STRUCTURED ASSET SECURITIES CORP
8-K, 1999-08-13
ASSET-BACKED SECURITIES
Previous: TELESERVICES INTERNET GROUP INC, 10QSB, 1999-08-13
Next: TRANSPORT CORPORATION OF AMERICA INC, 10-Q, 1999-08-13



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


                       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): July 29, 1999


         Merrill Lynch Mortgage Investors, Inc. (as depositor under the
         Pooling and Servicing Agreement, dated as of July 1, 1999,
         providing for the issuance of the MLMI, INC. Mortgage Loan
         Asset-Backed Certificates, Series 1999-NC1).

                     Merrill Lynch Mortgage Investors, Inc.
                    -----------------------------------------
             (Exact name of registrant as specified in its charter)


      Delaware                                333-81429            13-5674085
- -----------------------                      -----------         ------------
(State or Other Jurisdiction                (Commission       (I.R.S. Employer
  of Incorporation)                          File Number)   Identification No.)



          250 Vesey Street
World Financial Center, North Tower
        New York, New York                                         10281
        ------------------                                       -------
      (Address of Principal                                    (Zip Code)
       Executive Offices)

        Registrant's telephone number, including area code (212) 449-1000
                                                           --------------

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



<PAGE>


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

         Pooling and Servicing Agreement*
         -------------------------------

         On  July  29,  1999,  Merrill  Lynch  Mortgage  Investors,   Inc.  (the
"Company")  entered into a Pooling and Servicing  Agreement  dated as of July 1,
1999 (the  "Pooling and  Servicing  Agreement"),  by and among the  Company,  as
depositor,  Litton Loan Servicing LP, as Servicer, and The Chase Manhattan Bank,
as trustee (the "Trustee"), providing for the issuance of the Company's Mortgage
Loan  Asset-Backed  Certificates,  Series  1999-NC1  (the  "Certificates").  The
Pooling and Servicing Agreement is annexed hereto as Exhibit 99.1.


















- -----------------------------
*    Capitalized  terms used and not otherwise defined herein shall have the
     meanings assigned to them in the Prospectus dated July 13, 1999 and the
     Prospectus  Supplement dated July 21, 1999, of MLMI, Inc.,  relating to
     its Mortgage Loan Asset- Backed Certificates, Series 1999-NC1.


Item 7.   Financial Statements, Pro Forma Financial Information and Exhibits.
- ----      ------------------------------------------------------------------

(a)      Not applicable.

(b)      Not applicable.

(c)      Exhibits:

         99.1.    Pooling and Servicing Agreement,  dated as of July 1, 1999, by
                  and  among  the  Company,  Litton  Loan  Servicing  LP and the
                  Trustee.



<PAGE>


                                   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.

                                     MERRILL LYNCH MORTGAGE
                                     INVESTORS, INC.



                                     By:/s/ Andrew Peisch
                                        ----------------------------
                                        Andrew Peisch
                                        Managing Director



Dated:  August 12, 1999


<PAGE>


                                  Exhibit Index
                                  -------------



Exhibit                                                               Page
- ------                                                                ----

      99.1.  Pooling and Servicing
             Agreement,  dated as of July
             1, 1999, by and among,  the
             Company,  Litton  Loan
             Servicing  LP and the Trustee




<PAGE>



                                  EXHIBIT 99.1



<PAGE>


                                   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.

                                        MERRILL LYNCH MORTGAGE
                                        INVESTORS, INC.



                                        By:_________________________
                                           Andrew Peisch
                                           Managing Director



Dated:  August 12, 1999








                     MERRILL LYNCH MORTGAGE INVESTORS, INC.,
                                    Depositor


                            LITTON LOAN SERVICING LP,
                                    Servicer


                                       and


                            THE CHASE MANHATTAN BANK,
                                     Trustee


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

                         POOLING AND SERVICING AGREEMENT
                            Dated as of July 1, 1999

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



                     Mortgage Loan Asset Backed Certificates

                                 Series 1999-NC1



<PAGE>


                                TABLE OF CONTENTS

                                                                           Page

ARTICLE I DEFINITIONS.........................................................2

   SECTION 1.01.    DEFINED TERMS.............................................2
      Accrued Certificate Interest............................................2
      Adjustable Rate Mortgage Loan...........................................2
      Adjusted Overcollateralization Release Amount...........................3
      Adjustment Date.........................................................3
      Advance.................................................................3
      Affiliate...............................................................3
      Aggregate Loan Balance..................................................3
      Agreement...............................................................3
      Applied Realized Loss Amount............................................3
      Assignment..............................................................3
      Available Capped Interest...............................................3
      Available Funds Pass-Through Rate.......................................4
      Bankruptcy Code.........................................................4
      Basis Risk Reserve Fund.................................................4
      Basis Risk Shortfall....................................................4
      Book-Entry Certificate..................................................4
      Business Day............................................................4
      Cash-Out Refinancing....................................................4
      Certificate.............................................................4
      Certificate Factor......................................................4
      Certificate Owner.......................................................5
      Certificate Principal Balance...........................................5
      Certificate Register....................................................5
      Certificate Registrar...................................................5
      Certificateholder or Holder.............................................5
      Class...................................................................5
      Class A Certificate.....................................................5
      Class A Interest........................................................5
      Class A Interest Carry Forward Amount...................................5
      Class A Principal Distribution Amount...................................5
      Class B Applied Realized Loss Amount....................................6
      Class B Certificate.....................................................6
      Class B Interest........................................................6
      Class B Interest Carry Forward Amount...................................6
      Class B Principal Distribution Amount...................................6
      Class B Realized Loss Amortization Amount...............................6
      Class B Unpaid Realized Loss Amount.....................................7
      Class BB Certificate....................................................7
      Class BB Notional Amount................................................7
      Class C Interest........................................................7
      Class C Regular Interest Realized Loss Amount...........................7
      Class Certificate Balance...............................................7
      Class IO Component 1....................................................7
      Class IO Component 2....................................................7
      Class IO Component 3....................................................8
      Class IO Component 4....................................................8
      Class M Certificates....................................................8
      Class M-1 Applied Realized Loss Amount..................................8
      Class M-1 Certificate...................................................8
      Class M-1 Interest......................................................8
      Class M-1 Interest Carry Forward........................................8
      Class M-1 Principal Distribution Amount.................................8
      Class M-1 Realized Loss Amortization Amount.............................8
      Class M-1 Unpaid Realized Loss Amount...................................9
      Class M-2 Applied Realized Loss Amount..................................9
      Class M-2 Certificate...................................................9
      Class M-2 Interest......................................................9
      Class M-2 Interest Carry Forward........................................9
      Class M-2 Principal Distribution Amount.................................9
      Class M-2 Realized Loss Amortization Amount.............................9
      Class M-2 Unpaid Realized Loss Amount..................................10
      Class R Certificate....................................................10
      Class R1 Interest......................................................10
      Class R2 Interest......................................................10
      Class T1-1 Interest....................................................10
      Class T1-2 Interest....................................................10
      Class T1-3 Interest....................................................10
      Class T1-4 Interest....................................................10
      Class T1-5 Interest....................................................10
      Class X Certificates...................................................10
      Class X Distributable Amount...........................................10
      Closing Date...........................................................11
      Code...................................................................11
      Collection Account.....................................................11
      Collection Period......................................................11
      Compensating Interest..................................................11
      Corporate Trust Office.................................................11
      Credit Bureau Risk Score...............................................11
      Current Interest.......................................................11
      Cut-off Date...........................................................11
      Cut-off Date Pool Principal Balance....................................11
      Debt Service Reduction.................................................11
      Deficient Valuation....................................................12
      Definitive Certificates................................................12
      Delayed First Adjustment Date Loan.....................................12
      Deleted Mortgage Loan..................................................12
      Delinquency Percentage.................................................12
      Delinquent.............................................................12
      Depositor..............................................................12
      Depository.............................................................12
      Depository Institution.................................................12
      Depository Participant.................................................13
      Determination Date.....................................................13
      Directly Operate.......................................................13
      Disqualified Organization..............................................13
      Distribution Account...................................................13
      Distribution Date......................................................14
      Due Date...............................................................14
      Duff & Phelps..........................................................14
      Eligible Account.......................................................14
      Estate in Real Property................................................14
      Expense Adjusted Maximum Mortgage Rate.................................14
      Expense Fee Rate.......................................................14
      Extra Principal Distribution Amount....................................14
      Extraordinary Trust Fund Expenses......................................14
      FDIC...................................................................14
      FHLMC..................................................................14
      Final Recovery Determination...........................................14
      First Union............................................................15
      FNMA...................................................................15
      Gross Margin...........................................................15
      Independent............................................................15
      Independent Contractor.................................................15
      Index..................................................................15
      Initial Class BB Notional Amount.......................................15
      Insurance Proceeds.....................................................16
      Interest Accrual Period................................................16
      Interest Carry Forward Amount..........................................16
      Interest Determination Date............................................16
      Interest Distribution Amount...........................................16
      Interest Remittance Amount.............................................16
      Late Collections.......................................................16
      Latest Possible Maturity Date..........................................17
      LIBOR Rate.............................................................17
      Liquidation Event......................................................17
      Liquidation Proceeds...................................................17
      Loan-to-Value Ratio....................................................17
      London Business Day....................................................17
      Lost Note Affidavit....................................................17
      Maximum Collateral Balance.............................................17
      Maximum Mortgage Rate..................................................17
      Minimum Mortgage Rate..................................................17
      Monthly Excess Cash Flow Amount........................................17
      Monthly Excess Interest Amount.........................................18
      Monthly Payment........................................................18
      Mortgage...............................................................18
      Mortgage File..........................................................18
      Mortgage Loan..........................................................18
      Mortgage Loan Originator...............................................18
      Mortgage Loan Purchase Agreement.......................................18
      Mortgage Loan Schedule.................................................18
      Mortgage Note..........................................................20
      Mortgage Pool..........................................................20
      Mortgage Rate..........................................................20
      Mortgaged Property.....................................................20
      Mortgagor..............................................................20
      Net Excess Spread......................................................20
      Net Liquidation Proceeds...............................................21
      Net Mortgage Rate......................................................21
      Net Prepayment Interest Shortfall......................................21
      New Lease..............................................................21
      Nonrecoverable Advance.................................................21
      Non-United States Person...............................................21
      Offered Certificates...................................................21
      Officers' Certificate..................................................21
      One-Month LIBOR........................................................21
      Opinion of Counsel.....................................................22
      Original Mortgage Loan.................................................22
      Overcollateralization Amount...........................................22
      Overcollateralization Deficiency.......................................22
      Overcollateralization Release Amount...................................22
      Ownership Interest.....................................................23
      Pass-Through Margin....................................................23
      Pass-Through Rate......................................................23
      Percentage Interest....................................................23
      Periodic Rate Cap......................................................23
      Permitted Investments..................................................24
      Permitted Transferee...................................................25
      Person.................................................................25
      Pool Principal Balance.................................................25
      Prepayment Assumption..................................................25
      Prepayment Excess......................................................25
      Prepayment Interest Shortfall..........................................25
      Principal Distribution Amount..........................................25
      Principal Prepayment...................................................25
      Principal Remittance Amount............................................25
      Purchase Price.........................................................26
      Qualified Substitute Mortgage Loan.....................................26
      Rate/Term Refinancing..................................................27
      Rating Agency or Rating Agencies.......................................27
      Realized Loss..........................................................27
      Record Date............................................................28
      Reference Banks........................................................28
      Refinanced Mortgage Loan...............................................28
      Regular Certificate....................................................28
      Regular Interest.......................................................29
      Relief Act.............................................................29
      Relief Act Interest Shortfall..........................................29
      REMIC..................................................................29
      REMIC Provisions.......................................................29
      REMIC 1 Regular Interest...............................................29
      REMIC 2 Regular Interest...............................................29
      Remittance Report......................................................29
      Rents from Real Property...............................................29
      REO Account............................................................29
      REO Disposition........................................................29
      REO Imputed Interest...................................................29
      REO Principal Amortization.............................................29
      REO Property...........................................................30
      Request for Release....................................................30
      Required Reserve Fund Balance..........................................30
      Required Reserve Fund Deposit..........................................30
      Reserve Interest Rate..................................................30
      Residential Dwelling...................................................30
      Residual Certificate...................................................30
      Residual Interest......................................................31
      Responsible Officer....................................................31
      Scheduled Principal Balance............................................31
      Senior Enhancement Percentage..........................................31
      Senior Specified Enhancement Percentage................................31
      Servicer...............................................................31
      Servicer Remittance Date...............................................31
      Servicing Account......................................................31
      Servicing Advances.....................................................31
      Servicing Fee..........................................................32
      Servicing Fee Rate.....................................................32
      Servicing Officer......................................................32
      Servicing Termination Event............................................32
      Servicing Termination Trigger..........................................32
      Single Certificate.....................................................32
      60+ Day Delinquent Loan................................................33
      S&P....................................................................33
      Special Servicer Fee...................................................33
      Standard Rate..........................................................33
      Startup Day............................................................33
      Stated Principal Balance...............................................33
      Stayed Funds...........................................................34
      Stepdown Date..........................................................34
      Subordinated Certificates..............................................34
      Subservicer............................................................34
      Subservicing Agreement.................................................34
      Substitution Shortfall Amount..........................................34
      Targeted Overcollateralization Amount..................................34
      Tax Returns............................................................34
      Termination Price......................................................34
      Terminator.............................................................35
      Total Distribution Amount..............................................35
      Transfer...............................................................35
      Transferee.............................................................36
      Transferor.............................................................36
      Trigger Event..........................................................36
      Trust Fund.............................................................36
      Trustee................................................................37
      Trustee's Fee..........................................................37
      Trustee's Fee Rate.....................................................37
      Uninsured Cause........................................................37
      United States Person...................................................37
      Unpaid Basis Risk Shortfall............................................37
      Unpaid Realized Loss Amount............................................38
      Value..................................................................38
      Voting Rights..........................................................38
      Weighted Average Net Mortgage Rate.....................................38

ARTICLE II CONVEYANCE OF MORTGAGE LOANS; ORIGINAL ISSUANCE OF CERTIFICATES...38

   SECTION 2.01.   Conveyance of Mortgage Loans..............................38
   SECTION 2.02.   Acceptance by Trustee.....................................41
   SECTION 2.03.   Repurchase or Substitution of Mortgage Loans by the
                   Mortgage Loan Originator..................................42
   SECTION 2.04.   Representations and Warranties of the Depositor...........44
   SECTION 2.05.   Representations, Warranties and Covenants of the Servicer.45
   SECTION 2.06.   Issuance of Certificates..................................46

ARTICLE III ADMINISTRATION AND SERVICING OF THE TRUST FUND...................47

   SECTION 3.01.   Servicer to Act as Servicer...............................47
   SECTION 3.02.   Sub-Servicing Agreements Between Servicer and
                   Sub-Servicers.............................................49
   SECTION 3.03.   Successor Sub-Servicers...................................49
   SECTION 3.04.   No Contractual Relationship Between Sub-Servicer, Trustee
                   or the Certificateholders.................................50
   SECTION 3.05.   Assumption or Termination of Sub-Servicing Agreement
                   by Trustee................................................50
   SECTION 3.06.   [RESERVED]................................................50
   SECTION 3.07.   Collection of Certain Mortgage Loan Payments..............50
   SECTION 3.08.   [RESERVED]................................................51
   SECTION 3.09.   Collection of Taxes, Assessments and Similar Items;
                   Servicing Accounts........................................51
   SECTION 3.10.   Collection Account and Distribution Account...............51
   SECTION 3.11.   Withdrawals from the Collection Account and
                   Distribution Account......................................53
   SECTION 3.12.   Investment of Funds in the Investment Accounts............55
   SECTION 3.13.   [intentionally omitted]...................................56
   SECTION 3.14.   Maintenance of Hazard Insurance and Errors and Omissions
                   and Fidelity Coverage.....................................56
   SECTION 3.15.   Enforcement of Due-On-Sale Clauses; Assumption
                   Agreements................................................57
   SECTION 3.16.   Realization Upon Defaulted Mortgage Loans.................58
   SECTION 3.17.   Trustee to Cooperate; Release of Mortgage Files...........60
   SECTION 3.18.   Servicing Compensation....................................61
   SECTION 3.19.   Reports to the Trustee; Collection Account Statements.....62
   SECTION 3.20.   Statement as to Compliance................................62
   SECTION 3.21.   Independent Public Accountants' Servicing Report..........62
   SECTION 3.22.   Access to Certain Documentation...........................63
   SECTION 3.23.   Title, Management and Disposition of REO Property.........63
   SECTION 3.24.   Obligations of the Servicer in Respect of Prepayment
                   Interest Shortfalls.......................................66
   SECTION 3.25.   [Reserved]................................................66
   SECTION 3.26.   Obligations of the Servicer in Respect of Mortgage
                   Rates and Monthly Payments................................66

ARTICLE IV PAYMENTS TO CERTIFICATEHOLDERS....................................66

   SECTION 4.01.   Distributions.............................................66
   SECTION 4.02.   Statements to Certificateholders..........................71
   SECTION 4.03.   Remittance Reports; Advances..............................74
   SECTION 4.04.   Allocation of Realized Losses.............................76
   SECTION 4.05.   Compliance with Withholding Requirements..................76
   SECTION 4.06.   76
   SECTION 4.07.   SEC Reporting.............................................77
   SECTION 4.08.   Basis Risk Reserve Fund...................................77

ARTICLE V THE CERTIFICATES...................................................78

   SECTION 5.01.   The Certificates..........................................78
   SECTION 5.02.   Registration of Transfer and Exchange of Certificates.....79
   SECTION 5.03.   Mutilated, Destroyed, Lost or Stolen Certificates.........84
   SECTION 5.04.   Persons Deemed Owners.....................................85
   SECTION 5.05.   Certain Available Information.............................85

ARTICLE VI THE DEPOSITOR, AND THE SERVICER...................................85

   SECTION 6.01.   Liability of the Depositor and the Servicer...............85
   SECTION 6.02.   Merger or Consolidation of the Depositor or the Servicer..85
   SECTION 6.03.   Limitation on Liability of the Depositor,
                   the Servicer and Others...................................86
   SECTION 6.04.   Limitation on Resignation of the Servicer ................87
   SECTION 6.05.   Rights of the Depositor and Others in
                   Respect of the Servicer...................................87

ARTICLE VII DEFAULT..........................................................88

   SECTION 7.01.   Servicing Termination Events..............................88
   SECTION 7.02.   Trustee to Act; Appointment of Successor..................90
   SECTION 7.03.   Notification to Certificateholders........................91
   SECTION 7.04.   Waiver of Servicing Termination Events....................91

ARTICLE VIII CONCERNING THE TRUSTEE..........................................91

   SECTION 8.01.   Duties of Trustee.........................................91
   SECTION 8.02.   Certain Matters Affecting the Trustee.....................93
   SECTION 8.03.   Trustee Not Liable for Certificates or Mortgage Loans.....95
   SECTION 8.04.   Trustee May Own Certificates..............................96
   SECTION 8.05.   Trustee's Fees and Expenses...............................96
   SECTION 8.06.   Eligibility Requirements for Trustee......................96
   SECTION 8.07.   Resignation and Removal of the Trustee....................97
   SECTION 8.08.   Successor Trustee.........................................97
   SECTION 8.09.   Merger or Consolidation of Trustee........................98
   SECTION 8.10.   Appointment of Co-Trustee or Separate Trustee.............98
   SECTION 8.11.   Appointment of Office or Agency...........................99
   SECTION 8.12.   Representations and Warranties of the Trustee.............99

ARTICLE IX [Reserved].......................................................100

ARTICLE X TERMINATION.......................................................100

   SECTION 10.01.  Termination Upon Repurchase or Liquidation of
                   All Mortgage Loans................. .....................100
   SECTION 10.02.  Additional Termination Requirements......................102

ARTICLE XI REMIC PROVISIONS.................................................103

   SECTION 11.01.  Tax Administration.......................................103
   SECTION 11.02.  Prohibited Transactions and Activities...................106
   SECTION 11.03.  Tax Indemnification......................................106

ARTICLE XII MISCELLANEOUS PROVISIONS........................................107

   SECTION 12.01.  Amendment................................................107
   SECTION 12.02.  Recordation of Agreement; Counterparts...................108
   SECTION 12.03.  Limitation on Rights of Certificateholders...............108
   SECTION 12.04.  GOVERNING LAW............................................109
   SECTION 12.05.  Notices..................................................109
   SECTION 12.06.  Severability of Provisions...............................110
   SECTION 12.07.  Notice to Rating Agencies................................110
   SECTION 12.08.  Article and Section References...........................111




                               TABLE OF CONTENTS



EXHIBITS
- --------

EXHIBIT A-1           FORM OF CLASS A CERTIFICATE
EXHIBIT A-2           FORM OF CLASS M-1 CERTIFICATE
EXHIBIT A-3           FORM OF CLASS M-2 CERTIFICATE
EXHIBIT A-4           FORM OF CLASS B CERTIFICATE
EXHIBIT A-5           FORM OF CLASS X CERTIFICATE
EXHIBIT A-6           FORM OF CLASS R CERTIFICATE
EXHIBIT A-7           FORM OF CLASS BB CERTIFICATE
EXHIBIT B-1           FORM OF TRUSTEE'S INITIAL CERTIFICATION
EXHIBIT B-2           FORM OF TRUSTEE FINAL CERTIFICATION
EXHIBIT C             FORM OF MORTGAGE LOAN PURCHASE AGREEMENT
EXHIBIT D-1           REQUEST FOR RELEASE (for Trustee/Custodian)
EXHIBIT D-2           REQUEST FOR RELEASE (Mortgage Loans Paid in Full)
EXHIBIT E             FORM OF TRANSFER AFFIDAVIT AND AGREEMENT
EXHIBIT F             RESERVED
EXHIBIT G             FORM OF LOST NOTE AFFIDAVIT
EXHIBIT H             RESERVED
EXHIBIT I             FORM OF REMITTANCE REPORT



SCHEDULES
- ---------

SCHEDULE 1            MORTGAGE LOAN SCHEDULE




<PAGE>


                  This Pooling and Servicing  Agreement,  is dated and effective
                  as of July 1, 1999 among  MERRILL  LYNCH  MORTGAGE  INVESTORS,
                  INC., as Depositor, LITTON LOAN SERVICING LP, as Servicer, and
                  THE CHASE MANHATTAN BANK, as Trustee.

                             PRELIMINARY STATEMENT:

                  The  Depositor  intends  to  sell  pass-through   certificates
(collectively, the "Certificates"),  to be issued hereunder in multiple classes,
which in the aggregate will evidence the entire beneficial ownership interest in
the Trust Fund created hereunder.

                  As provided  herein,  the  Trustee  shall elect that the Trust
Fund be treated for federal  income tax  purposes  as two  separate  real estate
mortgage investment  conduits (each a "REMIC" or, in the alternative,  "REMIC 1"
and  "REMIC  2").  The Class A, Class  M-1,  Class M-2 and Class B  Certificates
(other than their  contractual  rights to receive certain payments in respect of
Basis  Risk  Shortfalls  from the  Basis  Risk  Reserve  Fund)  and the  Class X
Certificates (which represent the beneficial  ownership of the Class C and Class
IO Component 1,  Component 2,  Component 3, and  Component 4 Regular  Interests)
represent  ownership of all of the "regular  interests" in REMIC 2 and the Class
R2 Interest  represents  the sole class of  "residual  interest"  in REMIC 2 for
purposes  of the REMIC  Provisions.  The Class R1 Interest  represents  the sole
class of "residual  interest"  in REMIC 1 for purposes of the REMIC  Provisions.
There are also five classes of  uncertificated  REMIC 1 Regular Interests issued
under this Agreement  (the Class T1-1,  Class T1-2,  Class T1-3,  Class T1-4 and
Class T1-5 Interests),  each of which will constitute regular interests in REMIC
1. The REMIC 1 Regular Interests will be held as assets of REMIC 2.

                  The following table  irrevocably  sets forth the  Pass-Through
Rate, initial Class Certificate  Balance and "latest possible maturity date" for
the REMIC 2 Regular Interests.


<TABLE>
<CAPTION>


                                                                 Initial Class Certificate       Latest Possible
            Description                  Pass-Through Rate               Balance(1)              Maturity Date(2)
            -----------                  -----------------               ----------              ----------------
<S>                                        <C>                        <C>                        <C>

Class A                                    Variable (3)%                $109,115,000              March 20, 2029
Class M-1                                  Variable (3)%                $10,006,000               June 20, 2030
Class M-2                                  Variable (3)%                 $6,084,000               June 20, 2030
Class B                                    Variable (3)%                 $5,408,000               June 20, 2030
Class C (5)                                     (4)                    $4,597,191.20
Class IO Component 1 (5)                        N/A                         N/A
Class IO Component 2 (5)                        N/A                         N/A
Class IO Component 3 (5)                        N/A                         N/A
Class IO Component 4 (5)                        N/A                         N/A
Class R                                         N/A                         N/A


</TABLE>

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

(1)   Plus or minus 5%.

(2)   Solely for  purposes  of Section  1.860G-1(a)(4)(iii)  of the  Treasury
      regulations,  the  Distribution  Date  occurring one year and one month
      after the maturity date for the Mortgage Loan with the latest  maturity
      date has been designated as the "latest possible maturity date" for the
      Class A Certificates.

(3)   Calculated in accordance with the definition of "Pass-Through Rate"
      herein.

(4)   The Class C Regular  Interest  bears  interest at the  Weighted  Average
      Net Mortgage Rate.

(5)   Represented by the Class X Certificates.

         As of the Cut-off Date, the Mortgage Loans had an aggregate principal
balance equal to $135,211,506.

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

                                   ARTICLE I

                                   DEFINITIONS

SECTION 1.01.     Defined Terms.

                  Whenever   used  in   this   Agreement,   including,   without
limitation,  in the  Preliminary  Statement  hereto,  the  following  words  and
phrases,  unless  the  context  otherwise  requires,  shall  have  the  meanings
specified  in  this  Article.  Unless  otherwise  specified,   all  calculations
described  herein  shall be made on the basis of a 360-day  year  consisting  of
twelve 30-day months.

                  "Accrued   Certificate   Interest":   With   respect  to  each
Distribution Date and any Class of Offered Certificates, interest accrued during
the related  Interest  Accrual Period on the Class  Certificate  Balance of such
Class at the  then-applicable  Pass-Through Rate. Accrued  Certificate  Interest
with respect to each Distribution Date, as to any Offered Certificate,  shall be
reduced by an amount equal to the portion  allocable to such  Certificate of the
aggregate  amount  of any  Relief  Act  Interest  Shortfall,  if any,  for  such
Distribution Date. Such Relief Act Interest  Shortfalls shall first be allocated
to the Class X  Certificates  and then to the other  Classes in inverse order of
their priority of distributions.

                  "Adjustable Rate Mortgage Loan": A Mortgage Loan which
provides for the adjustment of the Mortgage Rate payable in respect thereto.

                  "Adjusted  Overcollateralization  Amount": With respect to any
Distribution  Date, the amount,  if any, by which (a) the Pool Principal Balance
as of the end of the related  Collection  Period  (reduced to give effect to any
Realized  Losses and  Advances of  principal)  exceeds (b) the  aggregate of the
balances  of the Class A, Class M-1,  Class M-2 and Class B  Certificates  as of
such  Distribution Date (after giving effect to the distribution of principal on
such Regular Interests on such Distribution Date).

                  "Adjusted  Overcollateralization Release Amount": With respect
to any Distribution Date, the lesser of (x) the Principal  Remittance Amount for
such  Distribution  Date and (y) the amount,  if any, by which (i) the  Adjusted
Overcollateralization  Amount for such date,  calculated for this purpose on the
basis of the assumption  that 100% of the Principal  Remittance  Amount for such
date is applied on such date in reduction of the principal balances of the Class
A, Class M-1,  Class M-2,  and Class B  Certificates,  exceeds (ii) the Targeted
Overcollateralization Amount for such date.

                  "Adjustment  Date":  With  respect  to  each  Adjustable  Rate
Mortgage Loan, each Adjustment Date, on which the Mortgage Rate of an Adjustable
Rate  Mortgage Loan is subject to  adjustment  pursuant to the related  Mortgage
Note. The first Adjustment Date following the Cut-off Date as to each Adjustable
Rate Mortgage Loan is set forth in the Mortgage Loan Schedule.

                  "Advance":   An  advance  of  the  aggregate  of  payments  of
principal and interest (net of the Servicing  Fee) on one or more Mortgage Loans
that were due on the Due Date in the related  Collection Period and not received
as of the close of business on the related Servicer Remittance Date, required to
be made by or on behalf of the Servicer (or by the Trustee)  pursuant to Section
4.03.

                  "Affiliate":  With respect to any specified Person,  any other
Person  controlling or controlled by or under common control with such specified
Person. For the purposes of this definition, "control" when used with respect to
any specified  Person means the power to direct the  management  and policies of
such Person,  directly or  indirectly,  whether  through the ownership of voting
securities,   by  contract  or  otherwise  and  the  terms   "controlling"   and
"controlled" have meanings correlative to the foregoing.

                  "Aggregate Loan Balance": The aggregate of the Scheduled
Principal Balances for all Mortgage Loans at the date of determination.

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

                  "Applied Realized Loss Amount": has the meaning set forth in
Section 4.04(b).

                  "Assignment": An assignment of Mortgage, notice of transfer or
equivalent instrument, in recordable form, which is sufficient under the laws of
the jurisdiction wherein the related Mortgaged Property is located to reflect of
record the sale of the Mortgage.

                  "Available Capped Interest":  With respect to any Distribution
Date, means the positive  difference,  if any, between (x) the sum of the amount
of interest accrued at the Available Funds  Pass-Through Rate and (y) the sum of
the amount of interest accrued at the Pass-Through Rate on each Class of Offered
Certificates.

                  "Available  Funds  Pass-Through  Rate": As to any Distribution
Date,  the per annum rate equal to the  percentage  obtained by dividing (x) the
amount of interest that accrued on the Mortgage  Loans in respect of the related
Collection  Period  at the  weighted  average  of  the  related  Mortgage  Rates
applicable to Monthly Payments due on such Mortgage Loans during such Collection
Period, reduced by the Expense Fee Rate, by (y) the product of (i) the aggregate
Class Certificate Balance and (ii) the actual number of days elapsed during such
Interest Accrual Period divided by 360.

                  "Bankruptcy Code": The Bankruptcy Reform Act of 1978 (Title 11
of the United States Code), as amended.

                  "Basis Risk Reserve Fund": A fund created as part of the Trust
Fund pursuant to Section 4.08 of this Agreement but which is not an asset of any
of the REMICs.

                  "Basis Risk Shortfall":  With respect to any Distribution Date
and any Class of  Offered  Certificates,  the  excess,  if any,  of the  Accrued
Certificate   Interest   (calculated  without  regard  to  the  Available  Funds
Pass-Through  Rate for such date but not more than the Expense  Adjusted Maximum
Mortgage Rate) over the product of (a) the Available Funds  Pass-Through Rate on
such  Distribution  Date  and (b) the  Certificate  Balance  of  such  Class  of
Certificates.  The  excess  of the  LIBOR  Rate over the  Weighted  Average  Net
Mortgage Rate shall be treated as the  obligation  of the Trust  pursuant to the
cap agreement, and not as an obligation of REMIC 2.

                  "Book-Entry Certificate":  The Class A Certificates, the Class
M-1 Certificates, the Class M-2 Certificates and the Class B Certificates for so
long as the  Certificates of such Classes shall be registered in the name of the
Depository or its nominee.

                  "Business  Day": Any day other than a Saturday,  a Sunday or a
day on which banking or savings and loan  institutions in the State of New York,
or in the city in which the Corporate Trust Office of the Trustee is located, is
authorized or obligated by law or executive order to be closed.

                  "Cash-Out   Refinancing":   A  Refinanced  Mortgage  Loan  the
proceeds  of which were more than the  lesser of (i)  $1000,  and (ii) 1% of the
principal  balance of any existing first mortgage or subordinate  mortgage being
refinanced on the related Mortgaged Property and related closing costs.

                  "Certificate": Any one of the Depositor's Mortgage Loan Asset
Backed Certificates, Series 1999-NC1, Class A, Class M-1, Class M-2, Class B,
Class BB, Class X or Class R, issued under this Agreement.

