seller) without recourse"
          and signed in the name of the Mortgage Loan Seller by an authorized
          officer.

     2.   Original recorded Mortgage, or if such original has been delivered
          to the appropriate recorder's office for recording, a certified
          copy thereof certified true and complete by the Mortgage Loan
          Seller or the escrow agent acting in connection with the
          origination of the Mortgage Loan, with the original to be delivered
          within 180 days of the Closing Date (or the related Subsequent
          Transfer Date in the case of a Subsequent Mortgage Loan).

     3.   Original Assignment of Mortgage in recordable form to "Bankers
          Trust Company of California, N.A., as trustee, under that certain
          Pooling and Servicing Agreement dated as of March 1, 1997, for
          Mortgage Loan Asset Backed Pass-Through Certificates, Series
          1997-A", executed by an authorized signatory of the Mortgage Loan
          Seller.  Subject to the foregoing, such assignments may, if
          permitted by law, be in the form of blanket assignments for
          Mortgage Loans covering Mortgaged Properties situated within the
          same county.  If the Assignment of Mortgage is in blanket form, a
          copy of the Assignment of Mortgage shall be included in the
          individual Mortgage File.

     4.   Originals of all assumption and modification agreements, if any.

     5.   Original policies of title insurance, or if the original policy of
          title insurance is unavailable, a copy of the preliminary title
          report, with the original title policy to be delivered within 150
          days of the Closing Date (or the related Subsequent Transfer Date
          in the case of a Subsequent Mortgage Loan).  The policy must
          affirmatively insure ingress and egress and insure against
          encroachments by or upon the Mortgaged Property or any interest
          therein.

     6.   With respect to those Mortgage Loans which are cooperative loans,
          the original Mortgage Note, endorsed (by facsimile signature if so
          authorized by the Mortgage Loan Seller), "Pay to the order of
          Bankers Trust Company of California, N.A., as trustee, under that
          certain Pooling and Servicing Agreement dated as of March 1, 1997,
          for Mortgage Loan Asset Backed Pass-Through Certificates, Series
          1997-A (MLCC Mortgage Investors, Inc., Seller) without recourse"
          and signed in the name of the Mortgage Loan Seller by an authorized
          officer; the original stock certificate and related stock power
          executed by the obligor in blank; the original loan security
          agreement and the assignment of the note and loan security
          agreement, if applicable, assigned to "Bankers Trust Company of
          California, N.A. as trustee under that certain Pooling and
          Servicing Agreement dated as of March 1, 1997 for Mortgage Loan
          Asset Backed Pass-Through Certificates, Series 1997-A"; the
          original proprietary lease and the assignment of the proprietary
          lease, if applicable, executed by the obligor in blank; and any
          financing statements relating thereto.


                                  EXHIBIT C

                     FORM OF FACE OF CLASS A CERTIFICATE

     SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A
     "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT"
     AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D
     OF THE INTERNAL REVENUE CODE.

     UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF
     THE DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO THE
     TRUSTEE OR ITS AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT,
     AND ANY CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN
     SUCH OTHER NAME AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC
     (AND ANY PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS
     REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE,
     OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS
     WRONGFUL INASMUCH AS THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN
     INTEREST HEREIN.

                                   CLASS A
             MORTGAGE LOAN ASSET BACKED PASS-THROUGH CERTIFICATE
                                SERIES 1997-A


NUMBER:  ______________

DATE OF POOLING                    ORIGINAL DENOMINATION:
AND SERVICING AGREEMENT:           $_____________________
March 1, 1997

CUT-OFF DATE:
March 1, 1997

FINAL MATURITY DATE:               ORIGINAL CLASS A PRINCIPAL


January 15, 2027                   BALANCE:
                                   $______________________

FIRST DISTRIBUTION DATE:           CUSIP__________________
April 15, 1997


     evidencing a percentage interest in any distribution allocable to
     the Class A Certificates with respect to a pool of adjustable rate
     conventional one- to four-family mortgage loans formed and sold by

                        MLCC MORTGAGE INVESTORS, INC.


     THIS CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR  INTEREST IN
MLCC MORTGAGE INVESTORS, INC., THE MASTER SERVICER OR 

THE TRUSTEE REFERRED TO BELOW OR ANY OF THEIR AFFILIATES.  NEITHER THIS
CERTIFICATE NOR THE UNDERLYING MORTGAGE LOANS ARE GUARANTEED OR INSURED BY
MLCC MORTGAGE INVESTORS, INC. OR BY ANY OF ITS AFFILIATES OR BY ANY
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

     THE PRINCIPAL BALANCES OF THE MORTGAGE LOANS EVIDENCED BY THIS
CERTIFICATE ("CERTIFICATE BALANCE") WILL BE REDUCED BY A PORTION OF THE
PAYMENTS ON SUCH MORTGAGE LOANS.  ACCORDINGLY, FOLLOWING THE INITIAL ISSUANCE
OF THE CERTIFICATES, THE CERTIFICATE BALANCE OF THIS CERTIFICATE WILL BE
DIFFERENT FROM THE ORIGINAL DENOMINATION SHOWN ABOVE.  ANYONE ACQUIRING THIS
CERTIFICATE MAY ASCERTAIN ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE
TRUSTEE.  ON THE DATE OF THE INITIAL ISSUANCE OF THE CERTIFICATES, THE
TRUSTEE IS BANKERS TRUST COMPANY OF CALIFORNIA, N.A., 3 PARK PLAZA, IRVINE,
CALIFORNIA 92614.

     This certifies that CEDE & CO. is the registered owner of a beneficial
interest in certain monthly distributions with respect to a pool (the
"Mortgage Pool") of conventional one- to four-family mortgage loans (the
"Mortgage Loans") formed and sold by MLCC Mortgage Investors, Inc.
(hereinafter called the "Company", which term includes any successor entity
under the Agreement referred to below) and certain other property held in
trust for the benefit of Certificateholders (collectively, the "Trust Fund"). 
The Mortgage Loans are serviced by Merrill Lynch Credit Corporation (the
"Master Servicer").  The Trust Fund was created pursuant to a Pooling and
Servicing Agreement dated as specified above (the "Agreement") among the
Company, the Master Servicer and Bankers Trust Company of California, N.A.,
as trustee (the "Trustee"), a summary of certain of the pertinent provisions
of which is set forth hereafter.  To the extent not defined herein, the
capitalized terms used herein have the meanings assigned in the Agreement.

     This Certificate is one of a duly authorized issue of Certificates,
designated as Mortgage Loan Asset Backed Pass-Through Certificates, Series
1997-A, Class A (the "Class A Certificates") and is issued under and is
subject to the terms, provisions and conditions of the Agreement, to which
Agreement the Holder of this Certificate by virtue of the acceptance hereof
assents and by which such Holder is bound.  Also issued under the Agreement
are Certificates designated as Mortgage Loan Asset Backed Pass-Through
Certificates, Series 1997-A, Class B (the "Class B Certificates") and a
residual interest Certificate designated as Mortgage Loan Asset Backed Pass-
Through Certificates, Series 1997-A, Class R (the "Class R Certificate"). 
The Class B Certificates and the Class R Certificate are subordinate to the
Class A Certificates in right of payment to the extent described in the
Agreement.  The Class A Certificates, the Class B Certificates and the Class
R Certificate are collectively referred to as the "Certificates".  The
interests of the Class A Certificateholders in the Trust Fund will vary as
described in the Agreement.  

     Pursuant to the terms of the Agreement, the Paying Agent will distribute
from certain funds in the Distribution Account on the 15th day of each month
or, if such 15th day is not a Business Day, the first Business Day
immediately following (the "Distribution Date"), commencing on April 15,
1997, to the Person in whose name this Certificate is registered on the
related Record Date, an amount equal to the product of the Percentage
Interest evidenced by this Certificate and the Class A Distribution Amount
for such Distribution Date.

     Distributions on this Certificate will be made by the Paying Agent
either by check mailed to the address of the Person entitled thereto, as such
name and address shall appear on the Certificate Register, or, by wire
transfer in immediately available funds to the account of such Holder at a
bank or other financial or depository institution having appropriate
facilities therefor, if such Holder has so notified the Paying Agent in
writing at least five Business Days prior to the Record Date for such
Distribution Date and such Holder's Class A Certificates evidence an original
denomination of not less than $5,000,000.  Notwithstanding the above, the
final distribution on this Certificate will be made after due notice by the
Trustee of the pendency of such distribution and only upon presentation and
surrender of this Certificate at the office or agency appointed by the
Trustee for that purpose and specified in such notice of final distribution.

     Unless this Certificate is presented by an authorized representative of
The Depository Trust Company to the Trustee or its agent for registration of
transfer, exchange or payment, and any certificate issued is registered in
the name of Cede & Co. or in such other name as is requested by an authorized
representative of The Depository Trust Company and any payment is made to
Cede & Co. or to such other entity as is requested by an authorized
representative of DTC, any transfer, pledge or other use hereof for value or
otherwise by or to any person is wrongful inasmuch as the registered owner
hereof, Cede & Co., has an interest herein.

     Reference is hereby made to the further provisions of this Certificate
set forth hereafter, which further provisions shall for all purposes have the
same effect as if set forth at this place.

     Unless the certificate of authentication hereon has been executed by the
Trustee, by manual signature, this Certificate shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

     IN WITNESS WHEREOF, the Company has caused this Certificate to be duly
executed.


Dated:  
                                    MLCC MORTGAGE INVESTORS, INC.



                                   By:                    
                                      --------------------
                                      Authorized Officer

FORM OF CERTIFICATE OF
  AUTHENTICATION

THIS IS ONE OF THE CLASS A CERTIFICATES
REFERRED TO IN THE WITHIN-MENTIONED AGREEMENT


BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
  as Trustee



By:___________________________
   Authorized Signatory


                    FORM OF REVERSE OF CLASS A CERTIFICATE

     This Class A Certificate is one of a duly authorized issue of
Certificates, designated as Mortgage Loan Asset Backed Pass-Through
Certificates, Series 1997-A, issued in one Class of Class A Certificates, one
Class of Class B Certificates and one Class of Class R Certificates, each
evidencing an interest in certain distributions, as specified in the
Agreement, with respect to a pool of adjustable rate conventional one- to
four-family mortgage loans formed and sold by the Company and certain other
property conveyed by the Company to the Trustee.  The Class B and Class R
Certificates represent subordinate interests in the Trust Fund (to the extent
provided in the Agreement) to those of the Class A Certificates.  The Class R
Certificate represents the residual interest in the Trust Fund.

     The Trustee will cause to be kept at its Corporate Trust Office in
Irvine, California, or at the office of its designated agent, a Certificate
Register in which, subject to such reasonable regulations as it may
prescribe, the Trustee will provide for the registration of Certificates and
of transfers and exchanges of Certificates.  Upon surrender for registration
of transfer of any Certificate at any office or agency of the Trustee
maintained for such purpose, the Trustee will, subject to the limitations set
forth in the Agreement, authenticate and deliver, in the name of the
designated transferee or transferees, a Certificate of a like Class and
aggregate Percentage Interest and dated the date of authentication by the
Trustee.

     No service charge will be made for any transfer or exchange of the
Certificate, but the Trustee may require payment of a sum sufficient to cover
any tax or governmental charge that may be imposed in connection with any
transfer or exchange of the Certificate.  Prior to due presentation of a
Certificate for registration of transfer, the Company, the Master Servicer,
the Certificate Insurer, the Surety and the Trustee may treat the person in
whose name any Certificate is registered as the owner of such Certificate and
the Percentage Interest in the Trust Fund evidenced thereby for the purpose
of receiving distributions pursuant to the Agreement and for all other
purposes whatsoever, and neither the Company, the Master Servicer, the
Certificate Insurer, the Surety nor the Trustee will be affected by notice to
the contrary.

     The Agreement may be amended from time to time by the Company, the
Master Servicer and the Trustee, with the consent of the Certificate Insurer
and the Surety and without the consent of any of the Certificateholders, (i)
to cure or correct any ambiguity, mistake or error, (ii) to correct or
supplement any provisions therein which may be inconsistent with any other
provisions therein or with the Prospectus Supplement or Prospectus pursuant
to which the Class A Certificates were offered, (iii) to ensure continuing
treatment of the Trust Fund (exclusive of the Mortgage 100(Service Mark)
Pledge Agreements, the Parent Power(Registered Trademark) Agreements and the
Pre-Funding Account 
(including the funds therein and Pre-Funding Earnings)) as a REMIC or to
avoid the imposition of certain tax liabilities, (iv) to obtain a rating by a
nationally recognized rating agency or to maintain or improve the ratings of
the Class A Certificates then given by a rating agency (it being understood
that, after obtaining the ratings of the Class A Certificates at the Closing
Date, none of the Trustee, the Company or the Master Servicer is obligated to
obtain, maintain or improve any rating of any Class of Certificates), and (v)
to make any other provisions with respect to matters or questions arising
under the Agreement which are not materially inconsistent with the provisions
of the Agreement, including without limitation provisions relating to the
issuance of Definitive Certificates to Certificate Owners if book-entry
registration of the Class A Certificates is no longer permitted; provided
that, in the case of clause (v), such action does not, as evidenced by an
Opinion of Counsel, adversely affect in any material respect the interest of
any Certificateholder.

     The Agreement may also be amended from time to time by the Company, the
Master Servicer and the Trustee, with the consent of the Holders of
Certificates of each Class affected thereby evidencing, as to each such
Class, Percentage Interests aggregating not less than 66% and the consent of
the Certificate Insurer and the Surety, for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions
of the Agreement or of modifying in any manner the rights of the Holders of
Certificates of such Class; provided, however, that no such amendment may (i)
reduce in any manner the amount of, or delay the timing of, payments received
on Mortgage Loans which are required to be distributed on any Certificate
without the consent of the Holder of such Certificate or (ii) reduce the
aforesaid percentage of Certificates of any Class the Holders of which are
required to consent to any such amendment, without the consent of the Holders
of all Certificates of such Class then outstanding.

     The Company intends to cause an election to be made to treat the Trust
Fund (exclusive of the Mortgage 100(Service Mark) Pledge Agreements, the
Parent Power(Registered Trademark) Agreements and the Pre-Funding Account
(including the funds therein and Pre-Funding Earnings)) as a real estate
mortgage investment conduit (the "REMIC").  The Class A Certificates and the
Class B Certificates will constitute "regular interests" in the REMIC.  The
Class R Certificate will constitute the "residual interest" in the REMIC.