                  "Certificate  Factor":  With  respect  to any Class of Offered
Certificates  as of any  Distribution  Date, a fraction,  expressed as a decimal
carried to six places,  the numerator of which is the Class Certificate  Balance
of such Class of Certificates on such  Distribution Date (after giving effect to
any  distributions of principal and allocations of Realized Losses, in reduction
of the Class  Certificate  Balance of such Class of  Certificates  to be made on
such  Distribution  Date),  and the  denominator  of which is the initial  Class
Certificate Balance of such Class of Certificates as of the Closing Date.

                  "Certificate Owner": With respect to a Book-Entry Certificate,
the Person who is the beneficial  owner of such  Certificate as reflected on the
books of the  Depository or on the books of a Depository  Participant  or on the
books  of an  indirect  participating  brokerage  firm  for  which a  Depository
Participant acts as agent.

                  "Certificate Principal Balance": With respect to each Class of
Certificates as of any date of determination,  the Certificate Principal Balance
of such  Class  on the  Distribution  Date  immediately  prior  to such  date of
determination,  minus all distributions  allocable to principal made thereon and
Applied Realized Loss Amounts  allocated thereto pursuant to Section 4.04 hereof
on such  immediately  prior  Distribution  Date (or,  in the case of any date of
determination  up to and  including  the first  Distribution  Date,  the initial
Certificate Principal Balance of such Class, as stated on the face thereof).

                  "Certificate Register" and "Certificate Registrar": The
register maintained and the registrar appointed pursuant to Section 5.02.

                  "Certificateholder"  or  "Holder":  The Person in whose name a
Certificate  is  registered  in  the   Certificate   Register,   except  that  a
"disqualified  organization" (as defined in Section 860E(e)(5) of the Code) or a
Non-United States Person shall not be a Holder of a Residual Certificate for any
purposes  hereof.  All  references  herein to "Holders" or  "Certificateholders"
shall reflect the rights of Certificate  Owners as they may indirectly  exercise
such rights through the Depository and participating members thereof,  except as
otherwise  specified  herein;  provided,  however,  that  the  Trustee  shall be
required to  recognize as a "Holder" or  "Certificateholder"  only the Person in
whose name a Certificate is registered in the Certificate Register.

                  "Class": Collectively, all of the Certificates bearing the
same class designation.

                  "Class A  Certificate":  Any one of the  Class A  Certificates
executed by the Trustee,  and  authenticated  and  delivered by the  Certificate
Registrar,  substantially  in  the  form  annexed  hereto  as  Exhibit  A-1  and
evidencing a Regular Interest in REMIC 2 for purposes of the REMIC Provisions.

                  "Class A Interest":  A regular interest in REMIC 2 that has an
initial  principal  balance of  $109,115,000  as of the  Cut-off  Date and bears
interest at a per annum rate equal to the lesser of (i) the Class A Pass-Through
Rate and (ii) the Weighted  Average Net Mortgage Rate.  Ownership of the Class A
Interest is evidenced by the Class A Certificates.

                  "Class A Interest Carry Forward Amount": With respect to any
Distribution Date, the Interest Carry Forward Amount applicable to the Class A
Certificates.

                  "Class A Principal  Distribution  Amount": With respect to any
Distribution  Date (a) prior to the  Stepdown  Date or with  respect  to which a
Trigger Event is in effect, the lesser of (i) 100% of the Principal Distribution
Amount and (ii) the Class  Certificate  Balance of the Class A Certificates  and
(b) on or  after  the  Stepdown  Date and as long as a  Trigger  Event is not in
effect,  the  positive  difference,  if any,  of the  excess  of (x)  the  Class
Certificate  Balance  of the  Class A  Certificates  immediately  prior  to such
Distribution  Date over (y) the lesser of (A) the  product of (i) 61.4% and (ii)
the Pool Principal  Balance as of the last day of the related  Collection Period
and (B) the Pool Principal Balance as of the last day of the related  Collection
Period  minus the  product  of 0.50% and the Pool  Principal  Balance  as of the
Closing Date.

                  "Class B Applied  Realized Loss Amount" means, as to the Class
B  Certificates  and as of any  Distribution  Date,  the lesser of (x) the Class
Certificate  Balance thereof (after taking into account the  distribution of the
Principal  Distribution  Amount  on such  Distribution  Date,  but  prior to the
application  of the  Class B  Applied  Realized  Loss  Amount,  if any,  on such
Distribution  Date)  and  (y)  the  Applied  Realized  Loss  Amount  as of  such
Distribution Date.

                  "Class B  Certificate":  Any one of the  Class B  Certificates
executed by the Trustee,  and  authenticated  and  delivered by the  Certificate
Registrar,  substantially  in  the  form  annexed  hereto  as  Exhibit  A-4  and
evidencing a regular interest in REMIC 2 for purposes of the REMIC Provisions.

                  "Class B Interest":  A regular interest in REMIC 2 that has an
initial  principal  balance  of  $5,408,000  as of the  Cut-off  Date and  bears
interest at a per annum rate equal to the lesser of (i) the Class B Pass-Through
Rate and (ii) the Weighted  Average Net Mortgage Rate.  Ownership of the Class B
Interest is evidenced by the Class B Certificates.

                  "Class B Interest Carry Forward Amount": With respect to any
Distribution Date, the Interest Carry Forward Amount applicable to the Class B
Certificates.

                  "Class B Principal  Distribution  Amount": With respect to any
Distribution  Date on or after the Stepdown  Date and as long as a Trigger Event
is not in effect, the positive difference,  if any, of the excess of (x) the sum
of (i) the Class Certificate  Balance of the Class A Certificates  (after taking
into  account the payment of the Class A Principal  Distribution  Amount on such
Distribution  Date),  (ii)  the  Class  Certificate  Balance  of the  Class  M-1
Certificates  (after  taking into account the payment of the Class M-1 Principal
Distribution  Amount on such  Distribution  Date),  (iii) the Class  Certificate
Balance of the Class M-2 Certificates  (after taking into account the payment of
the Class M-2 Principal Distribution Amount on such Distribution Date), and (iv)
the Class Certificate  Balance of the Class B Certificates  immediately prior to
such  Distribution Date over (y) the lesser of (A) the product of (i) 93.20% and
(ii) the Pool  Principal  Balance as of the last day of the  related  Collection
Period  and (B) the Pool  Principal  Balance  as of the last day of the  related
Collection  Period minus the product of 0.50% and the Pool Principal  Balance as
of the Closing Date.

                  "Class B Realized Loss  Amortization  Amount" means, as to the
Class B  Certificates  and as of any  Distribution  Date,  the lesser of (x) the
Class B Unpaid  Realized  Loss Amount as of such  Distribution  Date and (y) the
excess of (i) the Monthly Excess  Cashflow Amount over (ii) the sum of the Class
A Interest  Carry  Forward  Amount,  the Class M-1  Realized  Loss  Amortization
Amount, the Class M-2 Realized Loss Amortization  Amount, the Class M-1 Interest
Carry Forward Amount,  the Class M-2 Interest Carry Forward Amount and the Class
B Interest Carry Forward Amount, in each case for such Distribution Date.

                  "Class B Unpaid Realized Loss Amount": With respect to any
Distribution Date, the Unpaid Realized Loss Amount applicable to the Class B
Certificates.

                  "Class BB  Certificate":  Any one of the Class BB Certificates
executed by the Trustee,  and  authenticated  and  delivered by the  Certificate
Registrar,  substantially  in  the  form  annexed  hereto  as  Exhibit  A-7  and
evidencing an obligation of the Class X Certificates.

                  "Class BB Notional Amount": As of any date of determination,
the Initial Class BB Notional Amount minus all distributions allocable to
principal made thereon on all prior Distribution Dates.

                  "Class C Interest":  A regular  interest in REMIC 2 that has a
principal  balance equal to the principal balance of the Class T1-5 Interest and
bears  interest at a per annum rate equal to the  Weighted  Average Net Mortgage
Rate.  Ownership  of  the  Class  C  Interest  is  represented  by the  Class  X
Certificate.

                  "Class C Regular  Interest  Realized Loss Amount" means, as to
the Class C Regular Interests and as of any Distribution Date, the excess of (x)
the Pool Balance  (after taking into account the  distribution  of the Principal
Distribution  Amount on such Distribution  Date, but prior to the application of
the Class C Regular Interest  Realized Loss Amount, if any, on such Distribution
Date)  over (y) the sum of the  principal  balances  in  respect  of the Class A
Certificates,   Class  M-1  Certificates,   Class  M-2  Certificates,   Class  B
Certificates  and the Class C Regular  Interests as of such  Distribution  Date.
Recoveries of any Applied  Realized Losses  previously  allocated to the Class C
Regular  Interest will be distributed  to the Class C Regular  Interest and will
not result in any further  reduction in principal balance to the extent they are
not required to be applied  pursuant to the definitions of Class A Realized Loss
Amortization  Amount,  Class M-1 Realized Loss  Amortization  Amount,  Class M-2
Realized Loss Amortization Amount or Class B Realized Loss Amortization Amount.

                  "Class Certificate Balance": As to any Class of Certificates
and any date of determination, the aggregate of the Certificate Principal
Balances of all Certificates of such Class as of such date of determination.

                  "Class IO Component 1": A regular  interest in REMIC 2 that is
entitled to 100% of the interest  accruals on the Class T1-1  Interest in excess
of the interest accruals on the Class A Regular Interest. The Class IO Component
1  Interest  shall  not have a  principal  balance.  Ownership  of the  Class IO
Component 1 is evidenced by the Class X Certificate.

                  "Class IO Component 2": A regular  interest in REMIC 2 that is
entitled to 100% of the interest  accruals on the Class T1-2  Interest in excess
of the  interest  accruals  on the  Class  M-1  Regular  Interest.  The Class IO
Component  2 shall  not have a  principal  balance.  Ownership  of the  Class IO
Component 2 is evidenced by the Class X Certificate.

                  "Class IO Component 3": A regular  interest in REMIC 2 that is
entitled to 100% of the interest  accruals on the Class T1-3  Interest in excess
of the  interest  accruals  on the  Class  M-2  Regular  Interest.  The Class IO
Component  3 shall  not have a  principal  balance.  Ownership  of the  Class IO
Component 3 is evidenced by the Class X Certificate.

                  "Class IO Component 4": A regular  interest in REMIC 2 that is
entitled to 100% of the interest  accruals on the Class T1-4  Interest in excess
of the  interest  accruals  on the Class B  Regular  Interest.  The  Class  T1-4
Interest shall not have a principal balance. Ownership of the Class IO Component
4 is represented by the Class X Certificate.

                  "Class M Certificates": The Class M-1 Certificates and the
Class M-2 Certificates.

                  "Class M-1 Applied Realized Loss Amount":  With respect to the
Class M-1 Certificates  and as of any  Distribution  Date, the lesser of (x) the
Class Certificate Balance thereof (after taking into account the distribution of
the Principal  Distribution  Amount on such Distribution  Date, but prior to the
application  of the Class  M-1  Applied  Realized  Loss  Amount,  if any on such
Distribution Date) and (y) the excess of (i) the Applied Realized Loss Amount as
of such  Distribution  Date over (ii) the sum of the Class M-2 Applied  Realized
Loss Amount and the Class B Applied  Realized  Loss  Amount,  in each case as of
such Distribution Date.

                  "Class M-1 Certificate": Any one of the Class M-1 Certificates
executed by the Trustee,  and  authenticated  and  delivered by the  Certificate
Registrar,  substantially  in  the  form  annexed  hereto  as  Exhibit  A-2  and
evidencing a Regular Interest in REMIC 2 for purposes of the REMIC Provisions.

                  "Class M-1 Interest":  A regular  interest in REMIC 2 that has
an initial  principal  balance of  $10,006,000  as of the Cut-off Date and bears
interest  at a per  annum  rate  equal  to the  lesser  of  (i)  the  Class  M-1
Pass-Through Rate and (ii) the Weighted Average Net Mortgage Rate.  Ownership of
the Class M-1 Interest is evidenced by the Class M-1 Certificates.

                  "Class M-1 Interest Carry Forward": With respect to any
Distribution Date, the Interest Carry Forward applicable to the Class M-1
Certificates.

                  "Class  M-1  Principal   Distribution   Amount":   As  of  any
Distribution  Date on or after the Stepdown  Date and as long as a Trigger Event
is not in effect, the positive difference,  if any, of the excess of (x) the sum
of (i) the Class Certificate  Balance of the Class A Certificates  (after taking
into  account the payment of the Class A Principal  Distribution  Amount on such
Distribution  Date),  and (ii) the Class  Certificate  Balance  of the Class M-1
Certificates  immediately prior to such Distribution Date over (y) the lesser of
(A) the product of (i) 76.2% and (ii) the Pool Principal  Balance as of the last
day of the related  Collection  Period and (B) the Pool Principal  Balance as of
the last day of the related Collection Period minus the product of 0.50% and the
Pool Principal Balance as of the Closing Date.

                  "Class M-1 Realized Loss Amortization Amount": With respect to
the Class M-1 Certificates  and as of any  Distribution  Date, the lesser of (x)
the Class M-1 Unpaid Realized Loss Amount as of such  Distribution  Date and (y)
the excess of (i) the Monthly  Excess  Cashflow  Amount over (ii) the sum of the
Class A Interest  Carry Forward  Amount and the Class M-1 Interest Carry Forward
Amount, in each case for such Distribution Date.

                  "Class M-1 Unpaid Realized Loss Amount": With respect to any
Distribution Date, the Unpaid Realized Loss Amount applicable to the Class M-1
Certificates.

                  "Class M-2 Applied Realized Loss Amount":  With respect to the
Class M-2 Certificates  and as of any  Distribution  Date, the lesser of (x) the
Class Certificate Balance thereof (after taking into account the distribution of
the Principal  Distribution  Amount on such Distribution  Date, but prior to the
application  of the Class  M-2  Applied  Realized  Loss  Amount,  if any on such
Distribution  Date) and (y) the excess of (i) the related Applied  Realized Loss
Amount as of such  Distribution Date over (ii) the Class B Applied Realized Loss
Amount as of such Distribution Date.

                  "Class M-2 Certificate": Any one of the Class M-2 Certificates
executed by the Trustee,  and  authenticated  and  delivered by the  Certificate
Registrar,  substantially  in  the  form  annexed  hereto  as  Exhibit  A-3  and
evidencing a Regular Interest in REMIC 2 for purposes of the REMIC Provisions.

                  "Class M-2 Interest":  A regular  interest in REMIC 2 that has
an initial  principal  balance of  $6,084,000  as of the Cut-off  Date and bears
interest  at a per  annum  rate  equal  to the  lesser  of  (i)  the  Class  M-2
Pass-Through Rate and (ii) the Weighted Average Net Mortgage Rate.  Ownership of
the Class M-2 Interest is evidenced by the Class M-2 Certificates.

                  "Class M-2 Interest Carry Forward": With respect to any
Distribution Date, the Interest Carry Forward for the Class M-2 Certificates.

                  "Class  M-2  Principal   Distribution   Amount":   As  of  any
Distribution  Date on or after the Stepdown  Date and as long as a Trigger Event
is not in effect, the positive difference,  if any, of the excess of (x) the sum
of (i) the Class Certificate  Balance of the Class A Certificates  (after taking
into  account the payment of the Class A Principal  Distribution  Amount on such
Distribution  Date),  (ii)  the  Class  Certificate  Balance  of the  Class  M-1
Certificates  (after  taking into account the payment of the Class M-1 Principal
Distribution  Amount on such Distribution  Date) and (iii) the Class Certificate
Balance of the Class M-2  Certificates  immediately  prior to such  Distribution
Date over (y) the  lesser of (A) the  product  of (i)  85.20%  and (ii) the Pool
Principal  Balance as of the last day of the related  Collection  Period and (B)
the Pool Principal  Balance as of the last day of the related  Collection Period
minus the  product of 0.50% and the Pool  Principal  Balance  as of the  Closing
Date.

                  "Class M-2 Realized Loss Amortization Amount": With respect to
the Class M-2 Certificates  and as of any  Distribution  Date, the lesser of (x)
the Class M-2 Unpaid Realized Loss Amount as of such  Distribution  Date and (y)
the excess of (i) the Monthly  Excess  Cashflow  Amount over (ii) the sum of the
Class A Interest  Carry  Forward  Amount,  the Class M-1 Interest  Carry Forward
Amount,  the Class M-1 Realized Loss  Amortization  Amount and the related Class
M-2 Interest Carry Forward Amount, in each case for such Distribution Date.

                  "Class M-2 Unpaid Realized Loss Amount": With respect to any
Distribution Date, the Unpaid Realized Loss Amount applicable to the Class M-2
Certificates.

                  "Class R Certificate": The Class R Certificate executed by the
Trustee,   and  authenticated  and  delivered  by  the  Certificate   Registrar,
substantially  in the form  annexed  hereto as Exhibit  A-3 and  evidencing  the
ownership of the Class R1 Interest and the Class R2 Interest.

                  "Class R1 Interest": The uncertificated Residual Interest in
REMIC 1.

                  "Class R2 Interest": The uncertificated Residual Interest in
REMIC 2.

                  "Class T1-1 Interest":  A regular  interest in REMIC 1 held as
an asset of REMIC 2 that has an initial  principal balance of $109,115,000 as of
the Cut-off Date, and bears interest at the Weighted Average Net Mortgage Rate.

                  "Class T1-2 Interest":  A regular  interest in REMIC 1 held as
an asset of REMIC 2 that has an initial  principal  balance of $10,006,000 as of
the Cut-off Date, and bears interest at the Weighted Average Net Mortgage Rate.

                  "Class T1-3 Interest":  A regular  interest in REMIC 1 held as
an asset of REMIC 2 that has an initial  principal  balance of  $6,084,000 as of
the Cut-off Date, and bears interest at the Weighted Average Net Mortgage Rate.

                  "Class T1-4 Interest":  A regular  interest in REMIC 1 held as
an asset of REMIC 2 that has an initial  principal  balance of  $5,408,000 as of
the Cut-off Date, and bears interest at the Weighted Average Net Mortgage Rate.

                  "Class T1-5 Interest":  A regular  interest in REMIC 1 held as
an  asset  of  REMIC  2 that  has an  initial  principal  balance  equal  to the
difference  between the (i) the Pool  Principal  Balance and (ii) the  aggregate
principal balances of the Class T1-1 Interest,  Class T1-2 Interest,  Class T1-3
Interest and Class T1-4 Interest,  as of the Cut-off Date, and bears interest at
the Weighted Average Net Mortgage Rate.

                  "Class X  Certificates":  Any one of the Class X  Certificates
executed by the Trustee,  and  authenticated  and  delivered by the  Certificate
Registrar,  substantially  in  the  form  annexed  hereto  as  Exhibit  A-5  and
evidencing  a Regular  Interest  in the REMIC  Trust for  purposes  of the REMIC
provisions.  The Class X Certificates will have a Certificate  Principal Balance
of $4,597,191.20.

                  "Class  X   Distributable   Amount":   With   respect  to  any
Distribution  Date, the excess of (i) the aggregate of amounts  distributable on
the Class IO  Component  1, Class IO Component 2, Class IO component 3, Class IO
Component 4 and the Class C Interest in respect of principal and interest at the
Weighted  Average Net Mortgage Rate for such  Distribution  Date,  over (ii) the
aggregate of amounts distributable to the Class BB  Certificateholders  pursuant
to Sections 4.01(a)(vi) and 4.01(c)(x).

                  "Closing Date":  July 29, 1999.

                  "Code":  The Internal Revenue Code of 1986.

                  "Collection  Account":  The  account or  accounts  created and
maintained by the Servicer pursuant to Section 3.10(a),  which shall be entitled
"[Servicer],  as Servicer for The Chase Manhattan Bank, as Trustee, in trust for
registered  holders of Merrill Lynch  Mortgage  Investors,  Inc.,  Mortgage Loan
Asset  Backed  Certificates,  Series  1999-NC1,"  and which must be an  Eligible
Account.

                  "Collection  Period":  With respect to any Distribution  Date,
the period from the day  immediately  following  the  Determination  Date in the
calendar  month  preceding the calendar  month in which such  Distribution  Date
occurs  through  the  Determination  Date in the  calendar  month in which  such
Distribution Date occurs.

                  "Compensating Interest": On any Distribution Date, payments
made by the Servicer in satisfaction of its obligation to offset any Prepayment
Interest Shortfall on such Distribution Date pursuant to Section 3.24.

                  "Corporate  Trust Office":  The corporate  trust office of the
Trustee  at which  at any  particular  time  its  corporate  trust  business  in
connection with this Agreement shall be  administered,  which office at the date
of the execution of this instrument is set forth in Section 12.05 hereof,  or at
such other address as the Trustee may  designate  from time to time by notice to
the Certificateholders, the Depositor, and the Servicer.

                  "Credit  Bureau Risk  Score":  As to any  Mortgage  Loan,  the
statistical  rating of likely  future credit  performance  of such Mortgage Loan
determined on the basis of the methodology developed by Fair, Isaac & Company.

                  "Current  Interest":  With  respect  to each Class of Class A,
Class M-1, Class M-2 and Class B  Certificates  and any  Distribution  Date, the
aggregate  amount of interest  accrued during the related  Accrual Period at the
applicable  Pass-Through Rate on the Class Certificate Principal Balance of such
Class immediately prior to such Distribution Date

                  "Cut-off Date":  With respect to each Original  Mortgage Loan,
the close of business on July 1, 1999. With respect to all Qualified  Substitute
Mortgage Loans,  the close of business on the first day of the calendar month in
which the  substitution  occurs.  References  herein to the "Cut-off Date," when
used with respect to more than one  Mortgage  Loan,  shall be to the  respective
Cut-off Dates for such Mortgage Loans.

                  "Cut-off Date Pool Principal Balance": The sum of the Stated
Principal Balances of the Mortgage Loans as of their respective Cut-off Dates.

                  "Debt Service Reduction": With respect to any Mortgage Loan, a
reduction in the scheduled Monthly Payment for such Mortgage Loan by a court of
competent jurisdiction in a proceeding under the Bankruptcy Code, except such a
reduction resulting from a Deficient Valuation.

                  "Deficient  Valuation":  With respect to any Mortgage  Loan, a
valuation of the related Mortgaged Property by a court of competent jurisdiction
in an amount less than the then  outstanding  principal  balance of the Mortgage
Loan, which valuation  results from a proceeding  initiated under the Bankruptcy
Code.

                  "Definitive Certificates":  As defined in Section 5.01(b).

                  "Delayed First  Adjustment Date Loan": Any Mortgage Loan as to
which the first  Adjustment Date does not occur for 24 months or 36 months after
the origination date of such Mortgage Loan.

                  "Deleted Mortgage Loan": A Mortgage Loan replaced or to be
replaced by a Qualified Substitute Mortgage Loan.

                  "Delinquency Percentage": As of the last day of any Collection
Period, the percentage  equivalent of a fraction,  the numerator of which equals
the aggregate  Stated  Principal  Balances of all Mortgage  Loans that are 60 or
more days  Delinquent,  in foreclosure or converted to REO Properties as of such
last  day of  such  Collection  Period,  and the  denominator  of  which  is the
aggregate Stated  Principal  Balance of the Mortgage Loans as of the last day of
such Collection Period.

                  "Delinquent":  A Mortgage  Loan is  Delinquent  if the Monthly
Payment due on a Due Date is not paid on or before the next succeeding Due Date,
at which time, such Mortgage Loan is 30 days Delinquent.  If the Monthly Payment
due on a Due Date is not paid on or before  the second or third  succeeding  Due
Date, such Mortgage Loan is 60 or 90 days Delinquent, respectively.

                  "Depositor": Merrill Lynch Mortgage Investors, Inc., a
Delaware corporation, or its successor in interest.

                  "Depository":  The Depository Trust Company,  or any successor
Depository hereafter named. The nominee of the initial Depository,  for purposes
of registering  those  Certificates that are to be Book-Entry  Certificates,  is
CEDE & Co. 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 and a "clearing  agency"  registered  pursuant to the provisions of Section
17A of the Securities Exchange Act of 1934, as amended.

                  "Depository Institution":  Any depository institution or trust
company,  including the Trustee,  that (a) is incorporated under the laws of the
United States of America or any State thereof, (b) is subject to supervision and
examination  by federal or state  banking  authorities  and (c) has  outstanding
unsecured  commercial paper or other short-term  unsecured debt obligations (or,
in the case of a depository  institution  that is the principal  subsidiary of a
holding  company,  such holding company has unsecured  commercial paper or other
short-term  unsecured debt  obligations)  that are rated at least A-1 by S&P (or
comparable ratings if S&P are not the Rating Agencies).

                  "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": With respect to each Distribution Date,
the 10th day of the calendar month in which such Distribution Date occurs or, if
such 10th day is not a Business Day, the Business Day immediately following such
10th day.

                  "Directly  Operate":  With  respect to any REO  Property,  the
furnishing or rendering of services to the tenants  thereof,  the  management or
operation of such REO Property,  the holding of such REO Property  primarily for
sale to customers,  the performance of any construction  work thereon or any use
of such REO  Property in a trade or business  conducted  by the Trust Fund other
than through an Independent Contractor;  provided, however, that the Trustee (or
the  Servicer  on behalf of the  Trustee)  shall not be  considered  to Directly
Operate an REO Property solely because the Trustee (or the Servicer on behalf of
the Trustee)  establishes rental terms,  chooses tenants,  enters into or renews
leases,  deals with taxes and  insurance,  or makes  decisions  as to repairs or
capital expenditures with respect to such REO Property.

                  "Disqualified  Organization":  Any of the  following:  (i) the
United States, any State or political subdivision thereof, any possession of the
United States, or any agency or  instrumentality  of any of the foregoing (other
than an  instrumentality  which is a corporation  if all of its  activities  are
subject to tax and,  except for the FHLMC,  a majority of its board of directors
is not selected by such  governmental  unit), (ii) any foreign  government,  any
international  organization,  or any  agency  or  instrumentality  of any of the
foregoing,  (iii) any  organization  (other than certain  farmers'  cooperatives
described  in Section  521 of the Code)  which is exempt from the tax imposed by
Chapter 1 of the Code  (including  the tax imposed by Section 511 of the Code on
unrelated   business  taxable   income),   (iv)  rural  electric  and  telephone
cooperatives  described  in Section  1381(a)(2)(C)  of the Code (v) an "electing
large  partnership"  within the meaning of Section 775 of the Code, and (vi) any
other Person so  designated by the Trustee based upon an Opinion of Counsel that
the holding of an Ownership  Interest in a Residual  Certificate  by such Person
may cause the Trust Fund or any Person having an Ownership Interest in any Class
of  Certificates  (other than such Person) to incur a liability  for any federal
tax  imposed  under the Code that would not  otherwise  be  imposed  but for the
Transfer of an Ownership Interest in a Residual  Certificate to such Person. The
terms "United States," "State" and "international  organization"  shall have the
meanings set forth in Section 7701 of the Code or successor provisions.

                  "Distribution  Account": The trust account or accounts created
and  maintained  by the  Trustee  pursuant  to Section  3.10(b)  which  shall be
entitled "The Chase Manhattan Bank, as Trustee,  in trust for registered holders
of  Merrill  Lynch  Mortgage   Investors,   Inc.,  Mortgage  Loan  Asset  Backed
Certificates, Series 1999-NC1," which must be an Eligible Account.

                  "Distribution Date": The 20th day of any month, or if such
20th day is not a Business Day, the Business Day immediately following such 20th
day, commencing in August 1999.

                  "Due Date": With respect to each Distribution Date, the day of
the month on which the Monthly Payment is due on a Mortgage Loan during the
related Collection Period, exclusive of any days of grace.

                  "Duff & Phelps"  Duff & Phelps Credit Rating Co.

                  "Eligible  Account":   Any  of  (i)  an  account  or  accounts
maintained  with a federal or state  chartered  depository  institution or trust
company the short-term unsecured debt obligations of which (or, in the case of a
depository  institution  or trust company that is the principal  subsidiary of a
holding  company,  the  short-term  unsecured  debt  obligations of such holding
company) are rated at least A-1 by S&P (or comparable ratings if S&P are not the
Rating  Agencies) at the time any amounts are held on deposit  therein,  (ii) an
account or accounts the deposits in which are fully insured by the FDIC or (iii)
a trust account or accounts maintained with the trust department of a federal or
state chartered depository  institution or trust company acting in its fiduciary
capacity. Eligible Accounts may bear interest.

                  "Estate in Real Property": A fee simple estate in a parcel of
land.

                  "Expense Adjusted Maximum Mortgage Rate": With respect to any
Mortgage Loan, an amount equal to the Maximum Mortgage Rate thereon minus the
Expense Fee Rate.

                  "Expense Fee Rate": The sum of the Trustee Fee Rate and the
Servicing Fee Rate.

                  "Extra Principal Distribution Amount": With respect to any
Distribution Date, the lesser of (a) Monthly Excess Interest Amount for such
Distribution Date and (b) the Overcollateralization Deficiency for such date.

                  "Extraordinary Trust Fund Expenses":  Any amounts reimbursable
to the Trustee, or any director, officer, employee or agent of the Trustee, from
the Trust Fund  pursuant  to Section  8.05,  and any  amounts  payable  from the
Distribution Account in respect of taxes pursuant to Section 11.01(g)(iv).

                  "FDIC": Federal Deposit Insurance Corporation or any successor
thereto.

                  "FHLMC": Federal Home Loan Mortgage Corporation or any
successor thereto.

                  "Final Recovery Determination":  With respect to any defaulted
Mortgage  Loan or any REO Property  (other than a Mortgage  Loan or REO Property
purchased  by the  Mortgage  Loan  Originator,  the  Depositor  or the  Servicer
pursuant  to  or  as  contemplated  by  Section  2.03,   3.16(c)  or  10.01),  a
determination  made by the Servicer  that all  Insurance  Proceeds,  Liquidation
Proceeds and other payments or recoveries which the Servicer,  in its reasonable
good faith judgment,  expects to be finally  recoverable in respect thereof have
been so recovered. The Servicer shall maintain records,  prepared by a Servicing
Officer of the Servicer, of each Final Recovery Determination made thereby.

                  "First Union": First Union National Bank or any successor
thereto.

                  "FNMA":  Fannie Mae or any successor thereto.

                  "Gross Margin":  With respect to each Adjustable Rate Mortgage
Loan, the fixed  percentage set forth in the related Mortgage Note that is added
to the Index on each Adjustment Date in accordance with the terms of the related
Mortgage Note used to determine the Mortgage Rate for such Mortgage Loan.

                  "Independent": When used with respect to any specified Person,
any such Person who (a) is in fact  independent of the  Depositor,  the Servicer
and their respective Affiliates, (b) does not have any direct financial interest
in or any material indirect financial interest in the Depositor, the Servicer or
any Affiliate thereof, and (c) is not connected with the Depositor, the Servicer
or  any  Affiliate  thereof  as an  officer,  employee,  promoter,  underwriter,
trustee,  partner,  director or Person performing similar  functions;  provided,
however,  that a Person shall not fail to be Independent  of the Depositor,  the
Servicer or any Affiliate  thereof  merely because such Person is the beneficial
owner of 1% or less of any  class of  securities  issued by the  Depositor,  the
Servicer or any Affiliate thereof, as the case may be.

                  "Independent  Contractor":  Either (i) any Person  (other than
the  Servicer)  that would be an  "independent  contractor"  with respect to the
REMIC  Trust  within the meaning of Section  856(d)(3)  of the Code if the REMIC
Trust were a real estate  investment  trust (except that the ownership tests set
forth in that  section  shall be  considered  to be met by any Person that owns,
directly or  indirectly,  35 percent or more of any Class of  Certificates),  so
long as the REMIC  Trust does not  receive or derive any income from such Person
and provided that the relationship  between such Person and the Trust Fund is at
arm's   length,   all  within  the  meaning  of  Treasury   Regulation   Section
1.856-4(b)(5),  or (ii) any other Person (including the Servicer) if the Trustee
has  received  an Opinion of Counsel to the effect that the taking of any action
in respect of any REO Property by such Person, subject to any conditions therein
specified,  that is otherwise herein  contemplated to be taken by an Independent
Contractor  will not cause such REO Property to cease to qualify as "foreclosure
property"  within  the  meaning of Section  860G(a)(8)  of the Code  (determined
without regard to the exception  applicable  for purposes of Section  860D(a) of
the Code),  or cause any income realized in respect of such REO Property to fail
to qualify as Rents from Real Property.