     For as long as the Pre-Funding Account exists, unless the Opinion of
Counsel required by Section 4.02(d)(ii) has been delivered to the Trustee in
connection with this Certificate, the holder of this Certificate represents,
by virtue of its acceptance hereof, that it is not an employee benefit plan
subject to Section 406 of ERISA or Section 4975 of the Code or a person
acting on behalf of such a plan or using funds of such a plan to acquire this
Certificate.

     The respective obligations and responsibilities of the Company, the
Master Servicer and the Trustee under the Agreement will terminate upon:  (i)
the later of the final payment or other liquidation (or any advance with
respect thereto) of the last Mortgage Loan or the disposition of all property
acquired upon foreclosure or deed in lieu of foreclosure of any Mortgage Loan
and the remittance of all funds due thereunder; or (ii) at the option of the
Master Servicer, the Certificate Insurer or the Surety, on any Distribution
Date which occurs in the month following a Due Date on which the aggregate
unpaid Principal Balance of all outstanding Mortgage Loans is less than 10%
of the aggregate unpaid Principal Balance of the Mortgage Loans on the Cut-
off Date in accordance with the provisions set forth in the Agreement;
provided, however, that in no event shall the trust created hereby continue
beyond the expiration of 21 years from the death of the last survivor of the
descendants of Joseph P. Kennedy, the late ambassador of the United States to
the Court of St. James's, living on the date hereof.

     Most of the Mortgage Loans are convertible to fixed rates or new Indices
in accordance with their terms.


                              FORM OF ASSIGNMENT



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

(PLEASE INSERT SOCIAL SECURITY* OR TAXPAYER IDENTIFICATION NUMBER OF
ASSIGNEE)



_______________________
_______________________



________________________________________________________
(Please Print or Typewrite Name and Address of Assignee)



___________________________________________________________
the within Certificate, and all rights thereunder, and hereby does
irrevocably constitute and appoint



                                                    Attorney
- ---------------------------------------------------
to transfer the within Certificate on the books kept for the registration
thereof, with full power of substitution in the premises.

Dated:

 (Signature guaranty)         ______________________________
                              NOTICE:  The signature to this assignment must
                              correspond with  the name as it appears upon
                              the face of the within Certificate in every
                              particular, without alteration or enlargement
                              or any change whatever.


(*This information, which is voluntary, is being requested to ensure that the
assignee will not be subject to backup withholding under Section 3406 of the
Code.)


                                  EXHIBIT D

                     FORM OF FACE OF CLASS B CERTIFICATE

     (THE FOLLOWING INFORMATION IS PROVIDED SOLELY FOR PURPOSES OF APPLYING
     UNITED STATES FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT ("OID") RULES
     TO THIS CERTIFICATE.  FOR PURPOSES OF SUCH RULES, THE ISSUE DATE OF THIS
     CERTIFICATE IS _________________.  THE INITIAL INTEREST RATE PAYABLE ON
     THIS CERTIFICATE IS ____.  THIS CERTIFICATE HAS BEEN ISSUED WITH
     $________ OF OID PER $1000 OF PRINCIPAL AMOUNT, AND THE YIELD TO
     MATURITY IS _______.  THE AMOUNT OF OID ATTRIBUTABLE TO THE INITIAL
     SHORT ACCRUAL PERIOD IS $_____ PER $1000 OF PRINCIPAL AMOUNT CALCULATED
     UNDER THE EXACT (APPROXIMATE) METHOD.)

     THIS CLASS B CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE SECURITIES
     EXCHANGE ACT OF 1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY STATE
     AND MAY NOT BE RESOLD OR TRANSFERRED UNLESS IT IS REGISTERED PURSUANT TO
     SUCH ACT OR LAWS OR IS SOLD OR TRANSFERRED IN TRANSACTIONS WHICH ARE
     EXEMPT FROM REGISTRATION UNDER SUCH ACT OR UNDER APPLICABLE STATE LAW
     AND IS TRANSFERRED IN ACCORDANCE WITH THE PROVISIONS OF SECTION 4.02 OF
     THE AGREEMENT REFERRED TO HEREIN.

     THIS CLASS B CERTIFICATE IS SUBORDINATE IN RIGHT OF PAYMENT TO THE CLASS
     A CERTIFICATES AS DESCRIBED IN THE AGREEMENT REFERRED TO HEREIN.
     SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A
     "REGULAR INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT" AS
     THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE
     INTERNAL REVENUE CODE.

CLASS B                            ORIGINAL DENOMINATION:
SUBORDINATE                        $_____________________

NUMBER:  ______________

DATE OF POOLING
AND SERVICING AGREEMENT:                ORIGINAL CLASS B 
March 1, 1997                           PRINCIPAL BALANCE: 
                                        $                  
                                         ------------------

CUT-OFF DATE:
March 1, 1997

FINAL MATURITY DATE:
January 15, 2027

FIRST DISTRIBUTION DATE:
April 15, 1997


                   MORTGAGE LOAN ASSET BACKED PASS-THROUGH 
                         CERTIFICATES, SERIES 1997-A

                   evidencing a percentage interest in any 
                    distribution allocable to the Class B 
                    Certificates with respect to a pool of
                  adjustable rate conventional one- to four-
                   family mortgage loans formed and sold by

                        MLCC MORTGAGE INVESTORS, INC.

     THIS CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN MLCC
MORTGAGE INVESTORS, INC., THE MASTER SERVICER OR THE TRUSTEE REFERRED TO
BELOW OR ANY OF THEIR AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED OR INSURED BY MLCC MORTGAGE
INVESTORS, INC. OR BY ANY OF THEIR AFFILIATES OR BY ANY GOVERNMENTAL AGENCY
OR INSTRUMENTALITY.

     THE PRINCIPAL BALANCES OF THE MORTGAGE LOANS EVIDENCED BY THIS
CERTIFICATE ("CERTIFICATE BALANCE") WILL BE REDUCED BY A PORTION OF THE
PAYMENTS ON SUCH MORTGAGE LOANS.  ACCORDINGLY, FOLLOWING THE INITIAL ISSUANCE
OF THE CERTIFICATES, THE CERTIFICATE BALANCE OF THIS CERTIFICATE WILL BE
DIFFERENT FROM THE ORIGINAL DENOMINATION SHOWN ABOVE.  ANYONE ACQUIRING THIS
CERTIFICATE MAY ASCERTAIN ITS CURRENT CERTIFICATE BALANCE BY INQUIRY OF THE
TRUSTEE.  ON THE DATE OF THE INITIAL ISSUANCE OF THE CERTIFICATES, THE
TRUSTEE IS BANKERS TRUST COMPANY OF CALIFORNIA, N.A., 3 PARK PLAZA, IRVINE,
CALIFORNIA 92614.

     This certifies that ___________________ is the registered owner of a
beneficial interest in certain distributions with respect to a pool (the
"Mortgage Pool") of conventional one- to four-family mortgage loans (the
"Mortgage Loans") formed and sold by MLCC Mortgage Investors, Inc.
(hereinafter called the "Company", which term includes any successor entity
under the Agreement referred to below), and certain other property held in
trust for the benefit of Certificateholders (collectively, the "Trust Fund"). 
The Mortgage Loans are serviced by Merrill Lynch Credit Corporation (the
"Master Servicer").  The Trust Fund was created pursuant to a Pooling and
Servicing Agreement dated as specified above (the "Agreement"), among the
Company, the Master Servicer and Bankers Trust Company of California, N.A.,
as trustee (the "Trustee"), a summary of certain of the pertinent provisions
of which is set forth hereafter.  To the extent not defined herein, the
capitalized terms used herein have the meanings assigned in the Agreement.