                  "Index":  With respect to each  Adjustable  Rate Mortgage Loan
and each related Adjustment Date, the average of the interbank offered rates for
six-month United States dollar deposits in the London market as published in The
Wall Street Journal and as most recently  available as of the first Business Day
of the month preceding the month of such Adjustment Date, or as specified in the
related Mortgage Note.

                  "Initial Class BB Notional Amount":  $9,750,000.

                  "Insurance  Proceeds":  Proceeds of any title  policy,  hazard
policy or other  insurance  policy  covering a Mortgage Loan, to the extent such
proceeds  are not to be  applied to the  restoration  of the  related  Mortgaged
Property or released to the Mortgagor in accordance with the procedures that the
Servicer  would  follow in  servicing  mortgage  loans held for its own account,
subject to the terms and conditions of the related Mortgage Note and Mortgage.

                  "Interest  Accrual  Period":  With respect to any Distribution
Date and the  Certificates  (other than the Class BB  Certificates),  the period
from the Distribution Date in the month immediately preceding the month in which
such  Distribution  Date occurs (or, in the case of the first  Interest  Accrual
Period,  from the Closing  Date) through the day before such  Distribution  Date
occurs; with respect to any Distribution Date and the Class BB Certificates, the
calendar month preceding the month in which such Distribution Date occurs.

                  "Interest Carry Forward  Amount":  With respect to the Offered
Certificates  and any Distribution  Date, the sum of (a) the excess,  if any, of
the Accrued Certificate Interest calculated at the then applicable  Pass-Through
Rate for a prior  Distribution  Date over the  amount  in  respect  of  interest
actually  distributed  on such  Class on such  prior  Distribution  Date and (b)
interest  on such  excess at the  applicable  Pass-Through  Rate for the  actual
number of days elapsed since such prior Distribution Date.

                  "Interest Determination Date": With respect to the Offered
Certificates and any Interest Accrual Period therefor, the second London
Business Day preceding the commencement of such Interest Accrual Period.

                  "Interest   Distribution   Amount":   With   respect   to  any
Distribution  Date and a Class  of  Certificates,  the sum of (i) the  aggregate
Accrued Certificate Interest on such Class of Certificates for such Distribution
Date and (ii) the  aggregate  Interest  Carry  Forward  Amount for such Class of
Certificates for such Distribution Date.

                  "Interest  Remittance  Amount" means, as of any  Determination
Date,  the sum,  without  duplication,  of (i) all interest due and collected or
advanced  during the related  Collection  Period on the Mortgage Loans (less the
Servicing  Fee,  certain  amounts  available for  reimbursement  of Advances and
Servicing Advances and certain other  reimbursable  expenses payable pursuant to
this  Agreement),  (ii) all  Compensating  Interest paid by the Servicer on such
Determination Date, (iii) prepayment premiums and penalties and (iv) the portion
of any  payment  in  connection  with any  substitution,  Purchase  Price or Net
Liquidation  Proceeds  relating to interest,  provided  that with respect to the
first Collection Period only the Interest  Remittance Amount shall be reduced by
an amount equal to eight (8) days of interest at the Net  Mortgage  Rate due and
collected or advanced on the Mortgage Loans.

                  "Late  Collections":  With respect to any Mortgage  Loan,  all
amounts received subsequent to the Determination Date immediately  following any
Collection Period,  whether as late payments of Monthly Payments or as Insurance
Proceeds,  Liquidation  Proceeds or otherwise,  which represent late payments or
collections of principal and/or interest due (without regard to any acceleration
of payments  under the related  Mortgage and Mortgage  Note) but  delinquent for
such Collection Period and not previously recovered.

                  "Latest Possible Maturity Date": The Distribution Date in June
20, 2030.

                  "LIBOR Rate": With respect to the Offered Certificates and any
Distribution  Date, the sum of One-Month LIBOR plus the applicable  Pass-Through
Margin.

                  "Liquidation Event": With respect to any Mortgage Loan, any of
the  following  events:  (i) such  Mortgage  Loan is paid in full;  (ii) a Final
Recovery  Determination is made as to such Mortgage Loan; or (iii) such Mortgage
Loan is removed  from the Trust Fund by reason of its being  purchased,  sold or
replaced  pursuant to or as  contemplated  by Section 2.03,  Section  3.16(c) or
Section 10.01. With respect to any REO Property, either of the following events:
(i) a Final Recovery Determination is made as to such REO Property; or (ii) such
REO  Property  is removed  from the Trust Fund by reason of its being  purchased
pursuant to Section 10.01.

                  "Liquidation  Proceeds":  The  amount  (other  than  Insurance
Proceeds or amounts  received in respect of the rental of any REO Property prior
to REO  Disposition)  received by the Servicer in connection with (i) the taking
of all or a part of a  Mortgaged  Property  by  exercise of the power of eminent
domain or  condemnation,  (ii) the  liquidation of a defaulted  Mortgage Loan by
means  of a  trustee's  sale,  foreclosure  sale  or  otherwise,  or  (iii)  the
repurchase,  substitution or sale of a Mortgage Loan or an REO Property pursuant
to or as contemplated by Section 2.03, Section 3.16(c),  Section 3.23 or Section
10.01.

                  "Loan-to-Value Ratio": As of any date of determination, the
fraction, expressed as a percentage, the numerator of which is the principal
balance of the related Mortgage Loan at such date and the denominator of which
is the Value of the related Mortgaged Property.

                  "London Business Day": Any day on which banks in the City of
London and New York City are open and conducting transactions in United States
dollars.

                  "Lost Note Affidavit": With respect to any Mortgage Loan as to
which the original  Mortgage Note has been permanently lost or destroyed and has
not been  replaced,  an affidavit from the Mortgage Loan  Originator  certifying
that the original Mortgage Note has been lost,  misplaced or destroyed (together
with a copy of the related Mortgage Note) in the form of Exhibit G hereto.

                  "Maximum Collateral Balance":  $135,211,506.37.

                  "Maximum Mortgage Rate": With respect to each Adjustable Rate
Mortgage Loan, the percentage set forth in the related Mortgage Note as the
maximum Mortgage Rate thereunder.

                  "Minimum Mortgage Rate": With respect to each Adjustable Rate
Mortgage Loan, the percentage set forth in the related Mortgage Note as the
minimum Mortgage Rate thereunder.

                  "Monthly Excess Cash Flow Amount": With respect to any
Distribution Date, the sum of the Monthly Excess Interest Amount and the
Overcollateralization Release Amount.

                  "Monthly Excess Interest Amount": With respect to any
Distribution Date, such term has the meaning set forth in paragraph Sixth of
Section 4.01(a).

                  "Monthly  Payment":  With  respect to any Mortgage  Loan,  the
scheduled  monthly payment of principal and interest on such Mortgage Loan which
is payable by the related Mortgagor from time to time under the related Mortgage
Note, determined:  (a) after giving effect to (i) any Deficient Valuation and/or
Debt Service Reduction with respect to such Mortgage Loan and (ii) any reduction
in the amount of interest collectible from the related Mortgagor pursuant to the
Relief Act; (b) without  giving effect to any extension  granted or agreed to by
the Servicer  pursuant to Section 3.07; and (c) on the assumption that all other
amounts, if any, due under such Mortgage Loan are paid when due.

                  "Mortgage": The mortgage, deed of trust or other instrument
creating a first lien on, or first priority security interest in, a Mortgaged
Property securing a Mortgage Note.

                  "Mortgage File": The mortgage documents listed in Section 2.01
pertaining to a particular Mortgage Loan and any additional documents required
to be added to the Mortgage File pursuant to this Agreement.

                  "Mortgage  Loan":  Each mortgage loan transferred and assigned
to the Trustee  pursuant to Section 2.01 or Section 2.03(d) as from time to time
held as a part of the Trust Fund, the Mortgage Loans so held being identified in
the Mortgage Loan Schedule.

                  "Mortgage Loan Originator": New Century Mortgage Corporation,
or its successor in interest, in its capacity as seller under the Mortgage Loan
Purchase Agreement.

                  "Mortgage Loan Purchase Agreement": The agreement between the
Mortgage Loan Originator and Merrill Lynch Mortgage Capital Inc., an Affiliate
of the Depositor, regarding the transfer of the Mortgage Loans by the Mortgage
Loan Originator to Merrill Lynch Mortgage Capital Inc. in the form of Exhibit C
annexed hereto.

                  "Mortgage Loan Schedule": As of any date, the list of Mortgage
Loans included in the Trust Fund on such date. The Mortgage Loan Schedule shall
set forth the following information with respect to each Mortgage Loan:

                  1.   the Mortgage Loan Originator's Mortgage Loan identifying
     number;

                  2.   the Mortgagor's name;

                  3.   the street address of the Mortgaged Property including
     the state and zip code;

                  4.   a code indicating whether the Mortgaged Property is
     owner-occupied;

                  5.   the type of Residential Dwelling constituting the
     Mortgaged Property;

                  6.   the original months to maturity;

                  7.   the remaining  months to stated maturity from the
     Cut-off Date based on the original amortization schedule;

                  8.   the Loan-to-Value Ratio at origination;

                  9.   the Mortgage Rate in effect immediately following the
     Cut-off Date;

                 10.  (A) the date on which the first Monthly Payment was due
     on the Mortgage Loan  and,  (B) if  such  date is not  consistent  with
     the  Due  Date currently in effect, such Due Date;

                 11.  the stated maturity date;

                 12.  the amount of the Monthly Payment due on the first Due
     Date on or after the Cut-off Date;

                 13.  the last Due Date on which a Monthly  Payment was
     actually  applied to the unpaid Principal Balance;

                 14.  the original principal amount of the Mortgage Loan;

                 15.  the  outstanding  principal  balance  of the  Mortgage
     Loan as of the close of  business  on the  Cut-off Date;

                 16.  in the case of each Adjustable Rate Mortgage Loan, the
     next Adjustment Date;

                 17.  in the case of each Adjustable Rate Mortgage Loan, the
     Gross Margin;

                 18.  a code  indicating  the purpose of the  Mortgage  Loan
     (i.e.,  purchase financing, Rate/Term Refinancing, Cash-Out Refinancing);

                 19.  the Maximum Mortgage Rate;

                 20.  the Minimum Mortgage Rate;

                 21.  a code indicating the documentation style program;

                 22.  the risk grade or Credit Bureau Risk Score;

                 23.  the Value of the Mortgaged Property;

                 24.  a code indicating whether the Mortgage Loan has a
      prepayment penalty and

                 25.  a code indicating whether the Mortgage Loan is a Delayed
      First Adjustment Date Loan.

                  The  Mortgage  Loan  Schedule  shall set  forth the  following
information,  as of the Cut-off Date with  respect to the Mortgage  Loans in the
aggregate:  (1) the number of Mortgage Loans; (2) the current  principal balance
of the Mortgage Loans;  (3) the weighted  average  Mortgage Rate of the Mortgage
Loans; and (4) the weighted average maturity of the Mortgage Loans. The Mortgage
Loan Schedule  shall be amended from time to time by the Depositor in accordance
with the provisions of this Agreement.  With respect to any Qualified Substitute
Mortgage  Loan,  Cut-off  Date shall refer to the related  Cut-off Date for such
Mortgage  Loan,  determined  in accordance  with the  definition of Cut-off Date
herein.

                  "Mortgage Note": The original executed note or other evidence
of indebtedness evidencing the indebtedness of a Mortgagor under a Mortgage
Loan.

                  "Mortgage Pool": The pool of Mortgage Loans, identified on
Schedule 1 from time to time, and any REO Properties acquired in respect
thereof.

                  "Mortgage  Rate":  With  respect to each  Mortgage  Loan,  the
annual rate at which interest accrues on such Mortgage Loan from time to time in
accordance with the provisions of the related  Mortgage Note,  which rate (A) as
of any date of  determination  until the first  Adjustment  Date  following  the
Cut-off  Date shall be the rate set forth in the Mortgage  Loan  Schedule as the
Mortgage Rate in effect immediately following the Cut-off Date and (B) as of any
date of  determination  thereafter  shall  be the rate as  adjusted  on the most
recent  Adjustment  Date,  to equal the sum,  rounded to the  nearest  0.125% as
provided in the Mortgage Note, of the Index, as most recently  available as of a
date prior to the  Adjustment  Date as set forth in the related  Mortgage  Note,
plus the related Gross Margin;  provided that the Mortgage Rate on such Mortgage
Loan on any  Adjustment  Date shall never be more than the lesser of (i) the sum
of the Mortgage Rate in effect immediately prior to the Adjustment Date plus the
related  Periodic Rate Cap, if any, and (ii) the related Maximum  Mortgage Rate,
and shall  never be less than the  greater  of (i) the  Mortgage  Rate in effect
immediately prior to the Adjustment Date less the Periodic Rate Cap, if any, and
(ii) the related Minimum  Mortgage Rate. With respect to each Mortgage Loan that
becomes  an REO  Property,  as of any date of  determination,  the  annual  rate
determined in accordance with the immediately  preceding sentence as of the date
such Mortgage Loan became an REO Property.

                  "Mortgaged Property": The underlying property securing a
Mortgage Loan, including any REO Property, consisting of an Estate in Real
Property improved by a Residential Dwelling.

                  "Mortgagor":  The obligor on a Mortgage Note.

                  "Net Excess Spread":  With respect to any  Distribution  Date,
the fraction,  expressed as a percentage, the numerator of which is equal to the
amount, if any, by which (a) the product of (i) the Aggregate Loan Balance as of
the end of the  related  Collection  Period and (ii) the  Weighted  Average  Net
Mortgage   Rates  exceeds  (b)  the  Interest   Distribution   Amount  for  such
Distribution  Date,  and the  denominator  of  which is the  product  of (x) the
Aggregate Loan Balance and (y) the actual number of days in the related  Accrual
Period divided by 360.

                  "Net Liquidation Proceeds": With respect to any Mortgage Loan,
the related  Liquidation  Proceeds  received and retained in connection with the
liquidation  of such Mortgage  Loan, net of  unreimbursed  expenses  incurred in
connection  with  liquidation  or  foreclosure  and  unreimbursed  Advances  and
Servicing Advances, if any.

                  "Net Mortgage Rate": With respect to any Mortgage Loan (or the
related  REO  Property),  as of any date of  determination,  a per annum rate of
interest equal to the then applicable Mortgage Rate for such Mortgage Loan minus
the Expense Fee Rate.

                  "Net Prepayment Interest Shortfall": With respect to any
Distribution Date, the excess, if any, of any Prepayment Interest Shortfalls for
such date over the sum of any amounts paid by the Servicer with respect to such
shortfalls pursuant to this Agreement.

                  "New Lease":  Any lease of REO Property entered into on behalf
of the Trust  Fund,  including  any lease  renewed or  extended on behalf of the
Trust  Fund if the  Trust  Fund has the right to  renegotiate  the terms of such
lease.

                  "Nonrecoverable  Advance":  Any Advance or  Servicing  Advance
previously  made or  proposed  to be made in respect  of a Mortgage  Loan or REO
Property that, in the good faith business judgment of the Servicer, will not or,
in the case of a proposed Advance or Servicing Advance,  would not be ultimately
recoverable  from  related  late  payments,  Insurance  Proceeds or  Liquidation
Proceeds on such Mortgage Loan or REO Property as provided herein.

                  "Non-United States Person": Any Person other than a United
States Person.

                  "Offered Certificates": The Class A Certificates, the Class M
Certificates and the Class B Certificates.

                  "Officers' Certificate":  A certificate signed by the Chairman
of the Board,  the Vice Chairman of the Board, the President or a vice president
(however  denominated),  and  by the  Treasurer,  the  Secretary,  or one of the
assistant treasurers or assistant secretaries of the Servicer, the Mortgage Loan
Originator, or the Depositor, as applicable.

                  "One-Month  LIBOR":  With  respect  to  any  Interest  Accrual
Period, the London interbank offered rate for one-month U.S. dollar deposits for
a term equal to the  relevant  Interest  Accrual  Period as such rates appear on
Telerate  Page 3750,  as of 11:00 a.m.  (London time) on such date. If such rate
does not appear on Telerate Page 3750,  the rate for that day will be determined
on the basis of the rates at which deposits in United States dollars are offered
by the Reference Banks at approximately  11:00 a.m., London time, on that day to
banks in the London interbank  market for a term equal to the relevant  Interest
Accrual Period.  The Trustee will request the principal London office of each of
the  Reference  Banks to provide a quotation  of its rate.  If at least two such
quotations are provided,  the rate for that day will be the  arithmetic  mean of
the quotations. If fewer than two quotations are provided as requested, the rate
for that day will be the  arithmetic  mean of the rates quoted by major banks in
New York City (over which the Trustee has no control),  selected by the Trustee,
at approximately  11:00 a.m., New York City time on that day for loans in United
States  dollars  to  leading  European  banks for a term  equal to the  relevant
Interest  Accrual Period.  If the Trustee is unable to determine One Month LIBOR
for an Interest Accrual Period,  the rate for such Interest Accrual Period shall
be One Month LIBOR as  determined  for the  previous  Interest  Accrual  Period.
Notwithstanding  the foregoing,  however,  One-Month LIBOR for an Accrual Period
shall not be based on One-Month LIBOR for the previous  Interest  Accrual Period
for three  consecutive  Interest  Accrual  Periods.  If,  under  the  priorities
described  above,  One-Month  LIBOR  for an  Accrual  Period  would  be based on
One-Month  LIBOR  for the  previous  Interest  Accrual  Period  for  the  second
consecutive  Interest  Accrual  Period,  the Trustee  shall  select a comparable
alternative  index (over which the Trustee has no control) used for  determining
one-month  Eurodollar  lending  rates  that  is  calculated  and  published  (or
otherwise made available) by an independent third party; provided,  however, if,
under the priorities  described  above,  LIBOR for a Distribution  Date would be
based on LIBOR for the  previous  Distribution  Date for the  third  consecutive
Distribution  Date,  the Trustee shall select an  alternative  comparable  index
(over  which  the  Trustee  has no  control),  used  for  determining  one-month
Eurodollar  lending  rates that is calculated  and published (or otherwise  made
available) by an independent party..

                  "Opinion of Counsel":  A written opinion of counsel,  who may,
without  limitation,  be salaried  counsel for the  Depositor , or the  Servicer
acceptable  to the Trustee,  except that any opinion of counsel  relating to (a)
the  qualification of the Trust Fund as a REMIC or (b) compliance with the REMIC
Provisions must be an opinion of Independent counsel.

                  "Original Mortgage Loan": Any of the Mortgage Loans included
in the Trust Fund as of the Closing Date.

                  "Overcollateralization  Amount":  As of any Distribution Date,
the excess,  if any, of (x) the Pool Principal Balance as of the last day of the
immediately preceding Collection Period over (y) the aggregate Class Certificate
Balance of the Offered Certificates (after taking into account all distributions
of principal on such Distribution Date).

                  "Overcollateralization  Deficiency":  As of  any  Distribution
Date, the excess, if any, of (x) the Targeted  Overcollateralization  Amount for
such  Distribution  Date  over  (y) the  Overcollateralization  Amount  for such
Distribution  Date,  calculated  for this purpose  after taking into account the
reduction on such  Distribution  Date of the Class  Certificate  Balances of the
Offered Certificates resulting from the distribution of the Principal Remittance
Amount (but not the Extra Principal  Distribution  Amount) on such  Distribution
Date, but prior to taking into account any Applied Realized Loss Amounts on such
Distribution Date.

                  "Overcollateralization  Release  Amount":  With respect to any
Distribution  Date after the  Stepdown  Date on which a Trigger  Event is not in
effect, the lesser of (x) the Principal  Remittance Amount for such Distribution
Date and (y) the  excess,  if any, of (i) the  Overcollateralization  Amount for
such Distribution Date, assuming that 100% of the Principal Remittance Amount is
applied as a principal payment on the Offered  Certificates on such Distribution
Date over (ii) the Targeted  Overcollateralization  Amount for such Distribution
Date.

                  "Ownership Interest": As to any Certificate, any ownership or
security interest in such Certificate, including any interest in such
Certificate as the Holder thereof and any other interest therein, whether direct
or indirect, legal or beneficial, as owner or as pledgee.

                  "Pass-Through Margin": For each Class of Offered Certificates,
as set forth below;  provided,  however,  that for each Interest  Accrual Period
beginning after the  Distribution  Date on which the aggregate  Stated Principal
Balance (as defined  herein) of the Mortgage  Loans is 10% or less of the Stated
Principal  Balance of the Mortgage  Loans as of the Cut-off  Date (the  "Cut-off
Date Pool Principal Balance"), each such Pass-Through Margin will be doubled for
the Class A Certificates and increased by 50% for the Subordinated Certificates:

                  Class                              Pass-Through Margin
                  -----                              -------------------
                  A                                      0.37%
                  M-1                                    0.57%
                  M-2                                    1.05%
                  B                                      2.90%

                  "Pass-Through Rate": With respect to the Class A, M-1, M-2 and
B Certificates and any Distribution Date, a rate per annum equal to the lesser
of (i) the LIBOR Rate, and (ii) the Available Funds Pass-Through Rate. With
respect to the Class BB Certificate, 8.00% per annum, and with respect to the
Class C Regular Interests, the Weighted Average Net Mortgage Rate. Except with
respect to the Class BB Certificate, all calculations of interest for purposes
of the Pass-Through Rate shall be based on a 360-day year and the actual number
of days in the applicable Interest Accrual Period; all calculations of interest
for purposes of the Pass-Through Rate for the Class BB Certificate shall be
based on an assumed 360-day year consisting of twelve 30-day months.

                  "Percentage   Interest":   With   respect  to  each  Class  of
Certificates, the undivided percentage ownership in such Class evidenced by such
Certificate,  expressed as a  percentage,  the numerator of which is the initial
Certificate   Principal   Balance   represented  by  such  Certificate  and  the
denominator of which is the initial Class Certificate Balance of such Class. The
Class A Certificates, Class M-1 Certificates, Class M-2 Certificates and Class B
Certificates are issuable only in minimum Percentage Interests  corresponding to
minimum  initial  Certificate  Principal  Balances of $100,000 and increments of
$1,000 in excess thereof. The Class BB Certificates are issuable only in minimum
Percentage  Interests  corresponding  to minimum initial  Certificate  Principal
Balances of $1,000,000 and increments of $1,000 in excess thereof.  With respect
to any Class R or Class X  Certificate,  the undivided  percentage  ownership in
such Class evidenced by such Certificate, as set forth on the face of such Class
R or Class X Certificate. The Class R and Class X Certificates are issuable only
in minimum Percentage Interests of 25%.

                  "Periodic  Rate Cap":  With  respect to each  Adjustable  Rate
Mortgage Loan and any Adjustment Date therefor,  the fixed  percentage set forth
in the related  Mortgage Note, which is the maximum amount by which the Mortgage
Rate for such  Mortgage  Loan may  increase or decrease  (without  regard to the
Maximum Mortgage Rate or the Minimum Mortgage Rate) on such Adjustment Date from
the Mortgage Rate in effect immediately prior to such Adjustment Date.

                  "Permitted Investments": Any one or more of the following
obligations or securities acquired at a purchase price of not greater than par,
regardless of whether issued by the Depositor, the Servicer, the Trustee or any
of their respective Affiliates:

(i)      direct  obligations  of, or obligations  fully  guaranteed as to timely
         payment of principal  and interest by, the United  States or any agency
         or instrumentality thereof, provided such obligations are backed by the
         full faith and credit of the United States, provided, however, that any
         obligation  of, or  guaranteed  by, FHLMC or FNMA,  other than a senior
         debt or a mortgage participation or pass-through certificate guaranteed
         by FHLMC or FNMA shall be a Permitted Investment.

(ii)     demand and time  deposits in,  certificates  of deposit of, or bankers'
         acceptances issued by, any Depository Institution;

(iii)    repurchase obligations with respect to any security described in clause
         (i)  above  entered  into  with a  Depository  Institution  (acting  as
         principal);

(iv)     securities  bearing  interest or sold at a discount  that are issued by
         any  corporation  incorporated  under the laws of the United  States of
         America or any State  thereof and that are rated by each Rating  Agency
         in its highest  long-term  unsecured  rating  categories at the time of
         such   investment  or   contractual   commitment   providing  for  such
         investment;

(v)      commercial   paper   (including  both   non-interest-bearing   discount
         obligations and interest-bearing  obligations payable on demand or on a
         specified  date not more  than 30 days  after  the date of  acquisition
         thereof) that is rated by each Rating Agency in its highest  short-term
         unsecured debt rating available at the time of such investment;

(vi)     units  of  money  market  funds  that  have  been  rated  "AAA" by S&P,
         including any such funds for which the Trustee or any Affiliate thereof
         receives compensation with respect to such investment; and

(vii)    if  previously  confirmed in writing to the Trustee,  any other demand,
         money  market or time  deposit,  or any other  obligation,  security or
         investment,  as may be acceptable to the Rating Agencies as a permitted
         investment  of funds backing  securities  that have been rated "AAA" by
         S&P;

provided that no instrument  described hereunder shall evidence either the right
to receive (a) only interest  with respect to the  obligations  underlying  such
instrument or (b) both principal and interest  payments derived from obligations
underlying such instrument and the interest and principal  payments with respect
to such  instrument  provide a yield to maturity at par greater than 120% of the
yield to maturity at par of the underlying obligations.

                  "Permitted Transferee": Any Transferee of a Residual
Certificate other than a Disqualified Organization or Non-United States Person.

                  "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": As of any date of determination, the
sum of the Stated Principal Balances of all of the outstanding Mortgage Loans.

                  "Prepayment  Assumption":  A  prepayment  rate of 28% CPR. The
Prepayment  Assumption  is used solely for  determining  the accrual of original
issue discount on the  Certificates  for federal income tax purposes.  A CPR (or
Constant  Prepayment  Rate)  represents an annualized  constant  assumed rate of
prepayment  each month of a pool of mortgage loans  relative to its  outstanding
principal balance for the life of such pool.

                  "Prepayment Excess": As to any Principal Prepayment received
by the Servicer from the first day of any calendar month, commencing in July
1999, through the Determination Date in such calendar month, all amounts paid by
the related Mortgagor in respect of interest on such Principal Prepayment. All
Prepayment Excess shall be paid to the Servicer as additional servicing
compensation.

                  "Prepayment   Interest   Shortfall":   With   respect  to  any
Distribution  Date,  for each  Mortgage Loan that was the subject of a Principal
Prepayment  in full that was  received and applied by the Servicer to reduce the
outstanding  principal  balance of such loan,  an amount  equal to the  interest
shortfalls  attributable to such Principal  Prepayments.  The obligations of the
Servicer  in  respect  of any  Prepayment  Interest  Shortfall  are set forth in
Section 3.24.

                  "Principal   Distribution   Amount":   With   respect  to  any
Distribution  Date, the sum of (i) the Principal  Remittance Amount (minus,  for
Distribution  Dates  occurring  on and after the  Stepdown  Date and for which a
Trigger Event is not in effect,  the  Overcollateralization  Release Amount,  if
any) and (ii) the Extra Principal Distribution Amount, if any.

                  "Principal  Prepayment":  Any payment of principal made by the
Mortgagor on a Mortgage  Loan which is received in advance of its  scheduled Due
Date and which is not accompanied by an amount of interest representing the full
amount  of  scheduled  interest  due on any Due  Date  in any  month  or  months
subsequent to the month of prepayment.

                  "Principal   Remittance   Amount":   With   respect   to   any
Distribution  Date, the amount equal to the sum (less certain amounts  available
for  reimbursement  of  Advances  and  Servicing   Advances  and  certain  other
reimbursable  expenses  payable  pursuant to this  Agreement)  of the  following
amounts  (without   duplication)  with  respect  to  the  immediately  preceding
Collection  Period: (i) each payment of principal on a Mortgage Loan received by
the  Servicer  during such  Collection  Period,  including  all full and partial
principal  prepayments  and any  Advances  with  respect  thereto,  (ii) the Net
Liquidation  Proceeds  allocable to principal actually collected by the Servicer
during the related  Collection  Period,  (iii) the portion of the Purchase Price
allocable to principal of all  Mortgage  Loans  repurchased  pursuant to Section
2.03(a)  with  respect  to such  Collection  Period  and (iv)  any  Substitution
Shortfall Amount received on or prior to the previous Determination Date and not
yet distributed.

                  "Purchase  Price":  With respect to any  Mortgage  Loan or REO
Property to be purchased pursuant to or as contemplated by Section 2.03, 3.16(c)
or 10.01, and as confirmed by certificate signed by a Servicing Officer from the
Servicer to the  Trustee,  an amount  equal to the sum of (i) 100% of the Stated
Principal  Balance  thereof as of the date of  purchase  (or such other price as
provided in Section  10.01),  (ii) in the case of (x) a Mortgage  Loan,  accrued
interest on such Stated  Principal  Balance at the  applicable  Mortgage Rate in
effect from time to time from the Due Date as to which interest was last covered
by a payment by the  Mortgagor or an advance by the  Servicer,  which payment or
advance  had as of the date of  purchase  been  distributed  pursuant to Section
4.01,  through  the end of the  calendar  month in which the  purchase  is to be
effected,  and (y) an REO  Property,  the sum of (1)  accrued  interest  on such
Stated Principal Balance at the applicable  Mortgage Rate in effect from time to
time from the Due Date as to which interest was last covered by a payment by the
Mortgagor  or an advance by the Servicer  through the end of the calendar  month
immediately  preceding  the  calendar  month in  which  such  REO  Property  was
acquired,  plus (2) REO Imputed Interest for such REO Property for each calendar
month commencing with the calendar month in which such REO Property was acquired
and ending with the calendar month in which such purchase is to be effected, net
of the total of all net rental income, Insurance Proceeds,  Liquidation Proceeds
and Advances that as of the date of purchase had been distributed as or to cover
REO Imputed Interest pursuant to Section 4.01, (iii) any unreimbursed  Servicing
Advances and Advances and any unpaid  Servicing  Fees allocable to such Mortgage
Loan or REO Property,  (iv) any amounts previously withdrawn from the Collection
Account in respect of such  Mortgage  Loan or REO Property  pursuant to Sections
3.11(ix)  and  3.16(b),  and (v) in the case of a Mortgage  Loan  required to be
purchased  pursuant  to Section  2.03,  expenses  reasonably  incurred  or to be
incurred  by the  Servicer  or the  Trustee  in  respect of the breach or defect
giving rise to the purchase obligation.

                  "Qualified   Substitute   Mortgage   Loan":  A  mortgage  loan
substituted for a Deleted  Mortgage Loan pursuant to the terms of this Agreement
which  must,  on the date of such  substitution,  (i)  have a  Stated  Principal
Balance,  after application of all scheduled  payments of principal and interest
due  during  or  prior  to the  month  of  substitution,  not in  excess  of the
outstanding principal balance of the Deleted Mortgage Loan as of the Due Date in
the calendar month during which the  substitution  occurs,  (ii) have a Mortgage
Rate not less  than (and not more than one  percentage  point in excess  of) the
Mortgage Rate of the Deleted  Mortgage Loan,  (iii) have a Maximum Mortgage Rate
not less than the Maximum  Mortgage Rate on the Deleted Mortgage Loan, (iv) have
a Minimum  Mortgage Rate not less than the Minimum  Mortgage Rate of the Deleted
Mortgage  Loan, (v) have a Gross Margin equal to the Gross Margin of the Deleted
Mortgage Loan,  (vi) have a next  Adjustment Date not more than two months later
than the  next  Adjustment  Date on the  Deleted  Mortgage  Loan,  (vii)  have a
remaining  term to maturity  not  greater  than (and not more than one year less
than) that of the Deleted  Mortgage  Loan,  (viii) have the same Due Date as the
Due Date on the Deleted Mortgage Loan, (ix) have a Loan-to-Value Ratio as of the
date of  substitution  equal to or lower  than  the  Loan-to-Value  Ratio of the
Deleted  Mortgage Loan as of such date, (x) have a risk grading or Credit Bureau
Risk Score  determined  by the Mortgage Loan  Originator,  at least equal to the
risk  grading  assigned  on the  Deleted  Mortgage  Loan,  (xi) is a  "qualified
mortgage"  as  defined  in the  REMIC  Provisions  and  (xii)  conform  to  each
representation and warranty set forth in Section 6 of the Mortgage Loan Purchase
Agreement applicable to the Deleted Mortgage Loan. In the event that one or more
mortgage  loans are  substituted  for one or more Deleted  Mortgage  Loans,  the
amounts  described  in clause (i)  hereof  shall be  determined  on the basis of
aggregate principal balances, the Mortgage Rates described in clause (ii) hereof
shall be determined on the basis of weighted  average  Mortgage Rates,  the risk
gradings  described  in clause (x)  hereof  shall be  satisfied  as to each such
mortgage loan, the terms described in clause (vii) hereof shall be determined on
the basis of weighted  average  remaining  term to maturity,  the  Loan-to-Value
Ratios  described  in clause  (ix)  hereof  shall be  satisfied  as to each such
mortgage loan and, except to the extent otherwise provided in this sentence, the
representations  and  warranties  described  in  clause  (xii)  hereof  must  be
satisfied as to each Qualified Substitute Mortgage Loan or in the aggregate,  as
the case may be.