     This Certificate is one of a duly authorized issue of Certificates,
designated as Mortgage Loan Asset Backed Pass-Through Certificates, Series
1997-A, Class B (the "Class B Certificates") and is issued under and is
subject to the terms, provisions and conditions of the Agreement, to which
Agreement the Holder of this Certificate by virtue of the acceptance hereof
assents and by which such Holder is bound.  Also issued under the Agreement
are Certificates designated as Mortgage Loan Asset Backed Pass-Through
Certificates Series 1997-A, Class A (the "Class A Certificates"), 
and a residual interest certificate designated Mortgage Loan Asset Backed
Pass-Through Certificates, Series 1997-A, Class R (the "Class R
Certificate").  The Class A Certificates are senior to the Class B
Certificates in right of payment to the extent described in the Agreement. 
The Class A Certificates, the Class B Certificates and the Class R
Certificate are collectively referred to as the "Certificates".

     Pursuant to the terms of the Agreement, the Paying Agent will distribute
from funds in the Distribution Account on the 15th day of each month or, if
such 15th day is not a Business Day, the first Business Day immediately
following (the "Distribution Date"), commencing on April 15, 1997, to the
Person in whose name this Certificate is registered on the related Record
Date, an amount equal to the product of the Percentage Interest evidenced by
this Certificate and the Class B Distribution Amount for such Distribution
Date.

     The rights of the Class B Certificateholders to receive distributions in
respect of the Class B Certificates on any Distribution Date are subordinate
to the rights of the Class A Certificateholders to receive distributions in
respect of such Class A Certificates to the extent set forth in the
Agreement.  Distributions on this Certificate will be made by the Paying
Agent either by check mailed to the address of the Person entitled thereto,
as such name and address shall appear on the Certificate Register, or, by
wire transfer in immediately available funds to the account of such Holder at
a bank or other financial or depository institution having appropriate
facilities therefor, if such Holder has so notified the Paying Agent in
writing at least five Business Days prior to the Record Date for such
Distribution Date and such Holder's Class B Certificates evidence an original
denomination of not less than $5,000,000.  Notwithstanding the above, the
final distribution on this Certificate will be made after due notice by the
Trustee of the pendency of such distribution and only upon presentation and
surrender of this Certificate at the office or agency appointed by the
Trustee for that purpose and specified in such notice of final distribution.

     The Trustee will cause to be kept at its Corporate Trust Office in
Irvine, California, or at the office of its designated agent, a Certificate
Register in which, subject to such reasonable regulations as it may
prescribe, the Trustee will provide for the registration of Certificates and
of transfers and exchanges of Certificates.  Upon surrender for registration
of transfer of any Certificate at any office or agency of the Trustee
maintained for such purpose, the Trustee will, subject to the limitations set
forth in the Agreement, authenticate and deliver, in the name of the
designated transferee or transferees, a Certificate of a like class and
aggregate Percentage Interest and dated the date of authentication by the
Trustee.

     No service charge will be made for any transfer or exchange of the
Certificate, but the Trustee may require payment of a sum sufficient to cover
any tax or governmental charge that may be imposed in connection with any
transfer or exchange of the Certificate.  Prior to due presentation of a
Certificate for registration of transfer, the Company, the Master Servicer,
the Certificate Insurer, the Surety and the Trustee may treat the person in
whose name any Certificate is registered as the owner of such Certificate and
the Percentage Interest in the Trust Fund evidenced thereby for the purpose
of receiving distributions pursuant to the Agreement and for all other
purposes whatsoever, and neither the Company, the Master Servicer, the
Certificate Insurer, the Surety nor the Trustee will be affected by notice to
the contrary.

     The Agreement may be amended from time to time by the Company, the
Master Servicer and the Trustee, with the consent of the Certificate Insurer
and the Surety and without the consent of any of the Certificateholders, (i)
to cure or correct any ambiguity, mistake or error, (ii) to correct or
supplement any provisions therein which may be inconsistent with any other
provisions therein or with the Prospectus Supplement or Prospectus pursuant
to which the Class A Certificates were offered, (iii) to ensure continuing
treatment of the Trust Fund (exclusive of the Mortgage 100(Service Mark)
Pledge Agreements, the Parent Power(Registered Trademark) Agreements and the
Pre-Funding Account (including the funds therein and Pre-Funding Earnings))
as a REMIC or to avoid the imposition of certain tax liabilities, (iv) to
obtain a rating by a nationally recognized rating agency or to maintain or
improve the ratings of the Class A Certificates then given by a rating agency
(it being understood that, after obtaining the ratings of the Class A
Certificates at the Closing Date, none of the Trustee, the Company or the
Master Servicer is obligated to obtain, maintain or improve any rating of any
Class of Certificates), and (v) to make any other provisions with respect to
matters or questions arising under the Agreement which are not materially
inconsistent with the provisions of the Agreement, including without
limitation provisions relating to the issuance of Definitive Certificates to
Certificate Owners if book-entry registration of the Class A Certificates is
no longer permitted; provided that, in the case of clause (v), such action
does not, as evidenced by an Opinion of Counsel, adversely affect in any
material respect the interest of any Certificateholder.

     The Agreement may also be amended from time to time by the Company, the
Master Servicer and the Trustee, with the consent of the Holders of
Certificates of each Class affected thereby evidencing, as to each such
Class, Percentage Interests aggregating not less than 66% and the consent of
the Certificate Insurer and the Surety, for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions
of the Agreement or of modifying in any manner the rights of the Holders of
Certificates of such Class; provided, however, that no such amendment may (i)
reduce in any manner the amount of, or delay the timing of, payments 
received on Mortgage Loans which are required to be distributed on any
Certificate without the consent of the Holder of such Certificate or (ii)
reduce the aforesaid percentage of Certificates of any Class the Holders of
which are required to consent to any such amendment, without the consent of
the Holders of all Certificates of such Class then outstanding.

     The Company intends to cause an election to be made to treat the Trust
Fund (exclusive of the Mortgage 100(Service Mark) Pledge Agreements,  the
Parent Power(Registered Trademark) Agreements and the Pre-Funding Account
(including the funds therein and Pre-Funding Earnings)) as a real estate
mortgage investment conduit (the "REMIC").  The Class A Certificates and the
Class B Certificates will constitute "regular interests" in the REMIC.  The
Class R Certificate will constitute the "residual interest" in the REMIC.

     No transfer of a Class B Certificate will be made unless such transfer
is exempt from the registration requirements of the Securities Act of 1933,
as amended, and any applicable state securities laws or is made pursuant to
an effective registration statement under said Act or laws.  The Trustee
shall, if not otherwise directed by the Company, require an opinion of
counsel acceptable to and in form and substance satisfactory to the Company
that such transfer is exempt (describing the applicable exemption and the
basis therefor) from the registration requirements of the Securities Act of
1933, as amended, and from any applicable securities statute of any state,
and the transferee shall execute an investment letter in the form described
by the Agreement.  Unless the Opinion of Counsel required by Section
4.02(d)(ii) has been delivered to the Trustee in connection with this
Certificate, the holder of this Certificate represents, by virtue of its
acceptance hereof, that it is not an employee benefit plan subject to Section
406 of ERISA or Section 4975 of the Code or a person acting on behalf of such
a plan or using funds of such a plan to acquire this Certificate.