                  "Rate/Term  Refinancing":  A  Refinanced  Mortgage  Loan,  the
proceeds  of which are not more than the lower of (i) $1000,  and (ii) 1% of the
existing  first mortgage loan and any  subordinate  mortgage loan on the related
Mortgaged Property and related closing costs, and were used exclusively  (except
for up to the lower of (i)  $1000,  and (ii) 1%) to  satisfy  the then  existing
first  mortgage loan and any  subordinate  mortgage loan of the Mortgagor on the
related Mortgaged Property and to pay related closing costs.

                  "Rating Agency or Rating  Agencies":  S&P and Duff & Phelps or
their  successors.  If such  agencies  or  their  successors  are no  longer  in
existence,  "Rating  Agencies" shall be such nationally  recognized  statistical
rating organizations,  or other comparable Persons, designated by the Depositor,
notice of which designation shall be given to the Trustee and the Servicer.

                  "Realized  Loss":  With  respect to each  Mortgage  Loan as to
which a Final  Recovery  Determination  has been made an  amount  (not less than
zero) equal to (i) the unpaid principal  balance of such Mortgage Loan as of the
commencement of the calendar month in which the Final Recovery Determination was
made, plus (ii) accrued interest from the Due Date as to which interest was last
paid by the Mortgagor  through the end of the calendar month in which such Final
Recovery  Determination was made,  calculated in the case of each calendar month
during  such  period (A) at an annual  rate  equal to the  annual  rate at which
interest was then accruing on such  Mortgage Loan and (B) on a principal  amount
equal to the Stated  Principal  Balance of such Mortgage Loan as of the close of
business on the  Distribution  Date during such calendar  month,  plus (iii) any
amounts  previously  withdrawn  from the  Collection  Account in respect of such
Mortgage  Loan  pursuant  to  Sections  3.11(ix)  and  3.16(b),  minus  (iv) the
proceeds,  if any, received in respect of such Mortgage Loan during the calendar
month in which such Final Recovery  Determination  was made, net of amounts that
are  payable  therefrom  to the  Servicer  with  respect to such  Mortgage  Loan
pursuant to clause (iii) of Section 3.11.

                  With respect to any REO Property as to which a Final  Recovery
Determination  has been made an amount  (not  less than  zero)  equal to (i) the
unpaid  principal  balance  of the  related  Mortgage  Loan  as of the  date  of
acquisition of such REO Property on behalf of the Trust Fund,  plus (ii) accrued
interest  from the Due Date as to which  interest was last paid by the Mortgagor
in respect of the related  Mortgage  Loan through the end of the calendar  month
immediately  preceding  the  calendar  month in  which  such  REO  Property  was
acquired,  calculated in the case of each calendar  month during such period (A)
at an annual rate equal to the annual rate at which  interest was then  accruing
on the related  Mortgage Loan and (B) on a principal  amount equal to the Stated
Principal  Balance of the related  Mortgage  Loan as of the close of business on
the  Distribution  Date  during  such  calendar  month,  plus (iii) REO  Imputed
Interest for such REO  Property  for each  calendar  month  commencing  with the
calendar  month in which such REO  Property  was  acquired  and ending  with the
calendar month in which such Final Recovery  Determination  was made,  plus (iv)
any amounts  previously  withdrawn from the Collection Account in respect of the
related Mortgage Loan pursuant to Sections  3.11(ix) and 3.16(b),  minus (v) the
aggregate of all Advances and Servicing Advances in respect of such REO Property
or the related Mortgage Loan for which the Servicer (or Trustee) has been or, in
connection with such Final Recovery  Determination,  will be reimbursed pursuant
to  Section  3.23 out of  rental  income,  Insurance  Proceeds  and  Liquidation
Proceeds  received in respect of such REO Property,  minus (vi) the total of all
net rental  income,  Insurance  Proceeds and  Liquidation  Proceeds  received in
respect of such REO Property  that has been,  or in  connection  with such Final
Recovery Determination, will be transferred to the Distribution Account pursuant
to Section 3.23.
                  With  respect  to each  Mortgage  Loan  which has  become  the
subject of a Deficient  Valuation,  the difference between the principal balance
of the Mortgage Loan outstanding  immediately prior to such Deficient  Valuation
and the  principal  balance of the  Mortgage  Loan as  reduced by the  Deficient
Valuation.

                  With  respect  to each  Mortgage  Loan  which has  become  the
subject of a Debt Service  Reduction,  the portion,  if any, of the reduction in
each affected  Monthly Payment  attributable to a reduction in the Mortgage Rate
imposed by a court of competent  jurisdiction.  Each such Realized Loss shall be
deemed to have been incurred on the Due Date for each affected Monthly Payment.

                  "Record  Date":  With respect to each  Distribution  Date, the
close of business on the Business Day  immediately  preceding such  Distribution
Date (or, if Definitive  Certificates  are issued,  the close of business on the
last Business Day of the month  preceding  the month in which such  Distribution
Date occurs).

                  "Reference Banks": Such leading banks selected by the Trustee
and engaged in transactions in Eurodollar deposits in the international
Eurocurrency market.

                  "Refinanced Mortgage Loan": A Mortgage Loan the proceeds of
which were not used to purchase the related Mortgaged Property.

                  "Regular Certificate": Any of the Class A Certificates, the
Class M Certificates, the Class B Certificates and the Class X Certificates.

                  "Regular Interest": A "regular interest" in a REMIC within the
meaning of Section 860G(a)(1) of the Code.

                  "Relief Act": The Soldiers' and Sailors' Civil Relief Act of
1940, as amended.

                  "Relief  Act   Interest   Shortfall":   With  respect  to  any
Distribution Date and any Mortgage Loan, any reduction in the amount of interest
collectible  on such Mortgage Loan for the most recently ended calendar month as
a result of the application of the Relief Act.

                  "REMIC": Each pool of assets in the Trust Fund designated as a
REMIC pursuant to Section 11.01(a) hereof.

                  "REMIC  Provisions":  Provisions of the federal income tax law
relating to real estate mortgage  investment  conduits,  which appear at Section
860A-860G of the Code, and related provisions, and proposed, temporary and final
regulations  and  published  rulings,  notices  and  announcements   promulgated
thereunder, as the foregoing may be in effect from time to time.

                  "REMIC 1 Regular Interest": Any of the Class T1-1, Class T1-2,
Class T1-3, Class T1-4 and Class T1-5 Interests.

                  "REMIC 2 Regular  Interest":  Any of the Class A,  Class  M-1,
Class M-2, Class B and Class C Regular Interests, Class IO Component 1, Class IO
Component 2, Class IO Component 3, and Class IO Component 4.

                  "Remittance Report": A report substantially in the form of
Exhibit I, with such additions, deletions and modifications as agreed to by the
Trustee and the Servicer.

                  "Rents from Real Property": With respect to any REO Property,
gross income of the character described in Section 856(d) of the Code as being
included in the term "rents from real property."

                  "REO Account": The account or accounts maintained by the
Servicer in respect of an REO Property pursuant to Section 3.23.

                  "REO Disposition": The sale or other disposition of an REO
Property on behalf of the Trust Fund.

                  "REO  Imputed  Interest":  As to any  REO  Property,  for  any
calendar  month during which such REO Property was at any time part of the Trust
Fund,  one month's  interest at the  applicable  Net Mortgage Rate on the Stated
Principal  Balance  of such REO  Property  (or,  in the case of the  first  such
calendar month, of the related  Mortgage Loan if appropriate) as of the close of
business on the Distribution Date in such calendar month.

                  "REO  Principal   Amortization":   With  respect  to  any  REO
Property,  for any calendar month,  the excess,  if any, of (a) the aggregate of
all amounts received in respect of such REO Property during such calendar month,
whether  in the  form  of  rental  income,  sale  proceeds  (including,  without
limitation,  that portion of the  Termination  Price paid in  connection  with a
purchase of all of the  Mortgage  Loans and REO  Properties  pursuant to Section
10.01 that is allocable to such REO Property) or  otherwise,  net of any portion
of such amounts (i) payable pursuant to Section 3.23(c) in respect of the proper
operation,  management  and  maintenance of such REO Property or (ii) payable or
reimbursable to the Servicer  pursuant to Section  3.23(d) for unpaid  Servicing
Fees in respect of the related Mortgage Loan and unreimbursed Servicing Advances
and Advances in respect of such REO Property or the related  Mortgage Loan, over
(b) the REO Imputed  Interest in respect of such REO Property for such  calendar
month.

                  "REO Property":  A Mortgaged Property acquired by the Servicer
on behalf of the Trust Fund through  foreclosure or deed-in-lieu of foreclosure,
as described in Section 3.23.

                  "Request for Release": A release signed by a Servicing
Officer, in the form of Exhibit D-1 or Exhibit D-2 attached hereto.

                  "Required Reserve Fund Balance":  $5,000.

                  "Required   Reserve  Fund   Deposit":   With  respect  to  any
Distribution  Date occurring  between the Closing Date and the Distribution Date
on which the amount on deposit in the Basis Risk  Reserve  Fund first equals the
Required  Reserve Fund  Balance,  the amount,  if any, by which (i) the Required
Reserve  Fund  Balance  exceeds  (ii) the  amount on  deposit  in the Basis Risk
Reserve Fund  immediately  prior to such date. With respect to any  Distribution
Date on which the Net Excess  Spread is less than 0.25%,  the amount,  if any by
which (a) the  product of 0.50% and the  Aggregate  Loan  Balance  for such date
exceeds  (b) the amount on deposit in the Basis Risk  Reserve  Fund  immediately
prior to such  date.  With  respect  to any  Distribution  Date on which the Net
Excess  Spread is equal to or greater than 0.25%,  the amount,  if any, by which
(i) $5,000  exceeds  (ii) the amount on deposit in the Basis Risk  Reserve  Fund
immediately prior to such date.

                  "Reserve   Interest  Rate":   With  respect  to  any  Interest
Determination  Date, the rate per annum that the Trustee determines to be either
(i) the  arithmetic  mean  (rounded  upwards if necessary  to the nearest  whole
multiple of 0.001%) of the one-month  U.S.  dollar  lending rates which New York
City  banks  selected  by the  Trustee  are  quoting  on the  relevant  Interest
Determination  Date to the  principal  London  offices of  leading  banks in the
London  interbank  market or (ii) in the event that the Trustee can determine no
such  arithmetic  mean, the lowest  one-month U.S. dollar lending rate which New
York  City  banks   selected  by  the  Trustee  are  quoting  on  such  Interest
Determination Date to leading European banks.

                  "Residential  Dwelling":  Any  one  of  the  following:  (i) a
detached  one-family  dwelling,  (ii) a detached two- to  four-family  dwelling,
(iii) a  one-family  dwelling  unit in a  condominium  project,  (iv) a detached
one-family  dwelling in a planned unit  development,  or (v)  manufactured  home
treated as real  property  under  local law none of which is a  co-operative  or
mobile home (as defined in 42 United States Code, Section 5402(6)).

                  "Residual Certificate":  The Class R Certificates.

                  "Residual Interest": The sole class of "residual interests" in
a REMIC within the meaning of Section 860G(a)(2) of the Code.

                  "Responsible Officer":  When used with respect to the Trustee,
any officer  assigned to the  structured  finance  services  department  (or any
successor  thereto),  including any Vice  President,  Assistant Vice  President,
Trust Officer, any Assistant  Secretary,  any trust officer or any other officer
of the Trustee  customarily  performing  functions similar to those performed by
any of the above designated  officers and having direct  responsibility  for the
administration of this Agreement.

                  "Scheduled  Principal  Balance":   With  respect  to  (i)  any
Mortgage  Loan  as of any  Distribution  Date,  the  principal  balance  of such
Mortgage Loan at the close of business on the Cut-off Date,  after giving effect
to  principal  payments  due on or  before  the  Cut-off  Date,  whether  or not
received,  less an amount equal to principal payments due after the Cut-off Date
and on or before the Due Date in the related Collection  Period,  whether or not
received  from the  Mortgagor  or  advanced  by the  Servicer,  and all  amounts
allocable to unscheduled  principal payments (including  Principal  Prepayments,
Liquidation Proceeds, Insurance Proceeds and condemnation proceeds, in each case
to the extent  identified and applied prior to or during the related  Prepayment
Period) and (ii) any REO Property as of any  Distribution  Date,  the  Scheduled
Principal  Balance  of the  related  Mortgage  Loan on the Due Date  immediately
preceding  the date of  acquisition  of such REO Property by or on behalf of the
Trustee  (reduced  by any amount  applied as a  reduction  of  principal  on the
Mortgage  Loan).  With respect to any  Mortgage  Loan and the Cut-off  Date,  as
specified in the Mortgage Loan Schedule.

                  "Senior   Enhancement   Percentage":   With   respect  to  any
Distribution  Date, the  percentage  obtained by dividing (x) the sum of (i) the
aggregate Class  Certificate  Balance of the Subordinated  Certificates and (ii)
the  Overcollateralization  Amount,  in each case  assuming  that the  Principal
Distribution Amount on such Distribution Date is paid entirely to the holders of
the Senior Certificates, by (y) the Pool Principal Balance as of the last day of
the related Collection Period.

                  "Senior Specified Enhancement Percentage": On any date of
determination thereof means 38.6%.

                  "Servicer": Litton Loan Servicing LP, or any successor
servicer appointed as herein provided, in its capacity as Servicer hereunder.

                  "Servicer Remittance Date": With respect to any Distribution
Date, 5:00 p.m. New York time on the Business Day prior to such Distribution
Date.

                  "Servicing Account": The account or accounts created and
maintained pursuant to Section 3.09.

                  "Servicing Advances": The reasonable "out-of-pocket" costs and
expenses  incurred by the Servicer in connection with a default,  delinquency or
other  unanticipated  event by the Servicer in the  performance of its servicing
obligations,  including,  but not limited to, the cost of (i) the  preservation,
restoration  and  protection of a Mortgaged  Property,  (ii) any  enforcement or
judicial  proceedings,  including  foreclosures,  in  respect  of  a  particular
Mortgage Loan,  (iii) the management  (including  reasonable  fees in connection
therewith) and liquidation of any REO Property,  and (iv) the performance of its
obligations  under Sections 3.01,  3.09, 3.14, 3.16 and 3.23. The Servicer shall
not be required to make any  Servicing  Advance in respect of a Mortgage Loan or
REO Property  that, in the good faith business  judgment of the Servicer,  would
not be ultimately  recoverable  from related  Insurance  Proceeds or Liquidation
Proceeds on such Mortgage Loan or REO Property as provided herein.

                  "Servicing  Fee":  With respect to each  Mortgage Loan (or REO
Property) and for any calendar  month,  an amount equal to one month's  interest
(or in the event of any  payment  of  interest  which  accompanies  a  Principal
Prepayment in full made by the Mortgagor  during such calendar  month,  interest
for the number of days covered by such payment of interest) at the Servicing Fee
Rate on the Stated Principal  Balance of such Mortgage Loan (or REO Property) as
of the preceding  Distribution Date (or in the case of the initial  Distribution
Date, as of the Cut-off Date).

                  "Servicing Fee Rate":  0.50% per annum.

                  "Servicing Officer":  Any officer of the Servicer involved in,
or responsible for, the  administration  and servicing of Mortgage Loans,  whose
name and specimen  signature appear on a list of servicing officers furnished by
the Servicer to the Trustee and the  Depositor on the Closing Date, as such list
may from time to time be amended.

                  "Servicing Termination Event": One or more of the events
described in Section 7.01(i)-(vii).

                  "Servicing   Termination  Trigger":  A  Servicing  Termination
Trigger has occurred (i) with respect to a Distribution  Date occurring  between
the  Cut-off  Date and the  fifth  anniversary  of the  Cut-off  Date if on such
Distribution Date (X) the sum of (a) the product of (1) the percentage  obtained
by dividing the balance of 30 to 59 day  Delinquent  Mortgage  Loans by the Pool
Principal  Balance,  (2) 25% and (3)  41.16%;  plus (b) the  product  of (1) the
percentage  obtained by dividing the balance of 60 to 89 day Delinquent Mortgage
Loans  by the  Pool  Principal  Balance,  (2) 50% and (3)  41.16%;  plus (c) the
product of (1) the percentage obtained by dividing the balance of 90 day or more
Delinquent Mortgage Loans by the Pool Principal Balance and (2) 41.16%; plus (d)
the  percentage  obtained  by  dividing  the sum of  Realized  Losses as of such
Distribution Date by the aggregate initial Pool Principal Balance on the Cut-Off
Date,  in each  case as of the last day of the  calendar  month  preceding  such
Distribution  Date,  exceeds (Y) 7.75% and (ii) with  respect to a  Distribution
Date occurring after the fifth  anniversary of the Cut-Off Date and on or before
the tenth  anniversary of the Cut-Off Date if on such  Distribution Date the sum
set forth in (X) above,  in each case as of the last day of the  calendar  month
preceding such Distribution Date, exceeds 11.625%.

                  "Single  Certificate":  With  respect  to any Class of Offered
Certificates,  a hypothetical  Certificate of such Class evidencing a Percentage
Interest  for such  Class  corresponding  to an  initial  Certificate  Principal
Balance of $1,000.  With  respect to the Class X  Certificates  or the  Residual
Certificates,  a  hypothetical  Certificate  of  such  Class  evidencing  a 100%
Percentage Interest in such Class.

                  "60+ Day Delinquent  Loan":  With respect to any Determination
Date, all REO  Properties,  each Mortgage Loan with respect to which any portion
of a Monthly Payment is, as of the last day of the prior Collection  Period, two
months or more past due  (without  giving  effect  to any  grace  period),  each
Mortgage Loan in foreclosure  and each Mortgage Loan for which the Mortgagor has
filed for bankruptcy.

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

                  "Special  Servicer  Fee":  With respect to each  Mortgage Loan
Delinquent more than 90 days,  $125 per month,  which fee shall be payable until
the earlier to occur of (i) 18 consecutive months of such payment,  and (ii) the
Delinquency status of such Mortgage Loan has been reduced to 90 days or less.

                  "Standard Rate":  With respect to any  Distribution  Date, the
rate at which  interest  accrues  on the  Class B  Certificates  subject  to the
Weighted  Average Net Mortgage  Rate,  in each case during the related  Interest
Accrual Period.

                  "Startup Day": The day designated as such pursuant to Section
11.01(b) hereof.

                  "Stated Principal Balance": With respect to any Mortgage Loan:
(a) as of any date of  determination  up to but not including  the  Distribution
Date on which the proceeds,  if any, of a Liquidation Event with respect to such
Mortgage Loan would be distributed,  the outstanding  principal  balance of such
Mortgage  Loan as of the  Cut-off  Date,  after  giving  effect  to all  Monthly
Payments  due thereon on or before the Cut-off  Date whether or not received and
as shown in the  Mortgage  Loan  Schedule,  minus  the sum of (i) the  principal
portion of each  Monthly  Payment  due on a Due Date  subsequent  to the Cut-off
Date,  to the extent  received  from the  Mortgagor or included in a Advance and
distributed  pursuant to Section  4.01 on or before such date of  determination,
(ii) all Principal  Prepayments  received  after the Cut-off Date, to the extent
distributed  pursuant to Section  4.01 on or before such date of  determination,
(iii) all Liquidation Proceeds and Insurance Proceeds applied by the Servicer as
recoveries  of principal in accordance  with the  provisions of Section 3.16, to
the  extent  distributed  pursuant  to  Section  4.01 on or before  such date of
determination,  and (iv) any Realized Loss  incurred  with respect  thereto as a
result of a Deficient  Valuation made during or prior to the  Collection  Period
for the most recent  Distribution Date coinciding with or preceding such date of
determination;  and  (b) as of any  date  of  determination  coinciding  with or
subsequent  to the  Distribution  Date on  which  the  proceeds,  if  any,  of a
Liquidation Event with respect to such Mortgage Loan would be distributed, zero.
With respect to any REO Property:  (a) as of any date of determination up to but
not  including  the  Distribution  Date on  which  the  proceeds,  if any,  of a
Liquidation  Event with respect to such REO Property  would be  distributed,  an
amount (not less than zero) equal to the Stated Principal Balance of the related
Mortgage  Loan as of the date on which such REO  Property was acquired on behalf
of the Trust Fund, minus the aggregate  amount of REO Principal  Amortization in
respect of such REO Property for all previously  ended calendar  months,  to the
extent  distributed  pursuant  to  Section  4.01  on  or  before  such  date  of
determination;  and  (b) as of any  date  of  determination  coinciding  with or
subsequent  to the  Distribution  Date on  which  the  proceeds,  if  any,  of a
Liquidation Event with respect to such REO Property would be distributed, zero.

                  "Stayed  Funds":  Any  payment  required  to be made under the
terms of the  Certificates  and this  Agreement but which is not remitted by the
Servicer  because the Servicer is the subject of a proceeding  under the federal
Bankruptcy  Code and the making of such  remittance is prohibited by Section 362
of the federal Bankruptcy Code.

                  "Stepdown  Date":  The  earlier  to occur of (i) the  later to
occur  of (x)  the  Distribution  Date in  September  2002  and  (y)  the  first
Distribution  Date on which the Senior  Enhancement  Percentage  (calculated for
this purpose only after taking into account  principal  payments received on the
Mortgage Loans that will be distributed on such Distribution  Date, but prior to
the   distribution  of  the  Principal   Distribution   Amount  to  the  Offered
Certificates)  is  greater  than or equal to the  Senior  Specified  Enhancement
Percentage and (ii) the Distribution Date on which the Class Certificate Balance
of the Class A Certificates has been reduced to zero.

                  "Subordinated Certificates": The Class M Certificates and the
Class B Certificates.

                  "Subservicer":  As defined in Section 3.02.

                  "Subservicing Agreement":  As defined in Section 3.02.

                  "Substitution Shortfall Amount": As defined in Section 2.03(d)
hereof.

                  "Targeted    Overcollateralization    Amount":   As   of   any
Distribution  Date,  (x) prior to the  Stepdown  Date,  3.4% of the initial Pool
Principal  Balance and (y) on and after the Stepdown Date and assuming a Trigger
Event is not in effect, the greater of (i) 6.8% of the Pool Principal Balance as
of the last day of the related Collection Period and (ii) $676,058. If a Trigger
Event  is  in   effect   on  and  after  the   Stepdown   Date,   the   Targeted
Overcollateralization    Amount    shall    be    equal    to    the    Targeted
Overcollateralization Amount for the immediately preceding Distribution Date.

                  "Tax  Returns":  The  federal  income tax  return on  Internal
Revenue Service Form 1066, U.S. Real Estate Mortgage  Investment  Conduit Income
Tax Return, including Schedule Q thereto,  Quarterly Notice to Residual Interest
Holders of REMIC Taxable Income or Net Loss Allocation,  or any successor forms,
to be filed on  behalf of the Trust  Fund due to its  classification  as a REMIC
under the REMIC Provisions,  together with any and all other information reports
or returns  that may be required to be furnished  to the  Certificateholders  or
filed  with the  Internal  Revenue  Service  or any  other  governmental  taxing
authority under any applicable provisions of federal, state or local tax laws.

                  "Termination Price":  As defined in Section 10.01.

                  "Terminator":  As defined in Section 10.01.

                  "Total Distribution Amount": With respect to any Distribution
Date, the sum of the Interest Remittance Amount for such date and the Principal
Remittance Amount for such date.

                  "Transfer": Any direct or indirect transfer, sale, pledge,
hypothecation, or other form of assignment of any Ownership Interest in a
Certificate.

                  "Transferee": Any Person who is acquiring by Transfer any
Ownership Interest in a Certificate.

                  "Transferor": Any Person who is disposing by Transfer of any
Ownership Interest in a Certificate.

                  "Trigger  Event":  With  respect to any  Distribution  Date, a
Distribution Date on which the three-month rolling average of 60+ Day Delinquent
Loans equals or exceeds 40% of the Senior Enhancement Percentage; provided, that
if the Class Certificate Balance of the Class A Certificates has been reduced to
zero, a Trigger Event will have occurred if the  three-month  rolling average of
60+ Day Delinquent Loans equals or exceeds 15.44%.

                  "Trust Fund":  The segregated  pool of assets subject  hereto,
constituting the primary trust created hereby and to be administered  hereunder,
consisting  of: (i) such Mortgage Loans as from time to time are subject to this
Agreement,  together with the Mortgage Files relating thereto, and together with
all collections  thereon and proceeds thereof,  (ii) any REO Property,  together
with all collections  thereon and proceeds  thereof,  (iii) the Trustee's rights
with respect to the Mortgage Loans under all insurance  policies  required to be
maintained  pursuant  to this  Agreement  and any  proceeds  thereof,  (iv)  the
Depositor's  rights under the Mortgage Loan Purchase  Agreement  (including  any
security  interest  created  thereby but  excluding  the rights under Section 17
thereof),  (v) the  Collection  Account,  the  Distribution  Account and any REO
Account  and such assets that are  deposited  therein  from time to time and any
investments  thereof,  together  with any and all income,  proceeds and payments
with respect thereto.  Notwithstanding  the foregoing,  however,  the Trust Fund
specifically  excludes  all  payments and other  collections  of  principal  and
interest due on the Mortgage Loans on or before the Cut-off Date.

                  "Trustee": The Chase Manhattan Bank, a New York banking
corporation, or its successor in interest, or any successor trustee appointed as
herein provided.

                  "Trustee's  Fee":  The amount  payable to the  Trustee on each
Distribution  Date  pursuant to Section  8.05 as  compensation  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 of the Trustee hereunder,  which
amount  shall equal one twelfth of the  product of (i) the  Trustee's  Fee Rate,
multiplied by (ii) the aggregate Stated Principal  Balance of the Mortgage Loans
and any REO Properties as of the preceding Distribution Date (or, in the case of
the initial Distribution Date, as of the Cut-off Date).

                  "Trustee's Fee Rate": A rate per annum equal to the sum of (i)
0.0125% and (ii) the reasonable  out-of-pocket  expenses of the Trustee incurred
in  connection  with its duties as Trustee,  expressed  as a  percentage  of the
aggregate Stated Principal  Balance of the Mortgage Loans and any REO Properties
as of  the  preceding  Distribution  Date  (or,  in  the  case  of  the  initial
Distribution Date, as of the Cut-off Date).

                  "Uninsured Cause": Any cause of damage to a Mortgaged Property
such that the complete restoration of such property is not fully reimbursable by
the hazard insurance policies required to be maintained pursuant to Section
3.14.

                  "United  States  Person":  A citizen or resident of the United
States,  a  corporation  or  partnership  (including  an  entity  treated  as  a
corporation  or  partnership  for United  States  federal  income tax  purposes)
created or  organized  in, or under the laws of, the  United  States,  any state
thereof or the  District  of  Columbia  (unless,  in the case of a  partnership,
Treasury regulations are adopted that provide otherwise), an estate whose income
from sources  without the United States is includible in gross income for United
States federal income tax purposes regardless of its connection with the conduct
of a trade or business within the United States or a trust if a court within the
United States is able to exercise primary supervision over the administration of
the trust and one or more United  States  Persons have the  authority to control
all substantial  decisions of the trust. The term "United States" shall have the
meaning set forth in Section 7701 of the Code.

                  "Unpaid   Basis   Risk   Shortfall":   With   respect  to  any
Distribution  Date and any Class of Offered  Certificates,  the aggregate of all
Basis Risk Shortfalls with respect to such Class remaining  unpaid from previous
Distribution Dates, plus interest accrued thereon at the applicable LIBOR Rate.

                  "Unpaid  Realized Loss Amount":  For any Class of Subordinated
Certificates  and as to any  Distribution  Date, the excess of (x) the aggregate
cumulative  amount of related Applied Realized Loss Amounts with respect to such
Class for all prior Distribution Dates over (y) the aggregate, cumulative amount
of related Realized Loss Amortization Amounts with respect to such Class for all
prior Distribution Dates.

                  "Value": With respect to any Mortgaged Property, the lesser of
(i) the lesser of (a) the value thereof as  determined by an appraisal  made for
the  originator of the Mortgage Loan at the time of  origination of the Mortgage
Loan by an appraiser who met the minimum requirements of FNMA and FHLMC, and (b)
the value thereof as determined by a review appraisal  conducted by the Mortgage
Loan Originator in the event any such review  appraisal  determines an appraised
value ten  percent  or more lower than the value  thereof as  determined  by the
appraisal  referred to in clause  (i)(a) above and (ii) the purchase  price paid
for the related  Mortgaged  Property by the  Mortgagor  with the proceeds of the
Mortgage Loan,  provided,  however,  in the case of a Refinanced  Mortgage Loan,
such value of the Mortgaged  Property is based solely upon the lesser of (1) the
value  determined by an appraisal  made for the  originator  of such  Refinanced
Mortgage Loan at the time of origination of such Refinanced  Mortgage Loan by an
appraiser who met the minimum  requirements  of FNMA and FHLMC and (2) the value
thereof as  determined  by a review  appraisal  conducted by the  Mortgage  Loan
Originator in the event any such review appraisal  determines an appraised value
ten percent or more lower than the value  thereof as determined by the appraisal
referred to in clause (ii)(1) above.

                  "Voting  Rights":  The portion of the voting  rights of all of
the Certificates  which is allocated to any  Certificate.  The percentage of the
voting rights allocated among Holders of the Offered  Certificates  will be 97%;
the percentage of the voting rights  allocated  among the Holders of the Class X
Certificate  will be 2%; and the percentage of the voting rights allocated among
the Holders of the Class R Certificates  will be 1%. The Voting Rights allocated
to each Class of  Certificates  will be allocated among all Holders of each such
Class  in  proportion  to the  outstanding  Certificate  Principal  Balance  (or
Percentage  Interest) of such  Certificates  as of the most recent  Distribution
Date.

                  "Weighted Average Net Mortgage Rate": The weighted average (by
Scheduled Principal Balance) of the Net Mortgage Rates of the Mortgage Loans as
of the first day of the related Interest Accrual Period.

                                   ARTICLE II

                          CONVEYANCE OF MORTGAGE LOANS;
                        ORIGINAL ISSUANCE OF CERTIFICATES

                  SECTION 2.01.     Conveyance of Mortgage Loans.

                  (a) The Depositor, concurrently with the execution and
delivery hereof, does hereby transfer, assign, set over and otherwise convey to
the Trustee without recourse for the benefit of the Certificateholders all the
right, title and interest of the Depositor, including any security interest
therein for the benefit of the Depositor, in and to the Mortgage Loans
identified on the Mortgage Loan Schedule prepared by the Depositor and attached
as Schedule I hereto, the rights of the Depositor under the Mortgage Loan
Purchase Agreement (other than the rights under Section 17 thereof), and all
other assets included or to be included in the Trust Fund. Such assignment
includes all interest and all principal received by the Depositor or the
Servicer after the Cut-off Date with respect to the Mortgage Loans (other than
payments due on or before the Cut-off Date) less an amount equal to eight (8)
days of interest at the Net Mortgage Rate due and collected or advanced on the
Mortgage Loans during the initial Collection Period. All remaining interest due
and received on the Mortgage Loans with respect to the first Collection Period
shall be remitted by the Servicer to the Mortgage Loan Originator.

                  In connection with such transfer and assignment, the Depositor
will cause the Mortgage Loan  Originator  to deliver to, and deposit  with,  the
Trustee the  following  documents or  instruments  with respect to each Mortgage
Loan (a "Mortgage File") so transferred and assigned:

(i)      the original Mortgage Note, endorsed in the following form: "Pay to the
         order of The  Chase  Manhattan  Bank,  as  Trustee  for the  registered
         holders of Merrill Lynch Mortgage  Investors,  Inc.,  Series  1999-NC1,
         without recourse," with all prior and intervening  endorsements showing
         a complete  chain of  endorsement  from the originator to the Person so
         endorsing to the Trustee;

(ii)     the  original  Mortgage  with  evidence of recording  thereon,  and the
         original  recorded  power of  attorney,  if the  Mortgage  was executed
         pursuant to a power of attorney, with evidence of recording thereon or,
         if such Mortgage or power of attorney has been  submitted for recording
         but has not been returned from the applicable  public  recording office
         or is not  otherwise  available,  a copy of such  Mortgage  or power of
         attorney, as the case may be, certified by the Mortgage Loan Originator
         to be a true and complete copy of the original  submitted for recording
         with  the  recorded  original  to be  delivered  by the  Mortgage  Loan
         Originator to the Trustee within 120 days of the Closing Date;

(iii)    an original  Assignment of the Mortgage  executed in the  following
         form:  "The Chase  Manhattan Bank, as Trustee for the registered
         holders of Merrill Lynch Mortgage Investors, Inc., Series 1999-NC1";

(iv)     the original recorded Assignment or Assignments of the Mortgage showing
         a  complete  chain of  assignment  from the  originator  to the  Person
         assigning  the  Mortgage  to  the  Trustee  as   contemplated   by  the
         immediately  preceding clause (iii) or, if any such Assignment has been
         submitted for  recording but has not been returned from the  applicable
         public recording office or is not otherwise  available,  a copy of such
         Assignment  certified by the Mortgage Loan  Originator to be a true and
         complete copy of the original submitted for recording with the recorded
         original to be delivered by the Mortgage Loan Originator to the Trustee
         within 120 days of the Closing Date;

(v)      the  original  or  copies  of each  assumption,  modification,  written
         assurance or substitution agreement, if any; and

(vi)     the  original  lender's  title  insurance  policy,  together  with  all
         endorsements  or riders  that were  issued  with or  subsequent  to the
         issuance of such  policy,  insuring  the  priority of the Mortgage as a
         first  lien on the  Mortgaged  Property  represented  therein  as a fee
         interest  vested in the Mortgagor,  or in the event such original title
         policy  is  unavailable,  a written  commitment  or  uniform  binder or
         preliminary  report of title  issued by the title  insurance  or escrow
         company with the original  title policy to be delivered by the Mortgage
         Loan Originator to the Trustee within 120 days of the Closing Date.

                  (b) The Depositor shall cause the Mortgage Loan Originator to
promptly (and in no event later than five Business Days following the Closing
Date) submit or cause to be submitted for recording, at no expense to the Trust
Fund or the Trustee, in the appropriate public office for real property records,
each Assignment referred to in Sections 2.01(iii) and (iv) above. In the event
that any such Assignment is lost or returned unrecorded because of a defect
therein, the Depositor shall promptly prepare or cause to be prepared a
substitute Assignment or cure or cause to be cured such defect, as the case may
be, and thereafter cause each such Assignment to be duly recorded.

                  (c) If any original Mortgage Note referred to in Section
2.01(i) cannot be located, the obligations of the Depositor to cause the
Mortgage Loan Originator to deliver such documents shall be deemed to be
satisfied upon delivery to the Trustee of a photocopy of the original of such
Mortgage Note, with a Lost Note Affidavit to follow within one Business Day. If
any of the documents referred to in Sections 2.01(ii), (iii) or (iv) above has
as of the Closing Date been submitted for recording but either (x) has not been
returned from the applicable public recording office or (y) such public
recording office has retained the original of such document, the obligations of
the Depositor to cause the Mortgage Loan Originator to deliver such documents
shall be deemed to be satisfied upon (1) delivery to the Trustee of a copy of
each such document certified by the Mortgage Loan Originator in the case of (x)
above or the applicable public recording office in the case of (y) above to be a
true and complete copy of the original that was submitted for recording and (2)
if such copy is certified by the Mortgage Loan Originator, delivery to the
Trustee promptly upon receipt thereof of either the original or a copy of such
document certified by the applicable public recording office to be a true and
complete copy of the original. Notice shall be provided to the Trustee and the
Rating Agencies by the Mortgage Loan Originator if delivery pursuant to clause
(2) above will be made more than 180 days after the Closing Date. If the
original lender's title insurance policy was not delivered pursuant to Section
2.01(vi) above, the Depositor shall cause the Mortgage Loan Originator to
deliver to the Trustee, promptly after receipt thereof, the original lender's
title insurance policy. The Depositor shall cause the Mortgage Loan Originator
to deliver to the Trustee promptly upon receipt thereof any other original
documents constituting a part of a Mortgage File received with respect to any
Mortgage Loan, including, but not limited to, any original documents evidencing
an assumption or modification of any Mortgage Loan.

                  (d) All original documents relating to the Mortgage Loans that
are not delivered to the Trustee are and shall be held by or on behalf of the
Mortgage Loan Originator, the Depositor or the Servicer, as the case may be, in
trust for the benefit of the Trustee on behalf of the Certificateholders. In the
event that any such original document is required pursuant to the terms of this
Section to be a part of a Mortgage File, such document shall be delivered
promptly to the Trustee. Any such original document delivered to or held by the
Depositor or the Mortgage Loan Originator that is not required pursuant to the
terms of this Section to be a part of a Mortgage File, shall be delivered
promptly to the Servicer.

                  (e) The Depositor herewith delivers to the Trustee an executed
copy of the Mortgage Loan Purchase Agreement.

                  SECTION 2.02.     Acceptance by Trustee.

                  (a) Subject to the provisions of Section 2.01 and subject to
the review described below and any exceptions noted on the exception report
described in the next paragraph below, the Trustee acknowledges receipt of the
documents referred to in Section 2.01 (other than such documents described in
Section 2.01(v)) above and all other assets included in the definition of "Trust
Fund" (to the extent of amounts deposited into the Distribution Account) and
declares that it holds and will hold such documents and the other documents
delivered to it constituting a Mortgage File, and that it holds or will hold all
such assets and such other assets included in the definition of "Trust Fund" in
trust for the exclusive use and benefit of all present and future
Certificateholders.

                  (b) The Trustee agrees, for the benefit of the
Certificateholders, to review each Mortgage File within 30 Business Days after
the Closing Date and to certify in substantially the form attached hereto as
Exhibit B-1 (with any applicable exceptions noted thereon) that, as to each
Mortgage Loan listed in the Mortgage Loan Schedule (other than any Mortgage Loan
which has been certified as having been paid in full or any Mortgage Loan
specifically identified in the exception report annexed thereto as not being
covered by such certification), (i) all documents constituting part of such
Mortgage File (other than such documents described in Section 2.01(v)) required
to be delivered to it pursuant to this Agreement are in its possession, (ii)
such documents have been reviewed by it and appear regular on their face and
relate to such Mortgage Loan, (iii) based on its examination and only as to the
foregoing, the information set forth in the Mortgage Loan Schedule delivered by
the Depositor on the Closing Date that corresponds to items (1) through (3),
(6), (9), (12) and (14) of the definition of "Mortgage Loan Schedule" accurately
reflects information set forth in the Mortgage File. It is herein acknowledged
that, in conducting such review, the Trustee was under no duty or obligation (i)
to inspect, review or examine any such documents, instruments, certificates or
other papers to determine that they are genuine, enforceable, or appropriate for
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 (ii) to determine
whether any Mortgage File should include any of the documents specified in
clause (v) of Section 2.01.

                  (c) Prior to the first anniversary date of this Agreement the
Trustee shall deliver to the Depositor and the Servicer a final certification in
the form annexed hereto as Exhibit B-2 evidencing the completeness of the
Mortgage Files, with any applicable exceptions noted thereon.

                  (d) If in the process of reviewing the Mortgage Files and
making or preparing, as the case may be, the certifications referred to above,
the Trustee finds any document or documents constituting a part of a Mortgage
File to be missing or defective in any material respect, at the conclusion of
its review the Trustee shall so notify the Depositor and the Servicer. In
addition, upon the discovery by the Depositor, the Servicer or the Trustee of a
breach of any of the representations and warranties made by the Mortgage Loan
Originator in the Mortgage Loan Purchase Agreement in respect of any Mortgage
Loan which materially adversely affects such Mortgage Loan or the interests of
the related Certificateholders in such Mortgage Loan, the party discovering such
breach shall give prompt written notice to the other parties. In performing any
such review pursuant to this Section 2.02, the Trustee may rely on the Depositor
as to the purported genuineness of any such document and any signature thereon.
The Trustee shall have no responsibility for determining whether any document is
valid and binding, whether the text of any assignment or endorsement is in
proper or recordable form, whether any document has been recorded in accordance
with the requirements of any applicable jurisdiction, or whether a blanket
assignment is permitted in any applicable jurisdiction.

                   SECTION 2.03.   Repurchase or Substitution of Mortgage Loans
                                   by the Mortgage Loan Originator.

                  (a) Upon discovery or receipt of notice of any materially
defective document in, or that a document is missing from, a Mortgage File or of
the breach by the Mortgage Loan Originator of any representation, warranty or
covenant under the Mortgage Loan Purchase Agreement in respect of any Mortgage
Loan which materially adversely affects the value of such Mortgage Loan or the
interest therein of the Certificateholders, the Trustee shall promptly notify
the Mortgage Loan Originator, the Servicer and the Depositor of such defect,
missing document or breach and request that the Mortgage Loan Originator deliver
such missing document or cure such defect or breach within 60 days from the date
the Mortgage Loan Originator was notified of such missing document, defect or
breach, and if the Mortgage Loan Originator does not deliver such missing
document or cure such defect or breach in all material respects during such
period, the Servicer shall enforce the Mortgage Loan Originator's obligation
under the Mortgage Loan Purchase Agreement (i) in connection with any such
breach that could not reasonably have been cured within such 60 day period, if
the Mortgage Loan Originator shall have commenced to cure such breach within
such 60 day period, to proceed thereafter diligently and expeditiously to cure
the same within the additional period provided under the Mortgage Loan Purchase
Agreement and (ii) in connection with any such breach (subject to clause (i)
above) or in connection with any missing document or defect, to repurchase such
Mortgage Loan from the Trust Fund at the Purchase Price within 120 days after
the date on which the Mortgage Loan Originator was notified (subject to Section
2.03(e)) of such missing document, defect or breach, if and to the extent that
the Mortgage Loan Originator is obligated to do so under the Mortgage Loan
Purchase Agreement. The Purchase Price for the repurchased Mortgage Loan shall
be deposited in the Collection Account and the Trustee, upon receipt of written
certification from the Servicer of such deposit, shall release the related
Mortgage File to the Mortgage Loan Originator and shall execute and deliver such
instruments of transfer or assignment, in each case without recourse, as the
Mortgage Loan Originator shall furnish to it and as shall be necessary to vest
in the Mortgage Loan Originator any Mortgage Loan released pursuant hereto and
the Trustee shall have no further responsibility with regard to such Mortgage
File. In lieu of repurchasing any such Mortgage Loan as provided above, if so
provided in the Mortgage Loan Purchase Agreement, the Mortgage Loan Originator
may cause such Mortgage Loan to be removed from the Trust Fund (in which case it
shall become a Deleted Mortgage Loan) and substitute one or more Qualified
Substitute Mortgage Loans in the manner and subject to the limitations set forth
in Section 2.03(d). It is understood and agreed that the obligation of the
Mortgage Loan Originator to cure or to repurchase (or to substitute for) any
Mortgage Loan as to which a document is missing, a material defect in a
constituent document exists or as to which such a breach has occurred and is
continuing shall constitute the sole remedy respecting such omission, defect or
breach available to the Trustee on behalf of the Certificateholders.

                  (b) [Reserved]

                  (c) [Reserved]

                  (d) Any substitution of Qualified Substitute Mortgage Loans
for Deleted Mortgage Loans made pursuant to Section 2.03(a), must be effected
prior to the date which is two years after the Startup Day for the Trust Fund.

                  As to any Deleted  Mortgage  Loan for which the Mortgage  Loan
Originator  substitutes  a Qualified  Substitute  Mortgage  Loan or Loans,  such
substitution shall be effected by the Mortgage Loan Originator delivering to the
Trustee,  for such  Qualified  Substitute  Mortgage Loan or Loans,  the Mortgage
Note, the Mortgage,  the Assignment to the Trustee, and such other documents and
agreements,  with all necessary endorsements thereon, as are required by Section
2.01, together with an Officers'  Certificate providing that each such Qualified
Substitute  Mortgage Loan  satisfies the  definition  thereof and specifying the
Substitution  Shortfall Amount (as described  below), if any, in connection with
such  substitution.  The Trustee shall  acknowledge  receipt for such  Qualified
Substitute  Mortgage  Loan or Loans and,  within ten Business  Days  thereafter,
review such  documents as specified in Section 2.02 and deliver to the Depositor
and the Servicer,  with respect to such  Qualified  Substitute  Mortgage Loan or
Loans, a certification substantially in the form attached hereto as Exhibit B-1,
with any applicable  exceptions  noted  thereon.  Within one year of the date of
substitution,  the Trustee  shall  deliver to the  Depositor  and the Servicer a
certification  substantially  in the form of Exhibit B-2 hereto with  respect to
such Qualified Substitute Mortgage Loan or Loans, with any applicable exceptions
noted  thereon.  Monthly  Payments  due with  respect  to  Qualified  Substitute
Mortgage Loans in the month of  substitution  are not part of the Trust Fund and
will be retained by the Mortgage Loan Originator. For the month of substitution,
distributions to Certificateholders  will reflect the collections and recoveries
in respect of such Deleted Mortgage Loan in the Collection  Period preceding the
month of  substitution  and the Mortgage  Loan  Originator  shall  thereafter be
entitled to retain all amounts subsequently  received in respect of such Deleted
Mortgage Loan. The Mortgage Loan Originator  shall provide the Servicer with the
information  required to amend the Mortgage Loan Schedule to reflect the removal
of  such  Deleted  Mortgage  Loan  from  the  terms  of this  Agreement  and the
substitution of the Qualified Substitute Mortgage Loan or Loans and the Servicer
shall deliver a copy of such amended Mortgage Loan Schedule to the Trustee. Upon
such  substitution,  such  Qualified  Substitute  Mortgage  Loan or Loans  shall
constitute part of the Mortgage Pool and shall be subject in all respects to the
terms of this  Agreement  and,  in the case of a  substitution  effected  by the
Mortgage Loan Originator,  the Mortgage Loan Purchase Agreement,  including,  in
the  case  of a  substitution  effected  by the  Mortgage  Loan  Originator  all
applicable  representations and warranties thereof included in the Mortgage Loan
Purchase Agreement as of the date of substitution.

                  For  any  month  in  which  the   Mortgage   Loan   Originator
substitutes  one or more  Qualified  Substitute  Mortgage  Loans for one or more
Deleted   Mortgage   Loans,   the  Servicer  will   determine  the  amount  (the
"Substitution  Shortfall Amount"), if any, by which the aggregate Purchase Price
of all such  Deleted  Mortgage  Loans  exceeds  the  aggregate,  as to each such
Qualified  Substitute  Mortgage Loan, of the Stated Principal Balance thereof as
of the  related  Cut-Off  Date,  together  with  one  month's  interest  on such
principal  balance  at the  applicable  Mortgage  Rate.  On  the  date  of  such
substitution, the Mortgage Loan Originator will deliver or cause to be delivered
to the  Servicer  for deposit in the  Collection  Account an amount equal to the
Substitution  Shortfall  Amount,  if any, and the  Trustee,  upon receipt of the
related  Qualified  Substitute  Mortgage Loan or Loans and  certification by the
Servicer of such  deposit,  shall release to the Mortgage  Loan  Originator  the
related Mortgage File or Files and shall execute and deliver such instruments of
transfer or  assignment,  in each case without  recourse,  as the Mortgage  Loan
Originator  shall  deliver to it and as shall be  necessary  to vest therein any
Deleted Mortgage Loan released pursuant hereto.

                  In addition,  the Mortgage Loan Originator shall obtain at its
own  expense and deliver to the Trustee an Opinion of Counsel to the effect that
such  substitution will not cause (a) any federal tax to be imposed on any REMIC
created  hereunder,  including  without  limitation,  any federal tax imposed on
"prohibited   transactions"   under  Section   860F(a)(1)  of  the  Code  or  on
"contributions  after the startup date" under Section 860G(d)(1) of the Code, or
(b) any REMIC  created  hereunder to fail to qualify as a REMIC at any time that
any Certificate is outstanding.

                  (e) Upon discovery by the Depositor, the Servicer or the
Trustee that any Mortgage Loan does not constitute a "qualified mortgage" within
the meaning of Section 860G(a)(3) of the Code, the party discovering such fact
shall within two Business Days give written notice thereof to the other parties.
In connection therewith, the Mortgage Loan Originator shall repurchase or,
subject to the limitations set forth in Section 2.03(d), substitute one or more
Qualified Substitute Mortgage Loans for the affected Mortgage Loan within 90
days of the earlier of discovery or receipt of such notice with respect to such
affected Mortgage Loan. Any such repurchase or substitution shall be made in the
same manner as set forth in Sections 2.03(a). The Trustee shall reconvey to the
Mortgage Loan Originator the Mortgage Loan to be released pursuant hereto in the
same manner, and on the same terms and conditions, as it would a Mortgage Loan
repurchased for breach of a representation or warranty.

                  SECTION 2.04.   Representations and Warranties of the
                                  Depositor.

                  (a) The Depositor hereby represents and warrants to the
Trustee for the benefit of the Certificateholders that as of the Closing Date
the assignment of the Depositor's rights, but none of its obligations, under the
Mortgage Loan Purchase Agreement is valid, enforceable and effective to permit
the Trustee to enforce the obligations of the Mortgage Loan Originator
thereunder.

                  (b) It is understood and agreed that the representations and
warranties set forth in this Section 2.04 shall survive delivery of the Mortgage
Files to the Trustee and shall inure to the benefit of the Certificateholders
notwithstanding any restrictive or qualified endorsement or assignment.

                  Upon  discovery by any of the  Depositor,  the Servicer or the
Trustee of a breach of any of the foregoing representations and warranties which
materially and adversely affects the value of any Mortgage Loan or the interests
therein of the Certificateholders,  the party discovering such breach shall give
prompt  written  notice to the other  parties,  and in no event  later  than two
Business Days from the date of such discovery.

                  SECTION 2.05.   Representations, Warranties and Covenants
                                  of the Servicer.

                  (a) The Servicer hereby represents, warrants and covenants to
the Trustee, for the benefit of each of the Trustee, the Certificateholders and
to the Depositor that as of the Closing Date or as of such date specifically
provided herein:

                  (i) The Servicer is duly organized, validly existing and in
      good standing as a limited partnership under the laws of the
     State of Delaware and is and will remain duly licensed under and in
     compliance with the laws of each state in which any Mortgaged Property is
     located to the extent necessary to ensure the enforceability of each
     Mortgage Loan and the servicing of the Mortgage Loan in accordance with the
     terms of this Agreement;

                  (ii) The Servicer has the full power and authority to conduct
     its business as presently conducted by it and to execute, deliver and
     perform, and to enter into and consummate, all transactions contemplated by
     this Agreement. The Servicer has duly authorized the execution, delivery
     and performance of this Agreement, has duly executed and delivered this
     Agreement, and this Agreement, assuming due authorization, execution and
     delivery by the Depositor, and the Trustee, constitutes a legal, valid and
     binding obligation of the Servicer, enforceable against it in accordance
     with its terms except as the enforceability thereof may be limited by
     bankruptcy, insolvency, reorganization or similar laws affecting the
     enforcement of creditors' rights generally and by general principles of
     equity;

                  (iii) The execution and delivery of this Agreement by the
     Servicer and the performance of and compliance with the terms of this
     Agreement will not (a) violate the Servicer's limited partnership agreement
     or any law, rule, regulation, order, judgment, award, administrative
     interpretation, injunction, writ, decree or the like affecting the Servicer
     or by which the Servicer is bound or (b) result in a breach of or
     constitute a default under any indenture or other material agreement to
     which the Servicer is a party or by which the Servicer is bound, which in
     the case of either clause (a) or (b) will have a material adverse effect on
     the Servicer's ability to perform its obligations under this Agreement;

                  (iv) The Servicer is an approved servicer for FHLMC or FNMA in
     good standing and is a HUD approved mortgagee pursuant to Section 203 of
     the National Housing Act; no event has occurred, including but not limited
     to a change in insurance coverage, which would make the Servicer unable to
     comply with FHLMC or FNMA or HUD eligibility requirements or which would
     require notification to FHLMC or FNMA or HUD;

                  (v) The Servicer does not believe, nor does it have any reason
     or cause to believe, that it cannot perform each and every covenant of it
     contained in this Agreement;

                  (vi) With respect to each Mortgage Loan, the Servicer is, or
     will be within 30 days of the Closing Date, in possession of a complete
     mortgage file, except for such documents as have been delivered to the
     Trustee. To the extent the Servicer is not in possession of a complete
     mortgage file within 30 days of the Closing Date, the Servicer shall so
     notify the Trustee;

                  (vii) There are no actions or proceedings against,
     investigations known to it of, the Servicer before any court,
     administrative or other tribunal (A) that might prohibit its entering into
     this Agreement, (B) seeking to prevent the consummation of the transactions
     contemplated by this Agreement or (C) that might prohibit or materially and
     adversely affect the performance by the Servicer of its obligations under,
     or validity or enforceability of, this Agreement;

                  (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 Servicer of, or compliance by the Servicer
     with, this Agreement or the consummation of the transactions contemplated
     by this Agreement, except for such consents, approvals, authorizations or
     orders, if any, that have been obtained prior to the Closing Date; and

                  (ix) The Servicer (a) acknowledges that its performance under
     this Agreement will be adversely affected if it is unable to become "Year
     2000 Compliant" prior to January 1, 2000, (b) has made an assessment of the
     microchip and computer-based systems, hardware, software and other
     equipment used by the Servicer in connection with such performance
     (collectively, "Systems") and (c) represents that its Systems will be Year
     2000 Compliant by January 1, 2000. As used herein, "Year 2000 Compliant"
     means (1) the Systems process, provide and/or receive (provided data
     received from third party providers is Year 2000 Compliant), so as to avoid
     the occurrence of a material adverse effect thereon, date data (including
     without limitation calculating, comparing, and sequencing), within, from,
     into, and between centuries (including without limitation the twentieth and
     twenty-first centuries), including leap year calculations, and (2) neither
     the performance nor the functionality nor the Servicer's performance under
     this Agreement will be materially adversely affected by dates prior to, on
     or after January 1, 2000.

                  It  is  understood   and  agreed  that  the   representations,
warranties  and  covenants  set forth in this  Section  2.05 (c)  shall  survive
delivery of the Mortgage  Files to the Trustee and shall inure to the benefit of
the Trustee, the Depositor and the Certificateholders.  Upon discovery by any of
the  Depositor,  the Servicer or the Trustee of a breach of any of the foregoing
representations, warranties and covenants which materially and adversely affects
the   value   of  any   Mortgage   Loan  or  the   interests   therein   of  the
Certificateholders,  the party discovering such breach shall give prompt written
notice (but in no event later than two Business Days following  such  discovery)
to the Trustee.

                  SECTION 2.06.     Issuance of Certificates.

                  The Trustee  acknowledges the assignment to it of the Mortgage
Loans and the delivery to it of the Mortgage Files, subject to the provisions of
Sections 2.01 and 2.02,  together with the  assignment to it of all other assets
included  in  the  Trust  Fund,   receipt  of  which  is  hereby   acknowledged.
Concurrently  with such  assignment and delivery and in exchange  therefor,  the
Trustee, pursuant to the written request of the Depositor executed by an officer
of the Depositor, has executed, authenticated and delivered to or upon the order
of the Depositor,  the Certificates in authorized  denominations.  The interests
evidenced  by  the  Certificates  constitute  the  entire  beneficial  ownership
interest in the Trust Fund.

                                  ARTICLE III

                          ADMINISTRATION AND SERVICING
                                OF THE TRUST FUND

                  SECTION 3.01.     Servicer to Act as Servicer.

                  The Servicer  shall service and  administer the Mortgage Loans
on behalf of the Trustee and in the best interests of and for the benefit of the
Certificateholders (as determined by the Servicer in its reasonable judgment) in
accordance  with the terms of this Agreement and the  respective  Mortgage Loans
and, to the extent  consistent  with such terms,  in the same manner in which it
services and administers  similar  mortgage loans for its own portfolio,  giving
due  consideration  to  customary  and usual  standards  of  practice of prudent
mortgage  lenders and loan servicers  administering  similar  mortgage loans but
without regard to:

                  (i) any relationship that the Servicer or any Affiliate of the
     Servicer may have with the related Mortgagor;

                  (ii) the ownership of any Certificate by the Servicer or any
     Affiliate of the Servicer;

                  (iii) the Servicer's obligation to make Advances or Servicing
     Advances; or

                  (iv) the Servicer's right to receive compensation for its
     services hereunder or with respect to any particular transaction.

To the extent  consistent  with the  foregoing,  the Servicer shall also seek to
maximize  the timely and  complete  recovery of  principal  and  interest on the
Mortgage Notes. Subject only to the above-described  servicing standards and the
terms of this Agreement and of the respective Mortgage Loans, the Servicer shall
have full power and  authority,  to do or cause to be done any and all things in
connection with such servicing and administration which it may deem necessary or
desirable. Without limiting the generality of the foregoing, the Servicer in its
own name is hereby  authorized  and  empowered  by the Trustee when the Servicer
believes it appropriate in its best judgment,  to execute and deliver, on behalf
of the Certificateholders and the Trustee or any of them, and upon notice to the
Trustee, 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 the Mortgaged Properties and to institute  foreclosure
proceedings  or  obtain a  deed-in-lieu  of  foreclosure  so as to  convert  the
ownership  of such  properties,  and to hold or cause  to be held  title to such
properties, on behalf of the Trustee and Certificateholders.  The Servicer shall
service and administer the Mortgage Loans in accordance  with  applicable  state
and federal law and shall provide to the Mortgagors  any reports  required to be
provided to them thereby.  The Servicer shall also comply in the  performance of
this Agreement with all reasonable  rules and requirements of each insurer under
any standard hazard insurance policy. Subject to Section 3.17, the Trustee shall
execute, at the written request of the Servicer, and furnish to the Servicer any
special  or  limited  powers  of  attorney  and  other  documents  necessary  or
appropriate to enable the Servicer to carry out its servicing and administrative
duties  hereunder  and the  Trustee  shall not be liable for the  actions of the
Servicer under such powers of attorney.

                  In accordance  with the standards of the preceding  paragraph,
the Servicer  shall  advance or cause to be advanced  funds as necessary for the
purpose of  effecting  the  payment of taxes and  assessments  on the  Mortgaged
Properties,  which  advances  shall be  reimbursable  in the first instance from
related collections from the Mortgagors pursuant to Section 3.09, and further as
provided in Section  3.11.  Any cost  incurred by the Servicer in effecting  the
payment of taxes and  assessments  on a Mortgaged  Property  shall not,  for the
purpose of  calculating  the  Stated  Principal  Balance  of a Mortgage  Loan or
distributions to Certificateholders, be added to the unpaid principal balance of
the related Mortgage Loan,  notwithstanding that the terms of such Mortgage Loan
so permit.

                  Notwithstanding  anything in this  Agreement to the  contrary,
the Servicer may not make any future  advances  with respect to a Mortgage  Loan
and the  Servicer  shall not,  except as  provided in Section  3.07,  permit any
modification  with respect to any  Mortgage  Loan that would change the Mortgage
Rate, reduce or increase the principal balance (except for reductions  resulting
from actual  payments of  principal)  or change the final  maturity date on such
Mortgage  Loan or any  modification,  waiver  or  amendment  of any  term of any
Mortgage  Loan that would  both (A) effect an  exchange  or  reissuance  of such
Mortgage  Loan under  Section 1001 of the Code (or final,  temporary or proposed
Treasury  regulations  promulgated  thereunder)  and (B) cause any of the REMICs
created hereunder to fail to qualify as a REMIC under the Code or the imposition
of any tax on  "prohibited  transactions"  or  "contributions  after the startup
date" under the REMIC Provisions.

                  Notwithstanding anything in this Agreement to the contrary, in
the event of a Principal Prepayment in full of a Mortgage Loan, the Servicer may
not waive any prepayment penalty or portion thereof required by the terms of the
related Mortgage Note unless (i) the Servicer  determines that such waiver would
maximize  recovery of Liquidation  Proceeds for such Mortgage Loan,  taking into
account the value of such  prepayment  penalty,  or (ii) (A) the  enforceability
thereof is limited (1) by bankruptcy, insolvency,  moratorium,  receivership, or
other  similar  law  relating  to  creditors'  rights  generally  or (2)  due to
acceleration in connection with a foreclosure or other involuntary  payment,  or
(B) the  enforceability is otherwise limited or prohibited by applicable law. In
the event that the Servicer  does not collect a prepayment  penalty  required by
the terms of the related  Mortgage  Note,  the Servicer shall (x) deliver to the
Trustee an Officer's Certificate  certifying which circumstance described in the
immediately preceding sentence has occurred or (y) within 90 days of the date on
which the Principal  Prepayment in full is remitted to the Trustee,  deposit the
amount of such prepayment  penalty into the Collection  Account for distribution
to the holder of the Class X Certificates in accordance with Section 4.01.

                  With respect to each  Mortgage  Loan which is the subject of a
prepayment  in full,  which  prepayment is not  accompanied  by the payment of a
prepayment  penalty,  the  Trustee  shall  verify  that such  Mortgage  Loan was
identified  on the Mortgage  Loan  Schedule as not being subject to a prepayment
penalty. In the event that such Mortgage Loan is not so identified,  the Trustee
shall  provide  notice that such event  constitutes  a breach under the Mortgage
Loan Purchase Agreement as provided in Section 2.04.

                  The  Servicer may  delegate  its  responsibilities  under this
Agreement; provided, however, that no such delegation shall release the Servicer
from the responsibilities or liabilities arising under this Agreement.

                  SECTION 3.02.   Sub-Servicing Agreements Between Servicer and
                                  Sub-Servicers.

                  The Servicer may arrange for the  subservicing of any Mortgage
Loan  by a  subservicer  (each,  a  "Subservicer")  pursuant  to a  subservicing
agreement (each, a "Subservicing  Agreement");  provided that such  subservicing
arrangement and the terms of the related subservicing agreement must provide for
the servicing of such Mortgage Loans in a manner  consistent  with the servicing
arrangements  contemplated  hereunder.  Notwithstanding  the  provisions  of any
subservicing  agreement,  any of the  provisions of this  Agreement  relating to
agreements or arrangements between the Servicer or a subservicer or reference to
actions  taken  through a Servicer  or  otherwise,  the  Servicer  shall  remain
obligated and liable to the  Depositor,  the Trustee and the  Certificateholders
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 subservicing agreements or arrangements or by virtue
of  indemnification  from the  subservicer  and to the same extent and under the
same  terms  and  conditions  as  if  the  Servicer  alone  were  servicing  and
administering the Mortgage Loans. Every  subservicing  agreement entered into by
the Servicer shall contain a provision giving the successor  Servicer the option
to terminate such agreement in the event a successor Servicer is appointed.  All
actions of each  subservicer  performed  pursuant  to the  related  subservicing
agreement shall be performed as an agent of the Servicer with the same force and
effect as if performed directly by the Servicer.

                  For purposes of this  Agreement,  the Servicer shall be deemed
to have  received any  collections,  recoveries  or payments with respect to the
Mortgage  Loans that are received by a  subservicer  regardless  of whether such
payments are remitted by the subservicer to the Servicer.

                  SECTION 3.03.     Successor Sub-Servicers.

                  The Servicer shall be entitled to terminate any  Sub-Servicing
Agreement in  accordance  with the terms and  conditions  of such  Sub-Servicing
Agreement and to either itself  directly  service the related  Mortgage Loans or
enter  into a  Sub-Servicing  Agreement  with  a  successor  Sub-Servicer  which
qualifies under Section 8.03.

                  SECTION 3.04.  No Contractual Relationship Between Sub-
                                 Servicer, Trustee or the Certificateholders.