     The respective obligations and responsibilities of the Company, the
Master Servicer and the Trustee under the Agreement will terminate upon:  (i)
the later of the final payment or other liquidation (or any advance with
respect thereto) of the last Mortgage Loan or the disposition of all property
acquired upon foreclosure or deed in lieu of foreclosure of any Mortgage Loan
and the remittance of all funds due thereunder; or (ii) at the option of the
Master Servicer, the Certificate Insurer or the Surety, on any Distribution
Date which occurs in the month following a Due Date on which the aggregate
unpaid Principal Balance of all outstanding Mortgage Loans is less than 10%
of the aggregate unpaid Principal Balance of the Mortgage Loans on the Cut-
off Date in accordance with the provision set forth in the Agreement;
provided, however, that in no event shall the trust created hereby continue
beyond the expiration of 21 years from the death of the last survivor of the 
descendants of Joseph P. Kennedy, the late ambassador of the United States to
the Court of St. James's, living on the date hereof.

     Most of the Mortgage Loans are convertible to fixed rates or new Indices
in accordance with their terms.

     Unless the certificate of authentication hereon has been executed by the
Trustee, by manual signature, this Certificate shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

                         *         *         *

     IN WITNESS WHEREOF, the Company has caused this Certificate to be duly
executed.


Dated:  
                                    MLCC MORTGAGE INVESTORS, INC.



                                   By:                    
                                      --------------------
                                      Authorized Officer

FORM OF CERTIFICATE OF
  AUTHENTICATION

THIS IS ONE OF THE CLASS B CERTIFICATES
REFERRED TO IN THE WITHIN-MENTIONED AGREEMENT


BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
  as Trustee


By:___________________________
   Authorized Signatory


                              FORM OF ASSIGNMENT

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

(PLEASE INSERT SOCIAL SECURITY* OR TAXPAYER IDENTIFICATION NUMBER OF
ASSIGNEE)


________________________________________________________________

________________________________________________________________


_________________________________________________________________
(Please Print or Typewrite Name and Address of Assignee)



_________________________________________________________________
the within Certificate, and all rights thereunder, and hereby does
irrevocably constitute and appoint

                                                        Attorney
- -------------------------------------------------------
to transfer the within Certificate on the books kept for the registration
thereof, with full power of substitution in the 
premises.

Dated:

(Signature guaranty)          _________________________________
                              NOTICE:  The signature to this
                              assignment must correspond with
                              the name as it appears upon the
                              face of the within Certificate
                              in every particular, without
                              alteration or enlargement or
                              any change whatever.

(*This information, which is voluntary, is being requested to ensure that the
assignee will not be subject to backup withholding under Section 3406 of the
Code.)


                                  EXHIBIT E


                                  (RESERVED)



                                  EXHIBIT F

                         FORM OF CLASS R CERTIFICATE

     THIS CLASS R CERTIFICATE HAS NOT BEEN REGISTERED UNDER THE
     SECURITIES ACT OF 1933, AS AMENDED, OR THE SECURITIES LAWS OF ANY
     STATE AND MAY NOT BE RESOLD OR TRANSFERRED UNLESS IT IS REGISTERED
     PURSUANT TO SUCH ACT OR LAWS OR IS SOLD OR TRANSFERRED IN
     TRANSACTIONS WHICH ARE EXEMPT FROM REGISTRATION UNDER SUCH ACT OR
     UNDER APPLICABLE STATE LAW AND IS TRANSFERRED IN ACCORDANCE WITH
     THE PROVISIONS OF SECTION 4.02 OF THE AGREEMENT REFERRED TO HEREIN.

     THIS CLASS R CERTIFICATE IS SUBORDINATE IN RIGHT OF PAYMENT TO THE
     CLASS A CERTIFICATES AS DESCRIBED IN THE POOLING AND SERVICING
     AGREEMENT REFERRED TO HEREIN.

     SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE IS A
     "RESIDUAL INTEREST" IN A "REAL ESTATE MORTGAGE INVESTMENT CONDUIT"
     AS THOSE TERMS ARE DEFINED, RESPECTIVELY, IN SECTIONS 860G AND 860D
     OF THE INTERNAL REVENUE CODE.

     NEITHER THIS CERTIFICATE NOR ANY BENEFICIAL INTEREST HEREIN MAY BE,
     DIRECTLY OR INDIRECTLY, TRANSFERRED, SOLD, PLEDGED, HYPOTHECATED OR
     OTHERWISE ASSIGNED WITHOUT THE EXPRESS WRITTEN CONSENT OF THE
     MASTER SERVICER, ACTING ON BEHALF OF THE TRUST FUND, AND ANY
     TRANSFER IN VIOLATION OF THIS RESTRICTION SHALL BE ABSOLUTELY NULL
     AND VOID AND SHALL VEST NO RIGHTS IN ANY PURPORTED TRANSFEREE, AND
     SHALL SUBJECT THE HOLDER HEREOF TO LIABILITY FOR ANY TAX IMPOSED
     (AND RELATED EXPENSES, IF ANY) WITH RESPECT TO SUCH ATTEMPTED
     TRANSFER.


CLASS R                                 PERCENTAGE
RESIDUAL INTEREST                       INTEREST:  100%

NUMBER:           
        ----------

DATE OF POOLING
AND SERVICING AGREEMENT:
March 1, 1997


CUT-OFF DATE:
March 1, 1997


FIRST DISTRIBUTION DATE:
April 15, 1997



             MORTGAGE LOAN ASSET BACKED PASS-THROUGH CERTIFICATE
                                Series 1997-A

     evidencing a percentage interest in any distribution allocable to
     the Class R Certificates with respect to a pool of adjustable rate
     conventional one- to four-family mortgage loans formed and sold by

                        MLCC MORTGAGE INVESTORS, INC.

     THIS CERTIFICATE DOES NOT REPRESENT AN OBLIGATION OF OR INTEREST IN MLCC
MORTGAGE INVESTORS, INC., THE MASTER SERVICER OR THE TRUSTEE REFERRED TO
BELOW OR ANY OF THEIR AFFILIATES.  NEITHER THIS CERTIFICATE NOR THE
UNDERLYING MORTGAGE LOANS ARE GUARANTEED OR INSURED BY MLCC MORTGAGE
INVESTORS, INC. OR BY ANY OF THEIR AFFILIATES OR BY ANY GOVERNMENTAL AGENCY
OR INSTRUMENTALITY.

     This certifies that ___________________ is the registered owner of a
beneficial interest in certain distributions with respect to a pool (the
"Mortgage Pool") conventional one- to four-family mortgage loans (the
"Mortgage Pool") formed and sold by MLCC Mortgage Investors, Inc.
(hereinafter called the "Company", which term includes any successor entity
under the Agreement referred to below), and certain other property held in
trust for the benefit of Certificateholders (collectively, the "Trust Fund"). 
The Mortgage Loans are serviced by Merrill Lynch  Credit Corporation (the
"Master Servicer").  The Trust Fund was created pursuant to a Pooling and
Servicing Agreement dated as specified above the "Agreement"), among the
Company, the Master Servicer and Bankers Trust Company of California, N.A.,
as trustee (the "Trustee"), a summary of certain of the pertinent provisions
of which is set forth hereafter.  To the extent not defined herein, the
capitalized terms used herein have the meanings signed in the Agreement.