                  Any  Sub-Servicing  Agreement  and any other  transactions  or
services relating to the Mortgage Loans involving a Sub-Servicer shall be deemed
to be between the  Sub-Servicer  and the Servicer  alone and the Trustee and the
Certificateholders shall not be deemed parties thereto and shall have no claims,
rights,  obligations,  duties or  liabilities  with respect to any  Sub-Servicer
except as set forth in Section 3.05.

                  SECTION 3.05.     Assumption or Termination of
                                    Sub-Servicing Agreement by Trustee.

                  In connection  with the  assumption  of the  responsibilities,
duties and  liabilities  and of the authority,  power and rights of the Servicer
hereunder by the Trustee pursuant to Section 7.02 or another successor Servicer,
it is understood and agreed that the Servicer's rights and obligations under any
Sub-Servicing  Agreement  then in force between the Servicer and a  Sub-Servicer
shall be assumed  simultaneously  by the Trustee or another  successor  Servicer
without act or deed on part of the Trustee; provided,  however, that the Trustee
(if acting as successor  Servicer) or any other successor Servicer may terminate
the Sub-Servicer.

                  The  Servicer  shall,  upon  the  reasonable  request  of  the
Trustee,  but at the  expense of the  Servicer,  deliver to the  assuming  party
documents and records relating to each Sub-Servicing Agreement and an accounting
of  amounts  collected  and held by it and  otherwise  use its  best  reasonable
efforts to effect the  disorderly  and efficient  transfer of the  Sub-Servicing
Agreements to the assuming party.

                  SECTION 3.06.     [RESERVED]

                  SECTION 3.07.   Collection of Certain Mortgage Loan Payments.

                  The  Servicer  shall make  reasonable  efforts to collect  all
payments  called for under the terms and provisions of the Mortgage  Loans,  and
shall,  to the extent such  procedures  shall be consistent with this Agreement,
follow such  collection  procedures  as it would follow with respect to mortgage
loans comparable to the Mortgage Loans and held for its own account.  Consistent
with the  foregoing,  the  Servicer  may in its  discretion  (i)  waive any late
payment charge or, if applicable,  penalty interest or (ii) extend the due dates
for the Monthly Payments due on a Mortgage Note for a period of not greater than
90 days or (iii)  extend the due dates for  Monthly  Payments  due on a Mortgage
Loan for a period of not  greater  than 180 days;  provided  that any  extension
pursuant to clause (ii) or clause (iii) above shall not affect the  amortization
schedule  of any  Mortgage  Loan  for  purposes  of any  computation  hereunder.
Notwithstanding the foregoing, in the event that any Mortgage Loan is in default
or, in the judgment of the Servicer, such default is reasonably foreseeable, the
Servicer,  consistent  with the  standards  set forth in Section 3.01 may waive,
modify or vary any term of such  Mortgage  Loan  (including  modifications  that
change the Mortgage Rate, forgive the payment of principal or interest or extend
the final maturity date of such Mortgage Loan),  accept payment from the related
Mortgagor  of an  amount  less  than  the  Stated  Principal  Balance  in  final
satisfaction  of such Mortgage  Loan, or consent to the  postponement  of strict
compliance with any such term or otherwise grant  indulgence to any Mortgagor if
in the  Servicer's  determination  such waiver,  modification,  postponement  or
indulgence is not materially adverse to the interests of the  Certificateholders
(taking into account any  estimated  Realized Loss that might result absent such
action).

                  SECTION 3.08.      [RESERVED]

                  SECTION 3.09.     Collection of Taxes, Assessments and
                                    Similar Items; Servicing Accounts.

                  The Servicer shall establish and maintain one or more accounts
(the "Servicing  Accounts"),  into which all collections from the Mortgagors (or
related  advances  from  Sub-Servicers)  for the payment of taxes,  assessments,
fire, flood, and hazard insurance premiums, and comparable items for the account
of the Mortgagors ("Escrow Payments") shall be deposited and retained. Servicing
Accounts shall be Eligible Accounts. The Servicer shall deposit in the Servicing
Accounts  on a daily basis and in no event  later than the second  Business  Day
after receipt,  and retain therein,  all Escrow Payments collected on account of
the Mortgage Loans,  for the purpose of effecting the timely payment of any such
items as required under the terms of this Agreement. Withdrawals of amounts from
a  Servicing  Account  may be made only to (i) effect  timely  payment of taxes,
assessments,  fire, flood, and hazard insurance premiums,  and comparable items;
(ii)  reimburse  the Servicer out of related  collections  for any advances made
pursuant to Section  3.01 (with  respect to taxes and  assessments)  and Section
3.14  (with  respect  to fire,  flood and  hazard  insurance);  (iii)  refund to
Mortgagors any sums as may be determined to be overages;  (iv) pay interest,  if
required and as described  below,  to  Mortgagors  on balances in the  Servicing
Account;  or (v) clear and terminate the Servicing Account at the termination of
the Servicer's obligations and responsibilities in respect of the Mortgage Loans
under this  Agreement in  accordance  with  Article X. As part of its  servicing
duties, the Servicer shall pay to the Mortgagors  interest on funds in Servicing
Accounts,  to the extent required by law and, to the extent that interest earned
on funds in the Servicing  Accounts is  insufficient,  to pay such interest from
its or their own funds, without any reimbursement therefor.  Notwithstanding the
foregoing, the Servicer shall not be obligated to collect Escrow Payments if the
related  Mortgage  Loan does not require such  payments  but the Servicer  shall
nevertheless  be  obligated  to make  Servicing  Advances as provided in Section
3.01.

                  SECTION 3.10.   Collection Account and Distribution Account.

                  (a) On behalf of the Trust Fund, the Servicer shall establish
and maintain one or more accounts (such account or accounts, the
"Collection Account"), held in trust for the benefit of the Trustee and the
Certificateholders. On behalf of the Trust Fund, the Servicer shall deposit
or cause to be deposited in the Collection Account on a daily basis and in
no event later than two Business Days after receipt, as and when received
or as otherwise required hereunder, the following payments and collections
received or made by it on or subsequent to the Cut-off Date:

                  (i) all payments on account of principal, including Principal
     Prepayments, on the Mortgage Loans;

                  (ii) all payments on account of interest (net of the related
     Servicing Fee) on each Mortgage Loan;

                  (iii) all Insurance Proceeds and Liquidation Proceeds (other
     than proceeds collected in respect of any particular REO Property and
     amounts paid by the Servicer in connection with a purchase of Mortgage
     Loans and REO Properties pursuant to Section 10.01);

                  (iv) any amounts required to be deposited pursuant to Section
     3.12 in connection with any losses realized on Permitted Investments with
     respect to funds held in the Collection Account and the Distribution
     Account;

                  (v) any amounts required to be deposited by the Servicer
     pursuant to the second paragraph of Section 3.14(a) in respect of any
     blanket policy deductibles;

                  (vi) any Purchase Price or Substitution Shortfall Amount
     delivered to the Servicer; and

                  (vii) any prepayment penalties or amounts required to be
     deposited in connection with the waiver of such prepayment penalties
     pursuant to Section 3.01.

                  The  foregoing  requirements  for  deposit  in the  Collection
Accounts  shall be  exclusive,  it being  understood  and agreed  that,  without
limiting the generality of the foregoing, payments in the nature of late payment
charges,   Prepayment  Excess,   prepayment  charges  that  are  not  prepayment
penalties,  assumption  fees or other  similar fees need not be deposited by the
Servicer in the Collection  Account.  In the event the Servicer shall deposit in
the Collection Account any amount not required to be deposited  therein,  it may
at any time  withdraw  such amount from the  Collection  Account,  any provision
herein to the contrary notwithstanding.

                  (b) On behalf of the Trust Fund, the Trustee shall establish
and maintain one or more accounts (such account or accounts, the "Distribution
Account"), held in trust for the benefit of the Certificateholders. On behalf of
the Trust Fund, the Servicer shall deliver to the Trustee in immediately
available funds for deposit in the Distribution Account on or before 5:00 p.m.
New York time (i) on the Servicer Remittance Date, that portion of the Available
Distribution Amount (calculated without regard to the references in clause (ii)
of the definition thereof to amounts that may be withdrawn from the Distribution
Account) for the related Distribution Date then on deposit in the Collection
Account, and (ii) on each Business Day as of the commencement of which the
balance on deposit in the Collection Account exceeds $75,000 following any
withdrawals pursuant to the next succeeding sentence, the amount of such excess,
but only if the Collection Account constitutes an Eligible Account solely
pursuant to clause (ii) of the definition of "Eligible Account." If the balance
on deposit in the Collection Account exceeds $75,000 as of the commencement of
business on any Business Day and the Collection Account constitutes an Eligible
Account solely pursuant to clause (ii) of the definition of "Eligible Account,"
the Servicer shall, on or before 5:00 p.m. New York time on such Business Day,
withdraw from the Collection Account any and all amounts payable or reimbursable
to the Depositor, the Servicer, the Trustee or the Mortgage Loan Originator
pursuant to Section 3.11 and shall pay such amounts to the Persons entitled
thereto.

                  (c) Funds in the Collection Account and the Distribution
Account may be invested in Permitted Investments in accordance with the
provisions set forth in Section 3.12. The Servicer shall give notice to the
Trustee of the location of the Collection Account maintained by it when
established and prior to any change thereof. The Trustee shall give notice to
the Servicer and the Depositor of the location of the Distribution Account when
established and prior to any change thereof.

                  (d) Funds held in the Collection Account at any time may be
delivered by the Servicer in immediately available funds to the Trustee for
deposit in the Distribution Account. In the event the Servicer shall deliver to
the Trustee for deposit in the Distribution Account any amount not required to
be deposited therein, it may at any time request that the Trustee withdraw such
amount from the Distribution Account and remit to it any such amount, any
provision herein to the contrary notwithstanding. In no event shall the Trustee
incur liability as a result of withdrawals from the Distribution Account at the
direction of the Servicer in accordance with the immediately preceding sentence.
In addition, the Servicer shall deliver to the Trustee from time to time for
deposit in the Distribution Account the amounts set forth in clauses (i) through
(v) below:

                  (i) any Advances, as required pursuant to Section 4.03;

                  (ii) any amounts required to be deposited pursuant to Section
     3.23(d) or (f) in connection with any REO Property;

                  (iii) any amounts to be paid in connection with a purchase of
     Mortgage Loans and REO Properties pursuant to Section 10.01;

                  (iv) any amounts required to be deposited pursuant to Section
     3.24 in connection with any Prepayment Interest Shortfalls; and

                  (v) any Stayed Funds, as soon as permitted by the federal
     bankruptcy court having jurisdiction in such matters.

                  (e) Promptly upon receipt of any Stayed Funds, whether from
the Servicer, a trustee in bankruptcy, or federal bankruptcy court or other
source, the Trustee shall deposit such funds in the Distribution Account. In
addition, the Servicer shall deposit in the Distribution Account any amounts
required to be deposited pursuant to Section 3.12 in connection with losses
realized on Permitted Investments with respect to funds held in the Distribution
Account.

                  SECTION 3.11.   Withdrawals from the Collection Account and
                                  Distribution Account.

                  The Servicer shall,  from time to time, make  withdrawals from
the  Collection  Account for any of the  following  purposes or as  described in
Section 4.03:

                  (i) to remit to the Trustee for deposit in the Distribution
     Account the amounts required to be so remitted pursuant to Section 3.10(b)
     or permitted to be so remitted pursuant to the first sentence of Section
     3.10(d);

                  (ii) subject to Section 3.16(d), to reimburse the Servicer for
     Advances, but only to the extent of amounts received which represent Late
     Collections (net of the related Servicing Fees) of Monthly Payments on
     Mortgage Loans with respect to which such Advances were made in accordance
     with the provisions of Section 4.03;

                  (iii) subject to Section 3.16(d), to pay the Servicer any
     unpaid Servicing Fees and reimburse the Servicer any unreimbursed Servicing
     Advances with respect to each Mortgage Loan, but only to the extent of any
     Liquidation Proceeds and Insurance Proceeds received with respect to such
     Mortgage Loan;

                  (iv) to pay to the Servicer as servicing compensation (in
     addition to the Servicing Fee) on the Servicer Remittance Date any interest
     or investment income earned on funds deposited in the Collection Account;

                  (v) to pay to the Servicer, the Depositor or the Mortgage Loan
     Originator, as the case may be, with respect to each Mortgage Loan that has
     previously been purchased or replaced pursuant to Section 2.03 or Section
     3.16(c) all amounts received thereon not included in the Purchase Price or
     the Substitution Shortfall Amount;

                  (vi) to reimburse the Servicer for any Advance or Servicing
     Advance previously made which the Servicer, as applicable, has determined
     to be a Nonrecoverable Advance in accordance with the provisions of Section
     4.03;

                  (vii) to reimburse the Servicer, or the Depositor for expenses
     incurred by or reimbursable to the Servicer, or the Depositor, as the case
     may be, pursuant to Section 6.03;

                  (viii) to reimburse the Servicer, or the Trustee, as the case
     may be, for expenses reasonably incurred in respect of the breach or defect
     giving rise to the purchase obligation under Section 2.03 or Section 2.04
     of this Agreement that were included in the Purchase Price of the Mortgage
     Loan, including any expenses arising out of the enforcement of the purchase
     obligation;

                  (ix) to pay, or to reimburse the Servicer for advances in
     respect of, expenses incurred in connection with any Mortgage Loan pursuant
     to Section 3.16(b); and

                  (x) to clear and terminate the Collection Account pursuant to
     Section 10.01.

                  The Servicer shall keep and maintain separate accounting, on a
Mortgage  Loan by  Mortgage  Loan  basis,  for the  purpose  of  justifying  any
withdrawal  from the Collection  Account,  to the extent held by or on behalf of
it, pursuant to subclauses (ii),  (iii),  (v), (vi),  (viii) and (ix) above. The
Servicer shall provide written  notification to the Trustee,  on or prior to the
next succeeding  Servicer  Remittance Date, upon making any withdrawals from the
Collection Account pursuant to subclauses (vi) and (vii) above.

                  SECTION 3.12.     Investment of Funds in the Investment
                                    Accounts.

                  (a) The Servicer may direct, by means of written directions
(which may be standing directions), any depository institution maintaining the
Collection Account to invest the funds in the Collection Account and the Trustee
may direct the investment of funds in the Distribution Account in one or more
Permitted Investments bearing interest or sold at a discount, and maturing,
unless payable on demand, (i) no later than the Business Day immediately
preceding the date on which such funds are required to be withdrawn from such
account pursuant to this Agreement, if a Person other than the Trustee is the
obligor thereon, and (ii) no later than the date on which such funds are
required to be withdrawn from such account pursuant to this Agreement, if the
Trustee is the obligor thereon. All such Permitted Investments shall be held to
maturity, unless payable on demand. Any investment of funds shall be made in the
name of the Trustee (in its capacity as such) or in the name of a nominee of the
Trustee. The Trustee shall be entitled to sole possession over each such
investment and, subject to subsection (b) hereinbelow, the income thereon, and
any certificate or other instrument evidencing any such investment shall be
delivered directly to the Trustee or its agent, together with any document of
transfer necessary to transfer title to such investment to the Trustee or its
nominee. In the event amounts on deposit in the Collection Account are at any
time invested in a Permitted Investment payable on demand, the Trustee shall at
the direction of the Servicer:

                  (x)      consistent  with  any  notice  required  to be  given
                           thereunder,  demand that  payment  thereon be made on
                           the last day such Permitted  Investment may otherwise
                           mature  hereunder in an amount equal to the lesser of
                           (1) all amounts then payable  thereunder  and (2) the
                           amount required to be withdrawn on such date; and

                  (y)      demand payment of all amounts due thereunder promptly
                           upon  determination  by a Responsible  Officer of the
                           Trustee  that  such  Permitted  Investment  would not
                           constitute a Permitted Investment in respect of funds
                           thereafter on deposit in the Investment Account.

                  (b) All income and gain realized from the investment of funds
deposited in the Collection Account held by or on behalf of the Servicer or the
Trustee, shall be for the benefit of the Servicer and shall be subject to its
withdrawal in accordance with Section 3.11. The Servicer shall deposit in the
Collection Account the amount of any loss incurred in respect of any such
Permitted Investment made with funds in such account immediately upon
realization of such loss. All income and gain realized from the investment of
funds deposited in the Distribution Account shall be for the benefit of the
Trustee. The Trustee shall deposit in the Distribution Account the amount of any
loss incurred in respect of any such Permitted Investment made with funds in
such account immediately upon realization of such loss.

                  (c) Except as otherwise expressly provided in this Agreement,
if any default occurs in the making of a payment due under any Permitted
Investment, or if a default occurs in any other performance required under any
Permitted Investment, the Trustee may and, subject to Section 8.01 and Section
8.02(v), shall, at the written direction of the Servicer, take such action as
may be appropriate to enforce such payment or performance, including the
institution and prosecution of appropriate proceedings.

                  (d) In the absence of written direction to the Trustee from
the Servicer, all funds on deposit in the Collection Account shall remain
uninvested.

                  SECTION 3.13.      [intentionally omitted]

                  SECTION 3.14.     Maintenance of Hazard Insurance and Errors
                                    and Omissions and Fidelity Coverage.

                  (a) The terms of each Mortgage Note require the related
Mortgagor to maintain the fire, flood and hazard insurance policies. To the
extent such policies are not maintained, the Servicer shall cause to be
maintained for each Mortgaged Property fire and hazard insurance with extended
coverage as is customary in the area where the Mortgaged Property is located in
an amount which is at least equal to the lesser of the current principal balance
of such Mortgage Loan and the amount necessary to fully compensate for any
damage or loss to the improvements which are a part of such property on a
replacement cost basis, in each case in an amount not less than such amount as
is necessary to avoid the application of any coinsurance clause contained in the
related hazard insurance policy. The Servicer shall also cause to be maintained
fire and hazard insurance on each REO Property with extended coverage as is
customary in the area where the Mortgaged Property is located in an amount which
is at least equal to the lesser of (i) the maximum insurable value of the
improvements which are a part of such property and (ii) the outstanding
principal balance of the related Mortgage Loan at the time it became an REO
Property. The Servicer will comply in the performance of this Agreement with all
reasonable rules and requirements of each insurer under any such hazard
policies. Any amounts to be collected by the 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 amounts to be released to the Mortgagor in
accordance with the procedures that the Servicer would follow in servicing loans
held for its own account, subject to the terms and conditions of the related
Mortgage and Mortgage Note) shall be deposited in the Collection Account,
subject to withdrawal pursuant to Section 3.11, if received in respect of a
Mortgage Loan, or in the REO Account, subject to withdrawal pursuant to Section
3.23, if received in respect of an REO Property. Any cost incurred by the
Servicer in maintaining any such insurance shall not, for the purpose of
calculating distributions to Certificateholders, be added to the unpaid
principal balance of the related Mortgage Loan, notwithstanding that the terms
of such Mortgage Loan so permit. It is understood and agreed that no earthquake
or other additional insurance is to be required of any Mortgagor other than
pursuant to such applicable laws and regulations as shall at any time be in
force and as shall require such additional insurance. If the Mortgaged Property
or REO Property is at any time in an area identified in the Federal Register by
the Federal Emergency Management Agency as having special flood hazards, the
Servicer will cause to be maintained a flood insurance policy in respect
thereof. Such flood insurance shall be in an amount equal to the lesser of (i)
the unpaid principal balance of the related Mortgage Loan and (ii) the maximum
amount of such insurance available for the related Mortgaged Property under the
national flood insurance program (assuming that the area in which such Mortgaged
Property is located is participating in such program).

                  In the event that the  Servicer  shall  obtain and  maintain a
blanket  policy with an insurer  having a General Policy Rating of A:X or better
in Best's Key Rating Guide insuring against hazard losses on all of the Mortgage
Loans, it shall  conclusively be deemed to have satisfied its obligations as set
forth in the first two sentences of this Section 3.14, it being  understood  and
agreed  that such  policy may  contain a  deductible  clause,  in which case the
Servicer  shall,  in the event that there shall not have been  maintained on the
related Mortgaged Property or REO Property a policy complying with the first two
sentences  of this  Section  3.14,  and there shall have been one or more losses
which would have been covered by such policy,  deposit to the Collection Account
from its own funds the amount not  otherwise  payable  under the blanket  policy
because  of such  deductible  clause.  In  connection  with  its  activities  as
administrator and servicer of the Mortgage Loans, the Servicer agrees to prepare
and present, on behalf of itself, the Trustee and the Certificateholders, claims
under any such blanket policy in a timely  fashion in accordance  with the terms
of such policy.

                  (b) The Servicer shall keep in force during the term of this
Agreement a policy or policies of insurance covering errors and omissions for
failure in the performance of its respective obligations under this Agreement,
which policy or policies shall be in such form and amount that would meet the
requirements of FNMA or FHLMC if it were the purchaser of the Mortgage Loans,
unless the Servicer, has obtained a waiver of such requirements from FNMA or
FHLMC. The Servicer shall each also maintain a fidelity bond in the form and
amount that would meet the requirements of FNMA or FHLMC, unless the Servicer,
has obtained a waiver of such requirements from FNMA or FHLMC. The Servicer
shall be deemed to have complied with this provision if an Affiliate of the
Servicer, has such errors and omissions and fidelity bond coverage and, by the
terms of such insurance policy or fidelity bond, the coverage afforded
thereunder extends to the Servicer. Any such errors and omissions policy and
fidelity bond shall by its terms not be cancelable without thirty days' prior
written notice to the Trustee.

                  SECTION 3.15.     Enforcement of Due-On-Sale Clauses;
                                    Assumption Agreements.

                  The  Servicer  will,  to the  extent it has  knowledge  of any
conveyance or prospective  conveyance of any Mortgaged Property by any Mortgagor
(whether by absolute  conveyance or by contract of sale,  and whether or not the
Mortgagor  remains or is to remain  liable  under the  Mortgage  Note and/or the
Mortgage),  exercise its rights to accelerate the maturity of such Mortgage Loan
under the "due-on-sale" clause, if any, applicable thereto;  provided,  however,
that the Servicer  shall not exercise any such rights if  prohibited by law from
doing so. If the Servicer  reasonably believes it is unable under applicable law
to enforce such  "due-on-sale"  clause,  or if any of the other  conditions  set
forth in the proviso to the preceding  sentence  apply,  the Servicer will enter
into an assumption  and  modification  agreement from or with the person to whom
such property has been conveyed or is proposed to be conveyed, pursuant to which
such person becomes liable under the Mortgage Note and, to the extent  permitted
by applicable state law, the Mortgagor  remains liable thereon.  The Servicer is
also  authorized to enter into a substitution  of liability  agreement with such
person,  pursuant to which the original Mortgagor is released from liability and
such  person is  substituted  as the  Mortgagor  and  becomes  liable  under the
Mortgage Note, provided that no such substitution shall be effective unless such
person  satisfies  the then  current  underwriting  criteria of the Servicer for
mortgage loans similar to the Mortgage  Loans. In connection with any assumption
or substitution, the Servicer shall apply such underwriting standards and follow
such  practices  and  procedures  as shall be normal  and  usual in its  general
mortgage  servicing  activities  and as it applies to other mortgage loans owned
solely by it.  The  Servicer  shall not take or enter  into any  assumption  and
modification  agreement,  however,  unless  (to the  extent  practicable  in the
circumstances) it shall have received confirmation, in writing, of the continued
effectiveness of any applicable  hazard insurance  policy.  Any fee collected by
the Servicer in respect of an assumption or substitution of liability  agreement
will be  retained by the  Servicer  as  additional  servicing  compensation.  In
connection  with any such  assumption,  no material  term of the  Mortgage  Note
(including  but not limited to the related  Mortgage  Rate and the amount of the
Monthly  Payment)  may be  amended or  modified,  except as  otherwise  required
pursuant to the terms  thereof.  The Servicer  shall notify the Trustee that any
such  substitution  or assumption  agreement has been completed by forwarding to
the Trustee the executed original of such substitution or assumption  agreement,
which  document shall be added 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.

                  Notwithstanding the foregoing paragraph or any other provision
of this Agreement,  the Servicer shall not be deemed to be in default, breach or
any other violation of its obligations  hereunder by reason of any assumption of
a Mortgage  Loan by operation of law or by the terms of the Mortgage Note or any
assumption which the Servicer may be restricted by law from preventing,  for any
reason  whatever.  For purposes of this Section 3.15, the term  "assumption"  is
deemed  to also  include  a sale  (of the  Mortgaged  Property)  subject  to the
Mortgage that is not  accompanied by an assumption or  substitution of liability
agreement.

                  SECTION 3.16.     Realization Upon Defaulted Mortgage Loans.

                  (a) The Servicer shall use its best efforts, consistent with
the servicing standard set forth in Section 3.01, to foreclose upon or otherwise
comparably convert the ownership of 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 3.07. The Servicer shall be responsible for all costs and expenses
incurred by it in any such proceedings; provided, however, that such costs and
expenses will be recoverable as Servicing Advances by the Servicer as
contemplated in Section 3.11 and 3.23. The foregoing is subject to the provision
that, in any case in which Mortgaged Property shall have suffered damage from an
Uninsured Cause, the Servicer shall not be required to expend its own funds
toward the restoration of such property unless it shall determine in its
discretion that such restoration will increase the proceeds of liquidation of
the related Mortgage Loan after reimbursement to itself for such expenses.

                  (b) Notwithstanding the foregoing provisions of this Section
3.16 or any other provision of this Agreement, with respect to any Mortgage Loan
as to which the Servicer has received actual notice of, or has actual knowledge
of, the presence of any toxic or hazardous substance on the related Mortgaged
Property, the Servicer shall not, on behalf of the Trustee, either (i) obtain
title to such Mortgaged Property as a result of or in lieu of foreclosure or
otherwise, or (ii) otherwise acquire possession of, or take any other action
with respect to, such Mortgaged Property, if, as a result of any such action,
the Trustee or the Certificateholders would be considered to hold title to, to
be a "mortgagee-in-possession" of, or to be an "owner" or "operator" of such
Mortgaged Property within the meaning of the Comprehensive Environmental
Response, Compensation and Liability Act of 1980, as amended from time to time,
or any comparable law, unless the Servicer has also previously determined and
received the consent of the Class X Certificateholder, based on its reasonable
judgment and a prudent report prepared by a Person who regularly conducts
environmental audits using customary industry standards, that:

                         (1)    such Mortgaged  Property is in compliance with
                     applicable  environmental laws or, if not, that it would
                     be in the best  economic  interest  of the Trust Fund to
                     take such  actions as are necessary to bring the Mortgaged
                     Property into compliance therewith; and

                         (2)    there are no circumstances  present at such
                     Mortgaged  Property  relating to the use,  management
                     or  disposal of any  hazardous  substances,  hazardous
                     materials,  hazardous  wastes or petroleum-based
                     materials for which investigation,  testing,  monitoring,
                     containment, clean-up or  remediation  could be  required
                     under any  federal,  state or local law or regulation,
                     or that if any such  materials  are present for which
                     such action  could be required,  that it would be in the
                     best  economic  interest  of the  Trust  Fund to take
                     such actions with respect to the affected Mortgaged
                     Property.

                  The cost of the  environmental  audit report  contemplated  by
this Section 3.16 shall be advanced by the Servicer,  subject to the  Servicer's
right to be  reimbursed  therefor  from the  Collection  Account as  provided in
Section  3.11(ix),  such  right of  reimbursement  being  prior to the rights of
Certificateholders  to receive any amount in the Collection  Account received in
respect of the affected Mortgage Loan or other Mortgage Loans.

                  If the Servicer determines,  as described above, that it is in
the best  economic  interest  of the  Trust  Fund to take  such  actions  as are
necessary to bring any such Mortgaged  Property into  compliance with applicable
environmental  laws,  or to take such  action with  respect to the  containment,
clean-up or remediation of hazardous substances,  hazardous materials, hazardous
wastes, or petroleum-based materials affecting any such Mortgaged Property, then
the  Servicer  shall  take such  action  as it deems to be in the best  economic
interest  of such  Trust  Fund.  The cost of any such  compliance,  containment,
cleanup  or  remediation  shall be  advanced  by the  Servicer,  subject  to the
Servicer's  right to be  reimbursed  therefor  from the  Collection  Account  as
provided in Section  3.11(ix),  such right of  reimbursement  being prior to the
rights of  Certificateholders  to receive any amount in the  Collection  Account
received in respect of the affected Mortgage Loan or other Mortgage Loans.

                  (c) The Servicer shall have the right to purchase from the
Trust Fund any defaulted Mortgage Loan that is 60 days or more delinquent, which
the Servicer determines in good faith will otherwise become subject to
foreclosure proceedings (evidence of such determination to be delivered in
writing to the Trustee, in form and substance satisfactory to the Servicer and
the Trustee prior to purchase), at a price equal to the Purchase Price. The
Purchase Price for any Mortgage Loan purchased hereunder shall be deposited in
the Collection Account, and the Trustee, upon receipt of written certification
from the Servicer of such deposit, shall release or cause to be released to the
Servicer, as applicable, the related Mortgage File and shall execute and deliver
such instruments of transfer or assignment, in each case without recourse, as
the Servicer shall furnish and as shall be necessary to vest in the Servicer, as
applicable, title to any Mortgage Loan released pursuant hereto.

                  (d) Proceeds received in connection with any Final Recovery
Determination, as well as any recovery resulting from a partial collection of
Insurance Proceeds or Liquidation Proceeds, in respect of any Mortgage Loan,
will be applied in the following order of priority: first, to reimburse the
Servicer for any related unreimbursed Servicing Advances and Advances, pursuant
to Section 3.11(ii) or (iii); second, to accrued and unpaid interest on the
Mortgage Loan, to the date of the Final Recovery Determination, or to the Due
Date prior to the Distribution Date on which such amounts are to be distributed
if not in connection with a Final Recovery Determination; and third, as a
recovery of principal of the Mortgage Loan. If the amount of the recovery so
allocated to interest is less than the full amount of accrued and unpaid
interest due on such Mortgage Loan, the amount of such recovery will be
allocated by the Servicer as follows: first, concurrently and on a pro rata
basis to unpaid Servicing Fees; and second, to the balance of the interest then
due and owing. The portion of the recovery so allocated to unpaid Servicing Fees
shall be reimbursed to the Servicer pursuant to Section 3.11(iii). The portion
of the recovery allocated to interest (net of unpaid Servicing Fees) and the
portion of the recovery allocated to principal of the Mortgage Loan shall be
applied as follows: first, to reimburse the Servicer for any related
unreimbursed Advances in accordance with Section 3.11(ii) and any other amounts
reimbursable to the Servicer pursuant to Section 3.11, and second, as part of
the amounts to be transferred to the Distribution Account in accordance with
Section 3.10(b).

                  SECTION 3.17.     Trustee to Cooperate; Release of Mortgage
                                    Files.

                  Upon the payment in full of any Mortgage  Loan, or the receipt
by the  Servicer of a  notification  that payment in full shall be escrowed in a
manner  customary for such  purposes,  the Servicer will notify the Trustee by a
certification  in the form of Exhibit D-2 (which  certification  shall include a
statement  to  the  effect  that  all  amounts  received  or to be  received  in
connection  with  such  payment  which  are  required  to be  deposited  in  the
Collection  Account  pursuant to Section 3.10 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 Trustee  shall  promptly
release the  related  Mortgage  File to the  Servicer.  No expenses  incurred in
connection with any instrument of satisfaction or deed of reconveyance  shall be
chargeable to the Collection Account or the Distribution Account.

                  From  time to time and as  appropriate  for the  servicing  or
foreclosure of any Mortgage Loan, including, for this purpose,  collection under
any insurance  policy  relating to the Mortgage Loans,  the Trustee shall,  upon
request of the  Servicer and delivery to the Trustee of a Request for Release in
the form of Exhibit D-l, release the related Mortgage File to the Servicer,  and
the Trustee or the Servicer as  attorney-in-fact  of the Trustee  shall,  at the
direction of the Servicer,  execute such  documents as shall be necessary to the
prosecution of any such proceedings. Such Request for Release shall obligate the
Servicer  to  return  each and  every  document  previously  requested  from the
Mortgage  File to the Trustee  when the need  therefor by the Servicer no longer
exists,  unless  the  Mortgage  Loan has  been  liquidated  and the  Liquidation
Proceeds  relating to the Mortgage  Loan have been  deposited in the  Collection
Account or 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 Servicer
has  delivered  to the  Trustee a  certificate  of a  Servicing  Officer  of the
Servicer  certifying  as to 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.  Upon receipt of a certificate of a Servicing  Officer of the Servicer
stating that such Mortgage Loan was liquidated and that all amounts  received or
to be received  in  connection  with such  liquidation  that are  required to be
deposited  into the  Collection  Account  have been so  deposited,  or that such
Mortgage  Loan has become an REO  Property,  a copy of the  Request  for Release
shall be released by the Trustee to the Servicer.