     This Certificate is one of a duly authorized issue of Certificates,
designated as Mortgage Loan Asset Backed Pass-Through Certificates, Series
1997-A, Class R (the "Class R Certificate") and is issued under and is
subject to the terms, provisions and conditions of the Agreement, to which
Agreement the Holder of this Certificate by virtue of the acceptance hereof
assents and by which such Holder is bound.  Also issued under the Agreement
are Certificates designated as Class A Certificates and Class B Certificates. 
The Class A Certificates, Class B Certificates and Class R Certificate are
collectively referred to as the "Certificates".  All payments made under this
Certificate will be made in accordance with the terms of the Agreement.

     The Agreement may be amended from time to time by the Company, the
Master Servicer and the Trustee, with the consent of the Certificate Insurer
and the Surety and without the consent of any of the Certificateholders, (i)
to cure or correct any ambiguity, 
mistake or error, (ii) to correct or supplement any provisions therein which
may be inconsistent with any other provisions therein or with the Prospectus
Supplement or Prospectus pursuant to which the Class A Certificates were
offered, (iii) to ensure continuing treatment of the Trust Fund (exclusive of
the Mortgage 100(Service Mark) Pledge Agreements, the Parent Power(Registered
Trademark) Agreements and the Pre-Funding Account (including the funds
therein and Pre-Funding Earnings)) as a REMIC or to avoid the imposition of
certain tax liabilities, (iv) to obtain a rating by a nationally recognized
rating agency or to maintain or improve the ratings of the Class A
Certificates then given by a rating agency (it being understood that, after
obtaining the ratings of the Class A Certificates at the Closing Date, none
of the Trustee, the Company or the Master Servicer is obligated to obtain,
maintain or improve any rating of any Class of Certificates), and (v) to make
any other provisions with respect to matters or questions arising under the
Agreement which are not materially inconsistent with the provisions of the
Agreement, including without limitation provisions relating to the issuance
of Definitive Certificates to Certificate Owners if book-entry registration
of the Class A Certificates is no longer permitted; provided that, in the
case of clause (v), such action does not, as evidenced by an Opinion of
Counsel, adversely affect in any material respect the interest of any
Certificateholder.

     The Agreement may also be amended from time to time by the Company, the
Master Servicer and the Trustee, with the consent of the Holders of
Certificates of each Class affected thereby evidencing, as to each such
Class, Percentage Interests aggregating not less than 66% and the consent of
the Certificate Insurer and the Surety, for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions
of the Agreement or of modifying in any manner the rights of the Holders of
Certificates of such Class; provided, however, that no such amendment may (i)
reduce in any manner the amount of, or delay the timing of, payments received
on Mortgage Loans which are required to be distributed on any Certificate
without the consent of the Holder of such Certificate or (ii) reduce the
aforesaid percentage of Certificates of any Class the Holders of which are
required to consent to any such amendment, without the consent of the Holders
of all Certificates of such Class then outstanding.

     The Company intends to cause an election to be made to treat the Trust
Fund (exclusive of the Mortgage 100(Service Mark) Pledge Agreements,  the
Parent Power(Registered Trademark) Agreements and the Pre-Funding Account
(including the funds therein and Pre-Funding Earnings)) as a real estate
mortgage investment conduit (the "REMIC").  The Class A Certificates and the
Class B Certificates will constitute "regular interests" in the REMIC.  The
Class R Certificate will constitute the "residual interest" in the REMIC.

     No transfer of a Class R Certificate will be made unless such transfer
is exempt from the registration requirements of the 
Securities Act of 1933, as amended, and any applicable state securities laws
or is made pursuant to an effective registration statement under said Act or
laws.  The Company may direct the Trustee to require an opinion of counsel
acceptable to and in form and substance satisfactory to the Company that such
transfer is exempt (describing the applicable exemption and the basis
therefor) from the registration requirements of the Securities Act of 1933,
as amended, and from any applicable securities statute of any state, and the
transferee shall execute an investment letter in the form described by the
Agreement.  Unless the Opinion of Counsel required by Section 4.02(d)(ii) has
been delivered to the Trustee in connection with this Certificate, the holder
of this Certificate represents, by virtue of its acceptance hereof, that it
is not an employee benefit plan subject to Section 406 of ERISA or Section
4975 of the Code or a person acting on behalf of such a plan or using the
funds of such a plan to acquire this Certificate.

     The respective obligations and responsibilities of the Company, the
Master Servicer and the Trustee under the Agreement will terminate upon:  (i)
the later of the final payment or other liquidation (or any advance with
respect thereto) of the last Mortgage Loan or the disposition of all property
acquired upon foreclosure or deed in lieu of foreclosure of any Mortgage Loan
and the remittance of all funds due thereunder; or (ii) at the option of the
Master Servicer, the Certificate Insurer or the Surety, on any Distribution
Date which occurs in the month following a Due Date on which the aggregate
unpaid Principal Balance of all outstanding Mortgage Loans is less than 10%
of the aggregate unpaid Principal Balance of the Mortgage Loans on the Cut-
off Date in accordance with the provisions set forth in the Agreement;
provided, however, that in no event shall the trust created hereby continue
beyond the expiration of 21 years from the death of the last survivor of the
descendants of Joseph P. Kennedy, the late ambassador of the United States to
the Court of St. James's, living on the date hereof.

     Most of the Mortgage Loans are convertible to fixed rates or new Indices
in accordance with their terms.

     Unless the certificate of authentication hereon has been executed by the
Trustee, by manual signature, this Certificate shall not be entitled to any
benefit under the Agreement or be valid for any purpose.

     IN WITNESS WHEREOF, the Company has caused this Certificate to be duly
executed.

Dated:  
                              MLCC MORTGAGE INVESTORS, INC.

                              By:                     
                                 ---------------------
                                   Authorized Officer


FORM OF CERTIFICATE OF AUTHENTICATION

THIS IS THE CLASS R
CERTIFICATE REFERRED TO
IN THE WITHIN-MENTIONED AGREEMENT

BANKERS TRUST COMPANY OF CALIFORNIA, N.A.,
  as Trustee


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



                              FORM OF ASSIGNMENT
  

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

(PLEASE INSERT SOCIAL SECURITY* OR TAXPAYER IDENTIFICATION NUMBER OF
ASSIGNEE)

                        
- ------------------------
                        
- ------------------------
                                                                 
- -----------------------------------------------------------------
(Please Print or Typewrite Name and Address of Assignee)

                                                                 
- -----------------------------------------------------------------
the within Certificate, and all rights thereunder, and hereby does
irrevocably constitute and appoint

                                                        Attorney to
- -------------------------------------------------------
transfer the within Certificate on the books kept for the registration
thereof, with full power of substitution in the premises.

Dated:

(Signature guaranty)                                        
                              ------------------------------
                              NOTICE:  The signature to this
                              assignment must correspond with
                              the name as it appears upon the
                              face of the within Certificate
                              in every particular, without
                              alteration or enlargement or
                              any change whatever.

(*This information, which is voluntary, is being requested to ensure that the
assignee will not be subject to backup withholding under Section 3406 of the
Code.)



                                  EXHIBIT G


                                  (RESERVED)


                                  EXHIBIT H


                      CERTIFICATE ACCOUNT CERTIFICATION



                                        March 26, 1997


     Merrill Lynch Credit Corporation hereby certifies that it has
established the account described below as a Certificate Account pursuant to
Section 5.08 of the Pooling and Servicing Agreement, dated as of March 1,
1997.