                  Upon  written  certification  of a  Servicing  Officer  of the
Servicer,  the Trustee  shall  execute and  deliver to the  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.  Each  such  certification  shall  include  a  request  that such
pleadings  or  documents  be executed  by the Trustee and a statement  as to the
reason such  documents or pleadings  are  required  and that the  execution  and
delivery thereof by the Trustee will not invalidate or otherwise affect the lien
of the Mortgage,  except for the  termination of such a lien upon  completion of
the  foreclosure or trustee's  sale. So long as no Servicing  Termination  Event
shall have  occurred and be  continuing,  the  Servicer  shall have the right to
execute  any and all such  court  pleadings,  requests  and other  documents  as
attorney-in-fact for, and on behalf of the Trustee.

                  SECTION 3.18.     Servicing Compensation.

                  As compensation for the activities of the Servicer, hereunder,
the  Servicer  shall be  entitled  to the  Servicing  Fee with  respect  to each
Mortgage  Loan  payable  solely  from  payments  of  interest in respect of such
Mortgage  Loan,  subject to Section  3.24.  In addition,  the Servicer  shall be
entitled  to  recover  unpaid  Servicing  Fees  out  of  Insurance  Proceeds  or
Liquidation  Proceeds to the extent  permitted by Section  3.11(iii)  and out of
amounts  derived  from the  operation  and sale of an REO Property to the extent
permitted by Section  3.23.  The right to receive the  Servicing  Fee may not be
transferred in whole or in part except in connection with the transfer of all of
the  Servicer's  responsibilities  and  obligations  under this Agreement to the
extent  permitted  herein.  In addition,  the  Servicer  shall be enitled to the
Special Servicer Fee pursuant to Section 4.01(c)(x), if applicable.

                  Additional  servicing  compensation  in the form of assumption
fees, late payment charges,  Prepayment  Excess,  prepayment charges (other than
prepayment  penalties)  and other  miscellaneous  fees shall be  retained by the
Servicer  only to the extent such fees or charges are received by the  Servicer.
The  Servicer  shall also be entitled  pursuant to Section  3.11(iv) to withdraw
from the Collection Account and pursuant to Section 3.23(b) to withdraw from any
REO Account,  as  additional  servicing  compensation,  interest or other income
earned on deposits  therein,  subject to Section  3.12.  The  Servicer  shall be
required to pay all expenses  incurred by it in  connection  with its  servicing
activities  hereunder  (including premiums for the insurance required by Section
3.14,  to the extent such premiums are not paid by the related  Mortgagors)  and
shall not be entitled to reimbursement  therefor except as specifically provided
herein.

                  SECTION 3.19.     Reports to the Trustee; Collection Account
                                    Statements.

                  Not later than fifteen days after each Distribution  Date, the
Servicer shall forward to the Trustee and the Depositor a statement  prepared by
the institution at which the Collection  Account is maintained setting forth the
status  of  the  Collection  Account  as  of  the  close  of  business  on  such
Distribution  Date and showing,  for the period covered by such  statement,  the
aggregate amount of deposits into and withdrawals from the Collection Account of
each  category of deposit  specified  in Section  3.10(a)  and each  category of
withdrawal specified in Section 3.11. Copies of such statement shall be provided
by the  Trustee to any  Certificateholder  and to any Person  identified  to the
Trustee  as a  prospective  transferee  of a  Certificate,  upon  request at the
expense of the  requesting  party,  provided such  statement is delivered by the
Servicer to the Trustee.

                  SECTION 3.20.     Statement as to Compliance.

                  The Servicer  will  deliver to, the Trustee and the  Depositor
not later than 120 days  following  the end of the fiscal year of the  Servicer,
which as of the  Closing  Date ends on the last day in  December,  an  Officers'
Certificate  stating,  as to each  signatory  thereof,  that (i) a review of the
activities of the Servicer  during the preceding year and of  performance  under
this  Agreement has been made under such officers'  supervision  and (ii) to the
best of such  officers'  knowledge,  based  on such  review,  the  Servicer  has
fulfilled all of its obligations under this Agreement  throughout such year, or,
if  there  has  been a  default  in the  fulfillment  of  any  such  obligation,
specifying  each such  default  known to such  officer and the nature and status
thereof.  Copies of any such  statement  shall be provided by the Trustee to any
Certificateholder  and to any Person  identified to the Trustee as a prospective
transferee  of a  Certificate,  upon  request at the  expense of the  requesting
party, provided such statement is delivered by the Servicer to the Trustee.

                  SECTION 3.21.     Independent Public Accountants' Servicing
                                    Report.

                  Not later than 120 days  following the end of each fiscal year
of the  Servicer,  the  Servicer,  at its  expense,  shall  cause  a  nationally
recognized firm of independent  certified  public  accountants to furnish to the
Servicer a report  stating that (i) it has  obtained a letter of  representation
regarding  certain matters from the management of the Servicer which includes an
assertion  that the  Servicer  has complied  with  certain  minimum  residential
mortgage loan servicing standards,  identified in the Uniform Single Attestation
Program for Mortgage Bankers  established by the Mortgage Bankers Association of
America,  with respect to the servicing of residential mortgage loans during the
most  recently  completed  fiscal  year and (ii) on the basis of an  examination
conducted by such firm in accordance with standards  established by the American
Institute of Certified Public Accountants,  such representation is fairly stated
in all material  respects,  subject to such exceptions and other  qualifications
that may be appropriate.  Immediately upon receipt of such report,  the Servicer
shall  furnish a copy of such  report to the  Trustee  and each  Rating  Agency.
Copies  of  such   statement   shall  be   provided   by  the   Trustee  to  any
Certificateholder  upon request at the  Servicer's  expense,  provided that such
statement is delivered by the Servicer to the Trustee.

                  SECTION 3.22.     Access to Certain Documentation.

                  The   Servicer   shall   provide   to  the  Office  of  Thrift
Supervision,  the FDIC,  and any other  federal or state  banking  or  insurance
regulatory  authority that may exercise  authority  over any  Certificateholder,
access to the documentation  regarding the Mortgage Loans required by applicable
laws and  regulations.  Such access shall be afforded  without charge,  but only
upon  reasonable  request and during normal business hours at the offices of the
Servicer  designated by it. In addition,  access to the documentation  regarding
the Mortgage Loans will be provided to any Certificateholder, the Trustee and to
any  Person  identified  to  the  Servicer,  as a  prospective  transferee  of a
Certificate, upon reasonable request during normal business hours at the offices
of the Servicer  designated by it at the expense of the Person  requesting  such
access.

                 SECTION 3.23.     Title, Management and Disposition of REO
                                   Property.

                  (a) The deed or certificate of sale of any REO Property shall
be taken in the name of the Trustee, or its nominee, on behalf of the
Certificateholders. The Servicer, on behalf of the Trust Fund, shall either sell
any REO Property by the close of the third calendar year following the calendar
year in which the Trust Fund acquires ownership of such REO Property for
purposes of Section 860(a)(8) of the Code or request from the Internal Revenue
Service, more than 60 days before the day on which the three-year grace period
would otherwise expire an extension of the three-year grace period, unless the
Servicer had delivered to the Trustee an Opinion of Counsel, addressed to the
Trustee and the Depositor, to the effect that the holding by the Trust Fund of
such REO Property subsequent to three years after its acquisition will not
result in the imposition on any REMIC created hereunder of taxes on "prohibited
transactions" thereof, as defined in Section 860F of the Code, or cause any
REMIC hereunder to fail to qualify as a REMIC under Federal law at any time that
any Certificates are outstanding. The Servicer shall manage, conserve, protect
and operate each REO Property for the Certificateholders solely for the purpose
of its prompt disposition and sale in a manner which does not cause such REO
Property to fail to qualify as "foreclosure property" within the meaning of
Section 860G(a)(8) of the Code or result in the receipt by any REMIC created
hereunder of any "income from non-permitted assets" within the meaning of
Section 860F(a)(2)(B) of the Code, or any "net income from foreclosure property"
which is subject to taxation under the REMIC Provisions.

                  (b) The Servicer shall segregate and hold all funds collected
and received in connection with the operation of any REO Property separate and
apart from its own funds and general assets and shall establish and maintain
with respect to REO Properties an account held in trust for the Trustee for the
benefit of the Certificateholders (the "REO Account"), which shall be an
Eligible Account. The Servicer shall be permitted to allow the Collection
Account to serve as the REO Account, subject to separate ledgers for each REO
Property. The Servicer shall be entitled to retain or withdraw any interest
income paid on funds deposited in the REO Account.

                  (c) The Servicer shall have full power and authority, subject
only to the specific requirements and prohibitions of this Agreement, to do any
and all things in connection with any REO Property as are consistent with the
manner in which the Servicer manages and operates similar property owned by the
Servicer or any of its Affiliates, all on such terms and for such period as the
Servicer deems to be in the best interests of Certificateholders. In connection
therewith, the Servicer shall deposit, or cause to be deposited, on a daily
basis in the REO Account all revenues received by it with respect to an REO
Property and shall withdraw therefrom funds necessary for the proper operation,
management and maintenance of such REO Property including, without limitation:

                  (i) all insurance premiums due and payable in respect of such
     REO Property;

                  (ii) all real estate taxes and assessments in respect of such
     REO Property that may result in the imposition of a lien thereon; and

                  (iii) all costs and expenses necessary to maintain such REO
     Property.

To the extent that  amounts on deposit in the REO Account with respect to an REO
Property  are  insufficient  for the  purposes  set forth in clauses (i) through
(iii) above with respect to such REO Property,  the Servicer  shall advance from
its own funds such amount as is necessary for such purposes if, but only if, the
Servicer  would make such advances if the Servicer owned the REO Property and if
in the Servicer's judgment, the payment of such amounts will be recoverable from
the rental or sale of the REO Property.

                  Notwithstanding the foregoing, the Servicer shall not:

                  (i) permit the Trust Fund to enter into, renew or extend any
     New Lease with respect to any REO Property, if the New Lease by its terms
     will give rise to any income that does not constitute Rents from Real
     Property;

                  (ii) permit any amount to be received or accrued under any New
     Lease other than amounts that will constitute Rents from Real Property;

                  (iii) authorize or permit any construction on any REO
     Property, other than the completion of a building or other improvement
     thereon, and then only if more than ten percent of the construction of such
     building or other improvement was completed before default on the related
     Mortgage Loan became imminent, all within the meaning of Section
     856(e)(4)(B) of the Code; or

                  (iv) allow any Person to Directly Operate any REO Property on
     any date more than 90 days after its date of acquisition by the Trust Fund;

unless,  in any such case,  the  Servicer  has  obtained  an Opinion of Counsel,
provided to the Servicer  and the  Trustee,  to the effect that such action will
not cause such REO Property to fail to qualify as "foreclosure  property" within
the meaning of Section 860G(a)(8) of the Code at any time that it is held by the
Trust Fund, in which case the Servicer may take such actions as are specified in
such Opinion of Counsel.

                  The Servicer may contract with any Independent  Contractor for
the operation and management of any REO Property, provided that:

                  (i) the terms and conditions of any such contract shall not be
     inconsistent herewith;

                  (ii) any such contract shall require, or shall be administered
     to require, that the Independent Contractor pay all costs and expenses
     incurred in connection with the operation and management of such REO
     Property, including those listed above and remit all related revenues (net
     of such costs and expenses) to the Servicer as soon as practicable, but in
     no event later than thirty days following the receipt thereof by such
     Independent Contractor;

                  (iii) none of the provisions of this Section 3.23(c) relating
     to any such contract or to actions taken through any such Independent
     Contractor shall be deemed to relieve the Servicer of any of its duties and
     obligations to the Trustee on behalf of the Certificateholders with respect
     to the operation and management of any such REO Property; and

                  (iv) the Servicer shall be obligated with respect thereto to
     the same extent as if it alone were performing all duties and obligations
     in connection with the operation and management of such REO Property.

The Servicer shall be entitled to enter into any agreement with any  Independent
Contractor  performing  services  for it related  to its duties and  obligations
hereunder for  indemnification  of the Servicer by such Independent  Contractor,
and  nothing  in this  Agreement  shall  be  deemed  to  limit  or  modify  such
indemnification.  The Servicer shall be solely liable for all fees owed by it to
any  such  Independent  Contractor,   irrespective  of  whether  the  Servicer's
compensation pursuant to Section 3.18 is sufficient to pay such fees.

                  (d) In addition to the withdrawals permitted under Section
3.23(c), the Servicer may from time to time make withdrawals from the REO
Account for any REO Property: (i) to pay itself unpaid Servicing Fees in respect
of the related Mortgage Loan; and (ii) to reimburse itself or the Servicer for
unreimbursed Servicing Advances and Advances made in respect of such REO
Property or the related Mortgage Loan. On the Servicer Remittance Date, the
Servicer shall withdraw from each REO Account maintained by it and deposit into
the Distribution Account in accordance with Section 3.10(d)(ii), for
distribution on the related Distribution Date in accordance with Section 4.01,
the income from the related REO Property received during the prior calendar
month, net of any withdrawals made pursuant to Section 3.23(c) or this Section
3.23(d).

                  (e) Subject to the time constraints set forth in Section
3.23(a), each REO Disposition shall be carried out by the Servicer at such price
and upon such terms and conditions as the Servicer shall deem necessary or
advisable, as shall be normal and usual in its general servicing activities.

                  (f) The proceeds from the REO Disposition, net of any amount
required by law to be remitted to the Mortgagor under the related Mortgage Loan
and net of any payment or reimbursement to the Servicer as provided above, shall
be deposited in the Distribution Account in accordance with Section 3.10(d)(ii)
on the Servicer Remittance Date in the month following the receipt thereof for
distribution on the related Distribution Date in accordance with Section 4.01.
Any REO Disposition shall be for cash only (unless changes in the REMIC
Provisions made subsequent to the Startup Day allow a sale for other
consideration).

                  (g) The Servicer shall file information returns with respect
to the receipt of mortgage interest received in a trade or business, reports of
foreclosures and abandonments of any Mortgaged Property and cancellation of
indebtedness income with respect to any Mortgaged Property as required by
Sections 6050H, 6050J and 6050P of the Code, respectively. Such reports shall be
in form and substance sufficient to meet the reporting requirements imposed by
such Sections 6050H, 6050J and 6050P of the Code.

                  SECTION 3.24.    Obligations of the Servicer in Respect of
                                   Prepayment Interest Shortfalls.

                  The Servicer shall deliver to the Trustee for deposit into the
Distribution  Account  on or  before  5:00 p.m.  New York  time on the  Servicer
Remittance  Date  from its own funds an  amount  equal to the  lesser of (i) the
aggregate of the Prepayment Interest  Shortfalls  attributable to prepayments in
full  for  the  related   Distribution  Date  resulting  solely  from  Principal
Prepayments  received by the Servicer during the related  Collection  Period and
(ii) to the extent of 50% of its  aggregate  Servicing Fee for the most recently
ended Collection  Period. The Servicer shall not have the right to reimbursement
for any amounts remitted to the Trustee in respect of Compensating Interest. The
Servicer  shall not be obligated to pay  Compensating  Interest  with respect to
Relief Act Interest Shortfalls.

                  SECTION 3.25.     [Reserved].

                  SECTION 3.26.     Obligations of the Servicer in Respect of
                                    Mortgage Rates and Monthly Payments.

                  In  the  event  that  a  shortfall  in  any  collection  on or
liability with respect to any Mortgage Loan results from or is  attributable  to
adjustments to Mortgage Rates,  Monthly  Payments or Stated  Principal  Balances
that were made by the Servicer in a manner not consistent  with the terms of the
related  Mortgage  Note and this  Agreement,  the  Servicer,  upon  discovery or
receipt of notice thereof,  immediately shall deliver to the Trustee for deposit
in the Distribution  Account from its own funds the amount of any such shortfall
and shall indemnify and hold harmless the Trust Fund, the Trustee, the Depositor
and any successor  servicer in respect of any such liability.  Such  indemnities
shall survive the termination or discharge of this Agreement.

                                   ARTICLE IV

                         PAYMENTS TO CERTIFICATEHOLDERS

                  SECTION 4.01.     Distributions.

                  (a) On each Distribution Date, based on information provided
by the Servicer, the Trustee (or the Paying Agent on behalf of the Trustee)
shall withdraw from the Distribution Account to the extent funds are available
therein the Total Distribution Amount for such date, shall allocate such amount
to the interests issued in respect of REMIC 1 and REMIC 2, and shall distribute
such amount as specified in this Section. Such distributions shall be made by
check mailed to each Certificateholder's address as it appears on the
Certificate Register of the Certificate Registrar (which shall initially be the
Trustee) or, upon written request made to the Trustee at least three Business
Days prior to the related Record Date by any Certificateholder owning an
aggregate initial Certificate Principal Amount of at least $2,500,000, or, in
the case of a Class X Certificate, a Percentage Interest of 100%, by wire
transfer in immediately available funds to an account specified in the request
and at the expense of such Certificateholder; provided, however, that the final
distribution in respect of any Certificate shall be made only upon presentation
and surrender of such Certificate at the Corporate Trust Office. Wire transfers
will be made at the expense of the Holder requesting such wire transfer by
deducting a wire transfer fee from the related distribution.

                  The Interest  Remittance  Amount shall be  distributed  in the
following order of priority:

                  (i) First, to the Trustee, the Trustee Fee, any amounts owed
     to the Trustee pursuant to Section 8.05 and any amounts reimbursable to the
     Trustee pursuant to Section 11.01(c);

                  (ii) Second, to the Holders of the Class A Certificates, the
     related Accrued Certificate Interest plus the Class A Carry Forward Amount;

                  (iii) Third, to the extent of the Interest Remittance Amount
     then remaining, to the Holders of the Class M-1 Certificates, the related
     Accrued Certificate Interest;

                  (iv) Fourth, to the extent of the Interest Remittance Amount
     then remaining, to the Holders of the Class M-2 Certificates, the related
     Accrued Certificate Interest;

                  (v) Fifth, to the extent of the Interest Remittance Amount
     then remaining, to the Holders of the Class B Certificates, the related
     Accrued Certificate Interest;

                  (vi) Sixth, the amount, if any, of the Interest Remittance
     Amount remaining after application of such amount in accordance with the
     priorities set forth above is the "Monthly Excess Interest Amount" for such
     Distribution Date and such Monthly Excess Interest Amount will be included
     as part of the Monthly Excess Cash Flow Amount and shall be applied as set
     forth in Section 4.01 (c).

                  (b) The Principal Remittance Amount for such Distribution Date
shall be distributed in the following order of priority:

                  (i) On each Distribution Date (a) before the Stepdown Date or
     (b) with respect to which a Trigger Event is in effect, Holders of the
     Class A Certificates will be entitled to receive payment of 100% of the
     Principal Distribution Amount until the Class Certificate Balance for the
     Class A Certificates has been reduced to zero.

                  (ii) Notwithstanding the provisions of Section 4.01(b)(i), in
     the event that, on any Distribution Date on or after the Stepdown Date in
     which a Trigger Event is in effect: (a), the Holders of the Class A
     Certificates will be entitled to receive pro rata payment of 100% of the
     Principal Distribution Amount until the Class Certificate Balance of the
     Class A Certificates has been reduced to zero; (b) thereafter, if the
     Certificate Principal Balance of the Class A Certificates is reduced to
     zero, the Holders of the Class M-1 Certificates will be entitled to receive
     pro rata payment of 100% of the Principal Distribution Amount until the
     Class Certificate Balance of the Class M-1 Certificates has been reduced to
     zero; (c) thereafter, if the Class M-1 Certificate Principal Balance is
     reduced to zero, the Holders of the Class M-2 Certificates will be entitled
     to receive payments of 100% of the Principal Distribution Amount until the
     Class Certificate Balance of the Class M-2 Certificates has been reduced to
     zero; (d) if the Class M-2 Certificate Principal Balance is reduced to
     zero, the Holders of the Class B Certificates will be entitled to receive
     100% of the Principal Distribution Amount until the Class Certificate
     Balance of the Class B Certificates has been reduced to zero; and (e) if
     the Class B Certificate Principal Balance is reduced to zero, the Holders
     of the Class X Certificates will be entitled to receive 100% of the
     Principal Distribution Amount until the Class Certificate Balance of the
     Class X Certificates has been reduced to zero.

                  (iii) On each Distribution Date (a) on or after the Stepdown
     Date and (b) as long as a Trigger Event is not in effect, the Holders of
     the Offered Certificates will be entitled to receive payments of principal,
     in the order of priority, in the amounts set forth below and to the extent
     of the Principal Distribution Amount as follows:

                         (A)  First, the lesser of (x) the Principal
                              Distribution Amount and (y) the Class A Principal
                              Distribution amount will be distributed to the
                              Class A Certificates until the Class Certificate
                              Balance thereof has been reduced to zero;

                         (B)  Second, the lesser of (x) the excess of (i) the
                              Principal Distribution Amount over (ii) the amount
                              distributed to the Class A Certificates in clause
                              First above and (y) the Class M-1 Principal
                              Distribution Amount will be distributed to the
                              Class M-1 Certificates, until the Class
                              Certificate Balance thereof has been reduced to
                              zero;

                         (C)  Third, the lesser of (x) the excess of (i) the
                              Principal Distribution Amount over (ii) the sum of
                              the amount distributed to the Class A Certificates
                              in clause First above and the amount distributed
                              to the Class M-1 Certificates in clause Second
                              above and (y) the Class M-2 Principal Distribution
                              Amount will be distributed to the Class M-2
                              Certificates, until the Class Certificate Balance
                              thereof has been reduced to zero;

                         (D)  Fourth, the lesser of (x) the excess of (i) the
                              Principal Distribution Amount over (ii) the sum of
                              the amount distributed to the Class A Certificates
                              pursuant to clause First above, the amount
                              distributed to the Class M-1 Certificates pursuant
                              to clause Second above and the amount distributed
                              to the Class M-2 Certificates pursuant to
                              clause Third above and (y) the Class B Principal
                              Distribution Amount will  be distributed to
                              the Class B Certificates, until the Class
                              Certificate Balance thereof has been reduced to
                              zero; and

                         (E)  Fifth, any amount of the Principal Remittance
                              Amount remaining after making all of the
                              distributions in clauses First, Second, Third and
                              Fourth above will be included as part of the
                              Monthly Excess Cashflow Amount and will be applied
                              as set forth in Section 4.01(c).

                  (c) On any Distribution Date, Monthly Excess Cashflow Amount
is required to be applied in the following order of priority on such
Distribution Date:

                  (i) to fund the Class A Interest Carry Forward Amount, if any;

                  (ii) to fund the Extra Principal Distribution Amount, if any,
     for such Distribution Date;

                  (iii) to fund the Class M-1 Interest Carry Forward Amount, if
     any;

                  (iv) to fund the Class M-1 Realized Loss Amortization Amount
     for such Distribution Date;

                  (v) to fund the Class M-2 Interest Carry Forward Amount, if
     any.

                  (vi) to fund the Class M-2 Realized Loss Amortization Amount
     for such Distribution Date;

                  (vii) to fund the Class B Interest Carry Forward Amount, if
     any;

                  (viii) to fund the Class B Realized Loss Amortization Amount
     for such Distribution Date;

                  (ix) to the Basis Risk Reserve Fund, and then from the Basis
     Risk Reserve Fund to the Class A, Class M-1, Class M-2 and Class B
     Certificates, in that order, from the Basis Risk Reserve Fund, in an amount
     equal to the unpaid amount of any Basis Risk Shortfall for such date and
     any Unpaid Basis Risk Shortfall for such date; notwithstanding any
     provision herein to the contrary, no amounts received in respect of
     prepayment premiums and penalties shall be distributed in respect of this
     Section 4.01(c)(ix);

                  (x) to pay to the Servicer the Special Servicer Fee;

                  (xi) to the Basis Risk Reserve Fund, an amount equal to the
     Required Reserve Fund Deposit;

                  (xii) to the Basis Risk Reserve Fund, and then from the Basis
     Risk Reserve Fund to the Class BB Certificates, (A) an amount equal to one
     month's interest at the Pass-through Rate for such Class on the Class BB
     Notional Amount and (B) any remaining Monthly Excess Cashflow Amount to
     reduce the Class BB Notional Amount, until the Class BB Notional Amount has
     been reduced to zero;

                  (xiii) to the Class X Certificate, the Class X Distributable
     Amount for such Distribution Date, together with any amounts withdrawn from
     the Basis Risk Reserve Fund for distribution to the Class X Certificates
     pursuant to Section 4.08(c) and (d) on such date;

                  (xiv) to the Holders of the Class R Certificates, any amount
     remaining on such date after application pursuant to clauses (i) through
     (xiii) above.

                  In the case of the  distributions  described in clauses  (ix),
(xi) and (xii) above, the Trustee shall account for such distributions as having
been  made  first  to the  Class X  Certificates  and then  paid by the  Class X
Certificateholders to the Basis Risk Reserve Fund.

                  (d) On each Distribution Date, Net Prepayment Interest
Shortfalls shall be allocated ratably among the Class A, Class M-1 and the Class
M-2 and Class B Certificates and the Class C Regular Interests in proportion to
their rights to receive interest on such Distribution Date, and prepayment
premiums and penalties shall be allocated to the Class X Certificates and
treated as additional interest distributable with respect to the Class X
Certificates on such Distribution Date; provided however that prepayment
premiums and penalties will be deposited in the Basis Risk Reserve Fund to the
extent necessary to fulfill the Trust Fund's obligations under Section
4.01(c)(xi) above. Prepayment premiums and penalties will not be deposited in
the Basis Risk Reserve Fund to fulfill the Trust Fund's obligations under
Sections 4.01(c)(ix) and (x) above.

                  (e) Principal payments, Realized Losses and Prepayment
Interest Shortfalls not covered by Compensating Interest shall be allocated to
the Class T1-1 Interest in the same amount as principal payments, Realized
Losses and Prepayment Interest Shortfalls not covered by Compensating Interest
are allocated to the Class A Certificates. Principal payments, Realized Losses
and Prepayment Interest Shortfalls not covered by Compensating Interest shall be
allocated to the Class T1-2 Interest in the same amount as principal payments,
Realized Losses and Prepayment Interest Shortfalls not covered by Compensating
Interest are allocated to the Class M-1 Certificates. Principal payments,
Realized Losses and Prepayment Interest Shortfalls not covered by Compensating
Interest shall be allocated to the Class T1-3 Interest in the same amount as
principal payments, Realized Losses and Prepayment Interest Shortfalls not
covered by Compensating Interest are allocated to the Class M-2 Certificates.
Principal payments, Realized Losses and Prepayment Interest Shortfalls not
covered by Compensating Interest shall be allocated to the Class T1-4 Interest
in the same amount as principal payments, Realized Losses and Prepayment
Interest Shortfalls not covered by Compensating Interest are allocated to the
Class B Certificates. Principal payments, Realized Losses and Prepayment
Interest Shortfalls not covered by Compensating Interest shall be allocated to
the Class T1-5 Interest in the same amount as principal payments, Realized
Losses and Prepayment Interest Shortfalls not covered by Compensating Interest
are allocated to the Class C Interests.

                  SECTION 4.02.     Statements to Certificateholders.

                  On each  Distribution  Date, based on information  provided by
the  Servicer,  the Trustee  shall prepare and forward by mail to each Holder of
the Offered  Certificates,  a  statement  as to the  distributions  made on such
Distribution Date setting forth:

          1.      The amount of the distribution made on such Distribution Date
                  to the Holders of the Class A Certificates allocable to
                  principal and to interest.

          2.      The Class A Interest Carry Forward Amount and the Basis Risk
                  Shortfall for such Class and Distribution Date.

          3.      The amount of the distribution made on such Distribution Date
                  to the Holders of the Class M-1 Certificates allocable to
                  principal and to interest.

          4.      The Class M-1 Interest Carry Forward Amount and the Basis Risk
                  Shortfall for such Class and Distribution Date.

          5.      The Class M-1 Unpaid Realized Loss Amount for such
                  Distribution Date.

          6.      The Class M-1 Applied Realized Loss Amount for such
                  Distribution Date.

          7.      The Class M-1 Applied Realized Loss Amortization Amount for
                  such Distribution Date.

          8.      The amount of the distribution made on such Distribution Date
                  to the Holders of the Class M-2 Certificates allocable to
                  principal and to interest.

          9.      The Class M-2 Interest Carry Forward Amount and the Basis Risk
                  Shortfall for such Class and Distribution Date.

          10.     The Class M-2 Unpaid Realized Loss Amount for such
                  Distribution Date.

          11.     The Class M-2 Applied Realized Loss Amount for such
                  Distribution Date.

          12.     The Class M-2 Applied Realized Loss Amortization Amount for
                  such Distribution Date.

          13.     The amount of the distribution made on such Distribution Date
                  to the Holders of the Class B Certificates allocable to
                  principal and to interest.

          14.     The Class B Interest Carry Forward Amount and the Basis Risk
                  Shortfall for such Class and Distribution Date.

          15.     The Class B Unpaid Realized Loss Amount for such Distribution
                  Date.

          16.     The amount of the distribution made on such Distribution Date
                  to the Holders of the Class BB Certificates allocable to
                  principal and to interest.

          17.     The Class B Applied Realized Amortization Amount for such
                  Distribution Date.

          18.     The Class X Distributable Amount for such Distribution Date.

          19.     The Unpaid Realized Loss Amount for each applicable Class of
                  Certificates for such Distribution Date.

          20.     The Applied Realized Loss Amount for each applicable Class of
                  Certificates for such Distribution Date.

          21.     The Interest Remittance Amount for such Distribution Date.

          22.     The Principal Remittance Amount for such Distribution Date.

          23.     The Monthly Excess Cash Flow Amount for such Distribution
                  Date.

          24.     The Extra Principal Distribution Flow Amount for such
                  Distribution Date.

          25.     The Monthly Excess Interest Amount for such Distribution Date.

          26.     The Targeted Overcollateralization for such Distribution Date.

          27.     The Overcollateralization Amount for such Distribution Date.

          28.     The Overcollateralization Deficiency for such Distribution
                  Date.

          29.     The Overcollateralization Release Amounts for such
                  Distribution Date.

          30.     The aggregate amount of servicing compensation received by the
                  Servicer during the related Collection Period and such other
                  customary information as the Trustee deems necessary or
                  desirable, or which a Certificateholder reasonably requests,
                  to enable Certificateholders to prepare their tax returns

          31.     The aggregate amount of Advances for such Distribution Date.

          32.     The aggregate Stated Principal Balance of the Mortgage Loans
                  and any REO Properties at the close of business on such
                  Distribution Date.

          33.     The number, aggregate principal balance, weighted average
                  remaining term to maturity and weighted average Mortgage Rate
                  of the Mortgage Loans as of the related Due Date.

          34.     The number and aggregate unpaid principal balance of Mortgage
                  Loans (a) 30 days past due, (b) 60 days past due, (c) 90 or
                  more days past due, (d) as to which foreclosure proceedings
                  have been commenced and (e) as to which the related Mortgagor
                  has filed for bankruptcy.

          35.     With respect to any Mortgage Loan that became an REO Property
                  during the preceding calendar month, the loan number of such
                  Mortgage Loan from the Mortgage Loan Schedule, the unpaid
                  principal balance and the Stated Principal Balance of such
                  Mortgage Loan as of the date it became an REO Property.

          36.     The book value of any REO Property as of the close of business
                  on the last Business Day of the calendar month preceding the
                  Distribution Date.

          37.     The aggregate amount of prepayment penalties collected during
                  the related Collection Period.

          38.     The aggregate amount of Principal Prepayments made during the
                  related Collection Period.

          39.     The aggregate amount of Realized Losses incurred during the
                  related Collection Period.

          40.     The aggregate amount of Extraordinary Trust Fund Expenses
                  withdrawn from the Collection Account or the Distribution
                  Account for such Distribution Date.

          41.     The Class Certificate Balance of each Class of Certificates,
                  after giving effect to the distributions, and allocations of
                  Applied Realized Losses, made on such Distribution Date.

          42.     The Certificate Factor for each such Class of Certificates
                  applicable to such Distribution Date.

          43.     The aggregate amount of any Prepayment Interest Shortfalls for
                  such Distribution Date, to the extent not covered by payments
                  by the Servicer pursuant to Section 3.24.

          44.     The aggregate amount of Relief Act Interest Shortfalls for
                  such Distribution Date.

          45.     The Pass-Through Rate applicable for each Class of the Offered
                  Certificates for such Distribution Date and the immediately
                  succeeding Distribution Date.

          46.     The three-month rolling average of 60+ Day Delinquent Loans.

          47.     The unpaid principal balance of each Mortgage Loan (a) which
                  has been substituted pursuant to Section 2.03, (b) purchased
                  pursuant to Section 2.03, 3.16 or 10.01 or (c) for which a
                  Liquidation Event has occurred.

          48.     Whether a Servicing Termination Trigger has occurred.

          49.     The balance of the Basis Risk Reserve Fund prior to the
                  deposit or withdrawal of any amounts on such Distribution
                  Date.

          50.     The amount of any Required Reserve Fund Deposit on such
                  Distribution Date.

          51.     The amount of any withdrawal from the Basis Risk Reserve Fund
                  pursuant to Section 4.01(c)(ix) and (xii).

          52.     The balance of the Basis Risk Reserve Fund after all deposits
                  and withdrawals on such Distribution Date.

                  In the case of information  furnished pursuant to subclauses 1
through 19 above,  the amounts  shall be expressed as a dollar amount per Single
Certificate of the relevant Class.

                  Within  a  reasonable  period  of time  after  the end of each
calendar  year,  the Trustee shall furnish to each Person who at any time during
the calendar year was a Holder of a Regular  Certificate a statement  containing
the  information  relating  to  monthly  distributions  above  for  the  related
Certificate  as  applicable,  aggregated  for such  calendar  year or applicable
portion  thereof  during  which  such  person  was  a  Certificateholder.   Such
obligation of the Trustee  shall be deemed to have been  satisfied to the extent
that  substantially  comparable  information shall be provided by the Trustee or
the Servicer  pursuant to any  requirements of the Code as from time to time are
in force.

                  On each  Distribution  Date,  the Trustee shall forward to the
Depositor,  to each Holder of a Residual Certificate and to the Servicer, a copy
of the reports forwarded to each Class of Certificateholder on such Distribution
Date and a statement  setting forth the amounts,  if any,  actually  distributed
with respect to the Residual  Certificates,  respectively,  on such Distribution
Date.

                  Within  a  reasonable  period  of time  after  the end of each
calendar  year,  the Trustee shall furnish to each Person who at any time during
the calendar  year was a Holder of a Residual  Certificate  a statement  setting
forth the amount,  if any,  actually  distributed  with  respect to the Residual
Certificates,  as  appropriate,  aggregated for such calendar year or applicable
portion thereof during which such Person was a Certificateholder.

                  The   Trustee   shall,   upon   request,   furnish   to   each
Certificateholder, during the term of this Agreement, such periodic, special, or
other reports or  information,  whether or not provided for herein,  as shall be
reasonable with respect to the  Certificateholder,  or otherwise with respect to
the purposes of this  Agreement,  all such reports or information to be provided
at the expense of the  Certificateholder  in accordance with such reasonable and
explicit  instructions and directions as the  Certificateholder may provide. For
purposes of this Section 4.02,  the  Trustee's  duties are limited to the extent
that the Trustee receives timely reports as required from the Servicer.

                  On each Distribution Date, the Trustee shall provide Bloomberg
Financial  Markets,  L.P.  ("Bloomberg")  Cusip Level  Factors for each Class of
Offered  Certificates  and loan-level  information  with respect to the Mortgage
Pool,  in each  case as of such  Distribution  Date,  using a format  and  media
mutually  acceptable to the Trustee and Bloomberg.  In connection with providing
the information specified in this Section 4.02 to Bloomberg, the Trustee and any
director,  officer,  employee or agent of the Trustee shall be  indemnified  and
held  harmless  by the  Servicer,  to the extent and in the manner  provided  in
Section 8.05.

                  SECTION 4.03.     Remittance Reports; Advances.

                  (a) No later than the third Business Day following the
Determination Date, the Servicer shall deliver to the Trustee by overnight mail
a computer readable magnetic tape or diskette (or by such other means as the
Servicer or the Trustee, as the case may be, may agree from time to time) a
Remittance Report with respect to the related Distribution Date. The Trustee
shall not be responsible to recompute, recalculate or verify any information
provided to it by the Servicer.

                  (b) The amount of Advances to be made by the Servicer for any
Distribution Date shall equal, subject to Section 4.03(d), the sum of (i) the
aggregate amount of Monthly Payments (with each interest portion thereof net of,
the related Servicing Fee), due during the related Collection Period in respect
of the Mortgage Loans, which Monthly Payments were delinquent as of the close of
business on the related Servicer Remittance Date and (ii) with respect to each
REO Property, which REO Property was acquired during or prior to the related
Collection Period and as to which REO Property an REO Disposition did not occur
during the related Collection Period, an amount equal to the excess, if any, of
the REO Imputed Interest on such REO Property for the most recently ended
calendar month, over the net income from such REO Property transferred to the
Distribution Account pursuant to Section 3.23 for distribution on such
Distribution Date.

                  On  or  before  5:00  p.m.  New  York  time  on  the  Servicer
Remittance Date, the Servicer shall remit in immediately  available funds to the
Trustee for deposit in the Distribution Account an amount equal to the aggregate
amount of Advances,  if any, to be made in respect of the Mortgage Loans and REO
Properties  for the related  Distribution  Date from its own funds.  The Trustee
will provide  notice to the Servicer by telecopy by the close of business on any
Servicer  Remittance  Date in the event that the amount remitted by the Servicer
to the Trustee on such date is less than the Advances required to be made by the
Servicer for the related Distribution Date.

                  In the event that the Servicer fails for any reason to make an
Advance  required to be made  pursuant to Section 4.03 on or before the Servicer
Remittance Date, the Trustee shall, on or before the related  Distribution Date,
deposit  in the  Distribution  Account  an  amount  equal to the  excess  of (a)
Advances  required to be made by the Servicer that would have been  deposited in
such  Distribution  Account  over (b) the  amount  of any  Advances  made by the
Servicer with respect to such Distribution  Date;  provided,  however,  that the
Trustee  shall be required to make such Advance only if it is not  prohibited by
law from doing so and it has  determined  that such Advance would be recoverable
from amounts to be received with respect to such Mortgage  Loan,  including late
payments,  Liquidation Proceeds,  Insurance Proceeds, or otherwise.  The Trustee
shall be entitled to be reimbursed  from the  Distribution  Account for Advances
made by it pursuant to this Section 4.03 as if it were the Servicer.

                  (c) The obligation of the Servicer to make such Advances is
mandatory, notwithstanding any other provision of this Agreement but subject to
(d) below, and, with respect to any Mortgage Loan or REO Property, shall
continue until a Final Recovery Determination in connection therewith or the
removal thereof from the Trust Fund pursuant to any applicable provision of this
Agreement, except as otherwise provided in this Section.

                  (d) Notwithstanding anything herein to the contrary, no
Advance or Servicing Advance shall be required to be made hereunder by the
Servicer if such Advance or Servicing Advance would, if made, constitute a
Nonrecoverable Advance. The determination by the Servicer that it has made a
Nonrecoverable Advance or that any proposed Advance or Servicing Advance, if
made, would constitute a Nonrecoverable Advance, shall be evidenced by an
Officers' Certificate of the Servicer, as applicable, delivered to the Depositor
and the Trustee.

                  SECTION 4.04.     Allocation of Realized Losses.

                  (a) Prior to each Determination Date, the Servicer shall
determine as to each Mortgage Loan and REO Property: (i) the total amount of
Realized Losses, if any, incurred in connection with any Final Recovery
Determinations made during the related Collection Period; and (ii) the
respective portions of such Realized Losses allocable to interest and allocable
to principal. Prior to each Determination Date, the Servicer shall also
determine as to each Mortgage Loan: (i) the total amount of Realized Losses, if
any, incurred in connection with any Deficient Valuations made during the
related Collection Period; and (ii) the total amount of Realized Losses, if any,
incurred in connection with Debt Service Reductions in respect of Monthly
Payments due during the related Collection Period. The information described in
the two preceding sentences that is to be supplied by the Servicer shall be set
forth in the related Remittance Report.

                  (b) If, after giving effect to the distribution of the
Principal Distribution Amount on any Distribution Date the aggregate Class
Certificate Balance of the Offered Certificates exceeds the Pool Principal
Balance as of the end of the related Collection Period, such excess will be
allocated against the Class B, Class M-2 and Class M-1 Certificates, in that
order and until the respective Class Certificate Balances thereof are reduced to
zero. Any allocation of such excess in reduction of a Class Certificate Balance
is referred to as an "Applied Realized Loss Amount." Any such reduction of a
Class Certificate Balance will not be reversed or reinstated. However, on future
Distribution Dates, Certificateholders of the related Class may receive amounts
in respect of prior reductions in the related Class Certificate Balances as set
forth in Section 4.01(c).

                  All Realized Losses and all other losses  allocated to a Class
of Certificates hereunder will be allocated among the Certificates of such Class
in proportion to the Percentage Interests evidenced thereby.

                  SECTION 4.05.     Compliance with Withholding Requirements.

                  Notwithstanding  any other  provision of this  Agreement,  the
Trustee  shall  comply  with all  federal  withholding  requirements  respecting
payments to  Certificateholders  of interest or original issue discount that the
Trustee  reasonably  believes  are  applicable  under the Code.  The  consent of
Certificateholders shall not be required for such withholding.  In the event the
Trustee  does  withhold  any amount from  interest or  original  issue  discount
payments  or  advances  thereof  to any  Certificateholder  pursuant  to federal
withholding requirements, the Trustee shall indicate the amount withheld to such
Certificateholders.

                  SECTION 4.06.

                  [Reserved]

                  SECTION 4.07.     SEC Reporting.

                  Within 15 days after each Distribution Date, the Trustee shall
file with the Securities Exchange Commission,  via the Electronic Data Gathering
and   Retrieval   System,   a  Form  8-K  with  a  copy  of  the   statement  to
Certificateholders for such Distribution Date delivered pursuant to Section 4.02
included as an exhibit thereto.  Prior to March 30, 2000, the Trustee shall file
a Form 10-K in substance conforming to the Depositor's no-action letter and Form
15D (if applicable)  with respect to the Trust Fund. The Depositor hereby grants
to the  Trustee a limited  power of  attorney to execute and file each such Form
8-K on behalf of the Depositor.  Such power of attorney shall continue until the
earlier of (i) receipt by the Trustee from the Depositor of written  termination
of such power of attorney and (ii) the  termination  of the Trust Fund. At least
one  Business  Day prior to filing  any Form 8-K or Form 10-K  pursuant  to this
Section 4.07, the Trustee shall deliver a copy of such Form 8-K or Form 10-K, as
the case may be, to the Depositor.

                 SECTION 4.08.     Basis Risk Reserve Fund.

                  (a) On the Closing Date, the Trustee shall establish and
maintain in its name, in trust for the benefit of the holders of the Class A,
Class M-1, Class M-2 and Class B Certificates, the Basis Risk Reserve Fund. The
Basis Risk Reserve Fund shall be an Eligible Account, and funds on deposit
therein shall be held separate and apart from, and shall not be commingled with,
any other moneys, including, without limitation, other moneys of the Trustee
held pursuant to this Agreement.

                  (b) On each Distribution Date, the Trustee shall transfer the
Required Reserve Fund Deposit from the Distribution Account to the Basis Risk
Reserve Fund pursuant to Section 4.01(c)(xi). The Trustee shall make withdrawals
from the Basis Risk Reserve Fund to make distributions pursuant to Sections
4.01(c)(ix) and (xii).

                  (c) Funds in the Basis Risk Reserve Fund may be invested in
Permitted Investments. Any earnings on such amounts shall be distributed to the
Class X Certificate pursuant to Section 4.01(c)(xiii). The Class X Certificate
shall evidence ownership of the Basis Risk Reserve Fund for federal income tax
purposes and the Holder thereof shall direct the Trustee, in writing, as to
investment of amounts on deposit therein. In the absence of written direction to
the Trustee from the Holder of the Class X Certificate, all funds in the Basis
Risk Reserve Fund shall remain uninvested.

                  (d) Upon termination of the Trust Fund, any amounts remaining
in the Basis Risk Reserve Fund shall be distributed to the Class X
Certificateholder pursuant to Section 4.01(c)(xiii).

                                   ARTICLE V

                                THE CERTIFICATES

                  SECTION 5.01.     The Certificates.

                  (a) The Certificates in the aggregate will represent the
entire beneficial ownership interest in the Mortgage Loans and all other assets
included in the Trust Fund. At the Closing Date, the Class Certificate Balance
of the Offered Certificates will equal 100% of the aggregate principal balance
of the Mortgage Loans in the Mortgage Pool as of the Cut-off Date.

                  The  Certificates  will be  substantially in the forms annexed
hereto as  Exhibits  A-1 through  A-7.  The  Certificates  of each Class will be
issuable in registered  form only,  in  denominations  of authorized  Percentage
Interests as described in the definition  thereof.  Each  Certificate will share
ratably in all rights of the related Class.

                  Upon original issue,  the  Certificates  shall be executed and
delivered  by the  Trustee and the Trustee  shall cause the  Certificates  to be
authenticated  by  the  Certificate  Registrar  to or  upon  the  order  of  the
Depositor.  The Certificates shall be executed by manual or facsimile  signature
on behalf of the Trustee by an authorized  signatory.  Certificates  bearing the
manual or facsimile  signatures of  individuals  who were at any time the proper
officers  of the  Trustee  shall  bind the  Trustee,  notwithstanding  that such
individuals  or any of them  have  ceased  to hold  such  offices  prior  to the
authentication and delivery of such Certificates 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 certificate of  authentication  substantially in the form provided
herein  executed by the  Certificate  Registrar  by manual  signature,  and such
certificate  of  authentication  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.

                  (b) Each Class of Offered Certificates shall initially be
issued as one or more Certificates registered in the name of the Depository or
its nominee and, except as provided below, registration of such Certificates may
not be transferred by the Trustee except to another Depository that agrees to
hold such Certificates for the respective Certificate Owners with Ownership
Interests therein. The Certificate Owners shall hold their respective Ownership
Interests in and to such Certificates through the book-entry facilities of the
Depository and, except as provided below, shall not be entitled to definitive,
fully registered Certificates ("Definitive Certificates") in respect of such
Ownership Interests. All transfers by Certificate Owners of their respective
Ownership Interests in the 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 the Ownership Interests in the 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.

                  The  Trustee,  the  Servicer,  and the  Depositor  may for all
purposes  (including the making of payments due on the Book-Entry  Certificates)
deal with the Depository as the  authorized  representative  of the  Certificate
Owners  with  respect  to  the  Book-Entry  Certificates  for  the  purposes  of
exercising the rights of Certificateholders hereunder. The rights of Certificate
Owners with  respect to the  Book-Entry  Certificates  shall be limited to those
established  by law and  agreements  between  such  Certificate  Owners  and the
Depository  Participants  and  brokerage  firms  representing  such  Certificate
Owners.  Multiple  requests and directions from, and votes of, the Depository as
Holder of the  Book-Entry  Certificates  with respect to any  particular  matter
shall not be deemed  inconsistent  if they are made with  respect  to  different
Certificate  Owners.  The Trustee  may  establish  a  reasonable  record date in
connection with  solicitations of consents from or voting by  Certificateholders
and shall give notice to the Depository of such record date.

                  If (i)(A) the Depositor or the Depository  advises the Trustee
in  writing  that  the  Depository  is no  longer  willing  or able to  properly
discharge its responsibilities as Depository, and (B) the Depositor is unable to
locate a  qualified  successor,  (ii) the  Depositor  at its option  advises the
Trustee in writing that it elects to terminate the book-entry system through the
Depository  or (iii)  after the  occurrence  of a Servicing  Termination  Event,
Certificate  Owners  representing  in the  aggregate  not  less  than 51% of the
Ownership  Interests of the Book-Entry  Certificates  advise the Trustee through
the Depository, in writing, that the continuation of a book-entry system through
the Depository is no longer in the best interests of the Certificate Owners, the
Trustee shall notify all  Certificate  Owners,  through the  Depository,  of the
occurrence of any such event and of the availability of Definitive  Certificates
to Certificate  Owners requesting the same. Upon surrender to the Trustee of the
Book-Entry   Certificates  by  the   Depository,   accompanied  by  registration
instructions from the Depository for registration of transfer, the Trustee shall
issue the Definitive  Certificates.  Such Definitive Certificates will be issued
in minimum denominations of $100,000,  except that any beneficial ownership that
was  represented  by a Book-Entry  Certificate  in an amount less than  $100,000
immediately prior to the issuance of a Definitive Certificate shall be issued in
a  minimum  denomination  equal to the  amount  represented  by such  Book-Entry
Certificate.  None of the Depositor, the Servicer or the Trustee shall be liable
for any delay in the delivery of such instructions and may conclusively rely on,
and shall be  protected in relying on, such  instructions.  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.

                  SECTION 5.02.     Registration of Transfer and Exchange
                                    of Certificates.

                  (a) The Trustee shall cause to be kept at one of the offices
or agencies to be appointed by the Trustee in accordance with the provisions of
Section 8.11 a Certificate Register for the Certificates 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. The Trustee will initially serve as Certificate Registrar
for the purpose of registering Certificates and transfers and exchanges of
Certificates as herein provided. The Certificate Registrar may appoint, by a
written instrument delivered to the Servicer and the Depositor, any other bank
or trust company to act as Certificate Registrar under such conditions as the
predecessor Certificate Registrar may prescribe, provided that the predecessor
Certificate Registrar shall not be relieved of any of its duties or
responsibilities hereunder by reason of such appointment. If the Trustee shall
at any time not be the Certificate Registrar, the Trustee shall have and
maintain the right to inspect the Certificate Register or to obtain a copy
thereof at all reasonable times, and to rely conclusively upon a certificate of
the Certificate Registrar as to the information set forth in the Certificate
Register.

                  (b) No transfer of a Class BB Certificate shall be made to a
non-United States person and no transfer of any Class BB Certificate, Class X
Certificate or Residual Certificate shall be made unless that transfer is made
pursuant to an effective registration statement under the Securities Act of
1933, as amended (the "1933 Act"), and effective registration or qualification
under applicable state securities laws, or is made in a transaction that does
not require such registration or qualification. In the event that such a
transfer of a Class BB Certificate, a Class X Certificate or a Residual
Certificate is to be made without registration or qualification, the Trustee and
the Certificate Registrar shall each require receipt of: (i) if such transfer is
purportedly being made in reliance upon Rule 144A under the 1933 Act, written
certifications from the Certificateholder desiring to effect the transfer and
from such Certificateholder's prospective transferee, substantially in the forms
attached hereto as Exhibit E; and (ii) in all other cases, an Opinion of Counsel
satisfactory to it that such transfer may be made without such registration
under the 1933 Act (which Opinion of Counsel shall not be an expense of the
Trust Fund or of the Depositor or the Trustee in its capacity as such), together
with copies of the written certification(s) of the Certificateholder desiring to
effect the transfer and/or such Certificateholder's prospective transferee upon
which such Opinion of Counsel is based, if any; provided, however, that no such
opinion shall be required in connection with the transfers effected on the
Closing Date. None of the Depositor, the Certificate Registrar or the Trustee is
obligated to register or qualify the Residual Certificates under the 1933 Act or
any other securities laws or to take any action not otherwise required under
this Agreement to permit the transfer of such Certificates without registration
or qualification. Any Certificateholder desiring to effect the transfer of a
Class BB Certificate, a Class X or a Residual Certificate shall, and does hereby
agree to, indemnify the Trustee, the Depositor, the Certificate Registrar and
the Servicer against any liability that may result if the transfer is not so
exempt or is not made in accordance with such federal and state laws.

                  (c) No transfer of a Residual Certificate or any interest
therein shall be made to (i) any employee benefit plan or other retirement
arrangement, including individual retirement accounts and annuities, Keogh plans
and collective investment funds and separate accounts in which such plans,
accounts or arrangements are invested, that is subject to the Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), or the Code (each,
a "Plan") or (ii) any Person who is directly or indirectly purchasing the
Residual Certificate or interest therein on behalf of, as named fiduciary of, as
trustee of, or with assets of a Plan, unless the Trustee and the Certificate
Registrar are provided with a certification of facts or an Opinion of Counsel
which establishes to the satisfaction of each that such transfer will not result
in a violation of Section 406 of ERISA or Section 4975 of the Code or cause any
of the Trustee, the Certificate Registrar or the Servicer to be deemed a
fiduciary of such Plan or result in the imposition of an excise tax under
Section 4975 of the Code. In the absence of its having received the
certification of facts or Opinion of Counsel contemplated by the preceding
sentence, the Trustee and the Certificate Registrar shall require the
prospective transferee of any Residual Certificate to certify either (a) it is
not a Plan, (b) that it is neither (i) a Plan nor (ii) a Person who is directly
or indirectly purchasing the Residual Certificate on behalf of, as named
fiduciary of, as trustee of, or with assets of a Plan (including any insurance
company using funds in its general or separate accounts that may constitute
"plan assets") or (c) that (i) it is an insurance company and (ii) all of the
funds to be used by it to purchase the Certificates to be purchased by it are
held in an "insurance company general account" (as such term is defined in
Section V(e) of Prohibited Transaction Class Exemption 95-60 ("PTCE 95-60")) and
that the purchase and holding of such Certificates are covered by PTCE 95-60.

                  (d) (i) Each Person who has or who acquires any Ownership
Interest in a Residual Certificate shall be deemed by the acceptance or
acquisition of such Ownership Interest to have agreed to be bound by the
following provisions and to have irrevocably authorized the Trustee or its
designee under clause (iii)(A) below to deliver payments to a Person other than
such Person and to negotiate the terms of any mandatory sale under clause
(iii)(B) below and to execute all instruments of Transfer and to do all other
things necessary in connection with any such sale. The rights of each Person
acquiring any Ownership Interest in a Residual Certificate are expressly subject
to the following provisions:

                         (A)    Each Person holding or acquiring any Ownership
                                Interest in a Residual Certificate shall be a
                                Permitted Transferee and shall promptly notify
                                the Trustee of any change or impending change in
                                its status as a Permitted Transferee.

                         (B)    In connection with any proposed Transfer of any
                                Ownership Interest in a Residual Certificate,
                                the Trustee shall require delivery to it, and
                                shall not register the Transfer of any Residual
                                Certificate until its receipt of, an affidavit
                                and agreement (a "Transfer Affidavit and
                                Agreement" attached hereto as Exhibit E) from
                                the proposed Transferee, in form and substance
                                satisfactory to the Trustee, representing and
                                warranting, among other things, that such
                                Transferee is a Permitted Transferee, that it is
                                not acquiring its Ownership Interest in the
                                Residual Certificate that is the subject of the
                                proposed Transfer as a nominee, trustee or agent
                                for any Person that is not a Permitted
                                Transferee, that for so long as it retains its
                                Ownership Interest in a Residual Certificate, it
                                will endeavor to remain a Permitted Transferee,
                                and that it has reviewed the provisions of this
                                Section 5.02(d) and agrees to be bound by them.

                         (C)    Notwithstanding the delivery of a Transfer
                                Affidavit and Agreement by a proposed Transferee
                                under clause (B) above, if a Responsible Officer
                                of the Trustee who is assigned to this
                                transaction has actual knowledge that the
                                proposed Transferee is not a Permitted
                                Transferee, no Transfer of an Ownership Interest
                                in a Residual Certificate to such proposed
                                Transferee shall be effected.

                         (D)    Each Person holding or acquiring any Ownership
                                Interest in a Residual Certificate shall agree
                                (x) to require a Transfer Affidavit and
                                Agreement (in the form attached hereto as
                                Exhibit E) from any other Person to whom such
                                Person attempts to transfer its Ownership
                                Interest in a Residual Certificate and (y) not
                                to transfer its Ownership Interest unless it
                                provides a Transferor Affidavit (in the form
                                attached hereto as Exhibit E) to the Trustee
                                stating that, among other things, it has no
                                actual knowledge that such other Person is not a
                                Permitted Transferee.

                         (E)    Each Person holding or acquiring an Ownership
                                Interest in a Residual Certificate, by
                                purchasing an Ownership Interest in such
                                Certificate, agrees to give the Trustee written
                                notice that it is a "pass-through interest
                                holder" within the meaning of temporary Treasury
                                regulation Section 1.67-3T(a)(2)(i)(A)
                                immediately upon acquiring an Ownership Interest
                                in a Residual Certificate, if it is, or is
                                holding an Ownership Interest in a Residual
                                Certificate on behalf of, a "pass-through
                                interest holder."

                  (ii) The Trustee will register the Transfer of any Residual
     Certificate only if it shall have received the Transfer Affidavit and
     Agreement and all of such other documents as shall have been reasonably
     required by the Trustee as a condition to such registration. In addition,
     no Transfer of a Residual Certificate shall be made unless the Trustee
     shall have received a representation letter from the Transferee of such
     Certificate to the effect that such Transferee is a Permitted Transferee.

                  (iii) (A) If any purported Transferee shall become a Holder of
     a Residual Certificate in violation of the provisions of this Section
     5.02(d), then the last preceding Permitted Transferee shall be restored, to
     the extent permitted by law, to all rights as holder thereof retroactive to
     the date of registration of such Transfer of such Residual Certificate. The
     Trustee shall be under no liability to any Person for any registration of
     Transfer of a Residual Certificate that is in fact not permitted by this
     Section 5.02(d) or for making any payments due on such Certificate to the
     holder thereof or for taking any other action with respect to such holder
     under the provisions of this Agreement.

                         (B)    If any purported Transferee shall become a
                                holder of a Residual Certificate in violation of
                                the restrictions in this Section 5.02(d) and to
                                the extent that the retroactive restoration of
                                the rights of the holder of such Residual
                                Certificate as described in clause (iii)(A)
                                above shall be invalid, illegal or
                                unenforceable, then the Trustee shall have the
                                right, without notice to the holder or any prior
                                holder of such Residual Certificate, to sell
                                such Residual Certificate to a purchaser
                                selected by the Trustee on such terms as the
                                Trustee may choose. Such purported Transferee
                                shall promptly endorse and deliver each Residual
                                Certificate in accordance with the instructions
                                of the Trustee. Such purchaser may be the
                                Trustee itself or any Affiliate of the Trustee.
                                The proceeds of such sale, net of the
                                commissions (which may include commissions
                                payable to the Trustee or its Affiliates),
                                expenses and taxes due, if any, will be remitted
                                by the Trustee to such purported Transferee. The
                                terms and conditions of any sale under this
                                clause (iii)(B) shall be determined in the sole
                                discretion of the Trustee, and the Trustee shall
                                not be liable to any Person having an Ownership
                                Interest in a Residual Certificate as a result
                                of its exercise of such discretion.

                  (iv) The Trustee shall make available to the Internal Revenue
     Service and those Persons specified by the REMIC Provisions all information
     necessary to compute any tax imposed (A) as a result of the Transfer of an
     Ownership Interest in a Residual Certificate to any Person who is a
     Disqualified Organization, including the information described in Treasury
     regulations sections 1.860D-1(b)(5) and 1.860E-2(a)(5) with respect to the
     "excess inclusions" of such Residual Certificate and (B) as a result of any
     regulated investment company, real estate investment trust, common trust
     fund, partnership, trust, estate or organization described in Section 1381
     of the Code that holds an Ownership Interest in a Residual Certificate
     having as among its record holders at any time any Person which is a
     Disqualified Organization. Reasonable compensation for providing such
     information may be accepted by the Trustee. (v) The provisions of this
     Section 5.02(d) set forth prior to this subsection (v) may be modified,
     added to or eliminated, provided that there shall have been delivered to
     the Trustee at the expense of the party seeking to modify, add to or
     eliminate any such provision the following:

                         (A)    written notification from each Rating Agency to
                                the effect that the modification, addition to or
                                elimination of such provisions will not cause
                                such Rating Agency to downgrade its then-current
                                ratings of any Class of Certificates; and

                         (B)    an Opinion of Counsel, in form and substance
                                satisfactory to the Trustee, to the effect that
                                such modification of, addition to or elimination
                                of such provisions will not cause any REMIC
                                created hereunder to cease to qualify as a REMIC
                                and will not cause any REMIC created hereunder
                                to be subject to an entity-level tax caused by
                                the Transfer of any Residual Certificate to a
                                Person that is not a Permitted Transferee or (y)
                                a Person other than the prospective transferee
                                to be subject to a REMIC-tax caused by the
                                Transfer of a Residual Certificate to a Person
                                that is not a Permitted Transferee.

                  (e) Subject to the preceding subsections, upon surrender for
registration of transfer of any Certificate at any office or agency of the
Trustee maintained for such purpose pursuant to Section 8.11, the Trustee shall
execute and the Certificate Registrar shall authenticate and deliver, in the
name of the designated Transferee or Transferees, one or more new Certificates
of the same Class of a like aggregate Percentage Interest.

                  (f) At the option of the Holder thereof, any Certificate may
be exchanged for other Certificates of the same Class with authorized
denominations and a like aggregate Percentage Interest, upon surrender of such
Certificate to be exchanged at any office or agency of the Trustee maintained
for such purpose pursuant to Section 8.11. Whenever any Certificates are so
surrendered for exchange the Trustee shall execute and cause the Certificate
Registrar to authenticate and deliver the Certificates 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 and the Certificate Registrar
duly executed by, the Holder thereof or his attorney duly authorized in writing.

                  (g) No service charge to the Certificateholders shall be made
for any transfer or exchange of Certificates, 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 Certificates.

                  (h) All Certificates surrendered for transfer and exchange
shall be canceled and destroyed by the Certificate Registrar in accordance with
its customary procedures.

                  (i) The Trustee will cause the Certificate Registrar (unless
the Trustee is acting as Certificate Registrar) to provide notice to the Trustee
of each transfer of a Certificate and to provide the Trustee with an updated
copy of the Certificate Register on the first Business Day in January and June
of each year, commencing January 2000.

                  SECTION 5.03.     Mutilated, Destroyed, Lost or Stolen
                                    Certificates.

                  If (i) any mutilated Certificate is surrendered to the Trustee
or the  Certificate  Registrar,  or the  Trustee and the  Certificate  Registrar
receive evidence to their satisfaction of the destruction,  loss or theft of any
Certificate,  and (ii) there is  delivered  to the Trustee  and the  Certificate
Registrar  such security or indemnity as may be required by them to save each of
them  harmless,  then, in the absence of actual  knowledge by the Trustee or the
Certificate  Registrar  that such  Certificate  has been acquired by a bona fide
purchaser,  the Trustee shall execute and deliver, in exchange for or in lieu of
any such mutilated,  destroyed, lost or stolen Certificate, a new Certificate of
the same  Class  and of like  denomination  and  Percentage  Interest.  Upon the
issuance of any new Certificate under this Section,  the Trustee may require 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  (including the fees
and expenses of the Certificate Registrar) connected therewith.  Any replacement
Certificate  issued  pursuant to this  Section  shall  constitute  complete  and
indefeasible  evidence of ownership in the Trust Fund created  hereunder,  as if
originally  issued,  whether or not the lost,  stolen or  destroyed  Certificate
shall be found at any time.

                  If, after the delivery of such replacement Certificate, a bona
fide  purchaser of the original  Certificate  in lieu of which such  replacement
Certificate  was issued  presents  for  payment or  registration  such  original
Certificate,  the  Trustee or the  Certificate  Registrar  shall be  entitled to
recover such replacement Certificate from the person to whom it was delivered or
any person taking therefrom, except a bona fide purchaser, and shall be entitled
to recover upon the security or indemnity provided therefor to the extent of any
loss,  damage,  cost or  expenses  incurred  by the  Trustee or the  Certificate
Registrar in connection therewith.

                  SECTION 5.04.     Persons Deemed Owners.

                  The  Depositor,  the Servicer,  the Trustee,  the  Certificate
Registrar  and any agent of any of them may treat the  Person in whose  name any
Certificate  is registered as the owner of such  Certificate  for the purpose of
receiving  distributions  pursuant  to