Title of Account:

"Merrill Lynch Credit Corporation, as Master Servicer, in trust for Bankers
Trust Company of California, N.A., as Trustee, for the benefit of registered
holders of MLCC Mortgage Investors, Inc., Mortgage Loan Asset Backed Pass-
Through Certificates, Series 1997-A"

Account Number:     ____________________________

Address of office   ____________________________
or branch at which 
Account is   
maintained:


                         MERRILL LYNCH CREDIT CORPORATION


                         By:__________________________
                         Name:
                         Title:


                                  EXHIBIT I


                                  (RESERVED)


                                  EXHIBIT J


                      DISTRIBUTION ACCOUNT CERTIFICATION


                                   March 26, 1997


     Bankers Trust Company of California, N.A. (the "Paying Agent") hereby
certifies that it has established the account described below as a
Distribution Account pursuant to Section 6.01 of the Pooling and Servicing
Agreement dated as of March 1, 1997 by and among MLCC Mortgage Investors,
Inc., Merrill Lynch Credit Corporation as the Master Servicer and the
undersigned as Trustee.

Title of Account:   "Bankers Trust Company of California, N.A., as Paying
                    Agent and Agent for the benefit of Bankers Trust Company
                    of California, N.A., as Trustee on behalf of the holders
                    of MLCC Mortgage Investors, Inc. Mortgage Loan Asset
                    Backed Pass-Through Certificates, Series 1997-A"

Account Number:     ____________________________

Address of office
or branch of the
Paying Agent at
which Account is
maintained:         Bankers Trust Company of California, N.A.
                    3 Park Plaza
                    Irvine, California  92614

                    BANKERS TRUST COMPANY OF CALIFORNIA, N.A.
                         as Paying Agent

                    By:__________________________
                    Name:
                    Title:




                                  EXHIBIT K


                    FORM OF SUBSEQUENT TRANSFER AGREEMENT
                   -------------------------------------

          SUBSEQUENT TRANSFER AGREEMENT, dated _______, 199_ (the "Subsequent
Transfer Date"), between MLCC MORTGAGE INVESTORS, INC. (the "Company") and
BANKERS TRUST OF CALIFORNIA, N.A., as trustee (the "Trustee").

                                 WITNESSETH:

          WHEREAS, the Pooling and Servicing Agreement, dated March 1, 1997
(the "Pooling Agreement"), among the Company, Merrill Lynch Credit
Corporation, as master servicer, and the Trustee contemplated the sale of
Subsequent Mortgage Loans to the Trustee for inclusion in the Trust Fund by
the Company; 

          WHEREAS, the Company is acquiring Subsequent Mortgage Loans from
Merrill Lynch Credit Corporation ("MLCC") pursuant to the Subsequent Transfer
Agreement, dated the date hereof (the "MLCC Transfer Agreement"), between the
Company and MLCC; and

          WHEREAS, the parties desire to consummate the purchase and sale of
the Subsequent Mortgage Loans identified on the Schedule of Subsequent
Mortgage Loans attached hereto;

          NOW, THEREFORE, in consideration of the premises and of other good
and valuable consideration, the receipt and sufficiency of which are hereby
acknowledged, the parties hereto agree as follows:

          1.  For the consideration set forth in Paragraph 2 below, the
Company does hereby sell, transfer, assign, set over and convey to the
Trustee, on behalf of the Certificateholders and the Certificate Insurer,
without recourse (but subject to the obligations set forth herein) all right,
title and interest of the Company, and the Trustee, on behalf of the
Certificateholders and the Certificate Insurer, does hereby purchase and
acquire from the Company, (x) all right, title and interest of the Company in
and to each Subsequent Mortgage Loan listed on the Schedule of Subsequent
Mortgage Loans attached hereto, including its Principal Balance as of the
Subsequent Cut-off Date and all collections of such principal and all
payments of interest in respect of such Subsequent Mortgage Loans to the
extent such collections represent interest accrued from and including the
related Subsequent Transfer Date (interest accruing prior to such Subsequent
Transfer Date being property of the Mortgage Loan Seller) due after the
related Subsequent Cut-off Date and each related Mortgage 100(Service Mark)
Pledge Agreement and each related Parent Power(Registered Trademark)
Agreement and (y) all of the Company's rights, but none of its obligations,
under the MLCC Transfer Agreement.  The transfer by the Company of the
Subsequent Mortgage Loans set forth 
on the Schedule of Subsequent Mortgage Loans to the Trustee is absolute and
is intended by all parties hereto to be treated as a sale by the Company.

          2.  The cash consideration for the Subsequent Mortgage Loans sold
hereby shall be $________________, representing the aggregate outstanding
principal balance of the Subsequent Mortgage Loans as of the Subsequent
Cut-off Date.

          3.  The Company hereby represents that (a) it is solvent, will not
be rendered insolvent as a result of the sale of the Subsequent Mortgage
Loans sold pursuant to this Subsequent Transfer Agreement and is not aware of
any pending insolvency and (b) all of the conditions precedent to the
transfer accomplished hereby set forth in Section 1.07 of the Purchase
Agreement have been satisfied.

          4.  The Trustee acknowledges the assignment to it of the Subsequent
Mortgage Loans and the documents relating thereto referred to in Section 2.01
of the Pooling and Servicing Agreement and declares that upon the Custodian's
receipt thereof the Custodian will hold such related documents and any other
documents constituting a part of the related Mortgage Files delivered to the
Custodian in trust for the use and benefit and of all present and future
Certificateholders, the Certificate Insurer and the Surety. 

          5.  This Subsequent Transfer 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.

          6.  This Subsequent Transfer Agreement may be signed in
counterparts, each of which shall be an original but all of which, taken
together, shall constitute one and the same instrument.

          7.  Terms capitalized herein and not defined herein shall have
their respective meanings as set forth in the Pooling and Servicing
Agreement.

          IN WITNESS WHEREOF, the undersigned have executed this Agreement by
their duly authorized officers as of the date first above written.

                              MLCC MORTGAGE INVESTORS, INC.


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



                              BANKERS TRUST OF CALIFORNIA, N.A.
                                   as Trustee

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



                                  EXHIBIT L

                   FORM OF INVESTMENT LETTER FOR HOLDER OF
                       CLASS B AND CLASS R CERTIFICATES

     1.  The Purchaser is acquiring the Class B or Class R Certificate (the
"Certificate") as principal for its own account for the purpose of investment
(neither Merrill Lynch nor any of its Affiliates need represent that it is
acquiring for purposes of investment) and not with a view to or for sale in
connection with any distribution thereof, subject nevertheless to any
requirement of law that the disposition of the Purchaser's property shall at
all times be and remain within its control.

     2.  The Purchaser has knowledge and experience in financial and business
matters and is capable of evaluating the merits and risks of its investment
in the Residual Interest and is able to bear the economic risk of such
investment.  The Purchaser is an "accredited investor" within the meaning of
Rule 501(a) under the rules and regulations of the Securities and Exchange
Commission under the Securities Act of 1933, as amended (Affiliates of
Merrill Lynch need not make this representation).  The Purchaser has been
given such information concerning the Certificate, the underlying Mortgage
Loans and the Master Servicer as it has requested.

     3.  The Purchaser will comply with all applicable federal and state
securities laws in connection with any subsequent resale by the Purchaser of
the Certificate.

     4.  The Purchaser understands that the Certificate has not been and will
not be registered under the Securities Act of 1933, as amended, or any state
securities laws and may be resold (which resale is not currently
contemplated) only if an exemption from registration is available, that
neither the Company, the Master Servicer nor the Trustee is required to
register the Certificate and that any transfer must comply with Section 4.02
of the Pooling and Servicing Agreement.  In connection with any resale of the
Certificate, the Purchaser shall not make any general solicitation or
advertisement.

     5.  The Purchaser agrees that it will obtain from any purchaser of the
Certificate from it the same representations, warranties and agreements
contained in the foregoing paragraphs 1 through 4 and in this paragraph 5.

     6.  The Purchaser hereby directs the Trustee to register the Certificate
acquired by the Purchaser in the name of its nominee as follows: 
____________.

                                   Very truly yours,

                                                                 
                                   ------------------------------
                                   NAME OF PURCHASER


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



                                 EXHIBIT M

             FORM OF TRANSFER AFFIDAVIT FOR CLASS R CERTIFICATES


STATE OF                      )
                              : ss.:
COUNTY OF                     )

     The undersigned, being first duly sworn, deposes and says as follows:

     1.  The undersigned is an officer of _____________________ (the
"Transferee"), a corporation duly organized and existing under the laws of
the State of Delaware and on behalf of which the undersigned makes this
affidavit.

     2.  The Transferee is acquiring a beneficial ownership interest in
Mortgage Loan Asset Backed Pass-Through Certificates, Series 1997-A, Class R
(the "Class R Certificates"), issued pursuant to the Pooling and Servicing
Agreement, dated as of March 1, 1997 (the "Agreement"), by and among MLCC
Mortgage Investors, Inc., as Seller (the "Seller"), Merrill Lynch Credit
Corporation, as Master Servicer, and Bankers Trust Company of California,
N.A., as Trustee.  Capitalized terms used, but not defined herein, shall have
the meanings ascribed to such terms in the Agreement.  The Transferee has
authorized the undersigned to make this affidavit on behalf of the
Transferee.

     3.  The Transferee is not, as of the date hereof, and will not be, as of
the date of the Transfer, a Disqualified Organization.  The Transferee is
acquiring the Class R Certificate either (i) for its own account or (ii) as
nominee, trustee or agent for another Person and has attached hereto an
affidavit from such Person in substantially the form as this affidavit
attached hereto.  The Transferee has no knowledge that any such affidavit is
false.

     4.  The Transferee has been advised of, and understands that:  (i) a tax
shall be imposed on any Transfer to Persons that are Disqualified
Organizations; (ii) such tax is imposed on the transferor, or, if such
Transfer is through an agent (which includes a broker, nominee or middleman)
for Persons that are Disqualified Organizations, on the agent; and (iii) the
Person otherwise liable for the tax shall be relieved of liability for the
tax if the subsequent transferee furnished to such Person an affidavit that
such subsequent transferee is not a Disqualified Organization and, at the
time of the Transfer, such Person does not have actual knowledge that the 
affidavit is false.

     5.  The Transferee has been advised and understands that a tax shall be
imposed on a "pass-through entity" holding Class R Certificates if at any
time during the taxable year of the pass-through entity a Person that is a
Disqualified Organization is the record holder of an interest in such entity. 
The Transferee understands that no tax will be imposed for any period for
which the record holder furnishes to the pass-through entity an affidavit
stating that the record holder is not a Disqualified Organization and the
pass-through entity does not have actual knowledge that such affidavit is
false.  (For this purpose, a "pass-through entity" includes a regulated
investment company, a real estate investment trust or common trust fund, a
partnership, trust or estate, and certain cooperatives and, except as may be
provided in Treasury Regulations, persons holding interests in pass-through
entities as nominees for other Persons.)

     6.  The Transferee has reviewed the provisions of Section 4.02 of the
Agreement, which is incorporated herein by reference, and understands the
legal consequences of the acquisition of the Class R Certificates including,
without limitations, the restrictions on subsequent Transfers and the
provisions regarding voiding the Transfer and mandatory sales.  The
Transferee expressly agrees to be bound by and to abide by the provisions of
Section 4.02 of the Agreement.  The Transferee understands and agrees that
any breach of any of the representations included herein shall render the
Transfer to the Transferee contemplated hereby null and void.

     7.  The Transferee does not have the intention to impede the assessment
or collection of any income tax legally required to be paid with respect to
the Class R Certificates and the Transferee hereby acknowledges that the
Class R Certificates may generate tax liabilities in excess of the cash flow
associated with the Class R Certificates and intends to pay such taxes
associated with the Class R Certificates when they become due.

     8.  The Transferee agrees to require a Transfer Affidavit from any
Person to whom the Transferee attempts to make a Transfer and in connection
with any Transfer by a Person for whom the Transferee is acting as nominee,
trustee or agent, and the Transferee will not make a Transfer or cause any
Transfer to any Person that the Transferee knows is a Disqualified
Organization.

     9.  That the Purchaser (i) is not a Non-U.S. Person or (ii) is a Non-
U.S. Person that holds the Class R Certificate in connection with the conduct
of a trade or business in the United States and has furnished the transferor
and the Trustee with an effective Internal Revenue Service Form 4224 or
successor form at the time and in the 
manner required by the Code or (iii) is a Non-U.S. Person that has delivered
to both the transferor and the Trustee an opinion of a nationally recognized
tax counsel to the effect that the transfer of the Class R Certificates to it
is in accordance with the requirements of the Code and the regulation
promulgated thereunder and that such transfer of the Class R Certificates
will not be disregarded for federal income tax purposes.

     10.  The following information as to the Transferee is true and correct:

     Address:

     Contact for Tax Matters: 

     Phone Number: 

     Form of Organization of Transferee: 

     Transferee's Federal Tax Identification Number:

     Percentage of Residual Interest Acquired: __%

     Price Paid for Residual Interest: 

     Date of Acquisition: 

     If security is being registered in the name of a nominee, please state
such name: 



     IN WITNESS WHEREOF, the Transferee has caused this instrument to be
executed on its behalf, pursuant to authority of its _________________, by
its duly authorized officer this _____ day of _____________.


                              (NAME OF TRANSFEREE)


                              By: ___________________________
                              Name:  
                              Title: 



STATE OF                 )
                         ) ss.:
COUNTY OF                )


     Personally appeared before me the above-named             __________,
                                                   -----------
known or proved to me to be the same person who executed the foregoing
instrument and to be the                    of
                         ------------------
_______________________________, and acknowledged that he executed the same
as his free act and deed and the free act and deed of the Transferee.

     Subscribed and sworn before me this _______ of ___________.


                                   _____________________________
                                   NOTARY PUBLIC



                                   My commission expires the ___
                                   day of ________________, 19__.


                                  EXHIBIT N

                         ERISA REPRESENTATION LETTER
             (for Transfers of Class B and Class R Certificates)

     The Purchaser is not an employee benefit plan (a "Plan") subject to
Section 406 of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), or Section 4975 of the Internal Revenue Code of 1986, as
amended (the "Code") or a person acting on behalf of such a Plan or using the
assets of such a Plan to acquire a Class R Certificate.


                                  EXHIBIT O

                                  (RESERVED)


                                  EXHIBIT P

                                Sale Agreement

                                  See Tab 5



                                  EXHIBIT Q


               Form of Notice for Certificate Insurance Policy



                                  EXHIBIT R

             Form of Notice for Certificate Guaranty Surety Bond






© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission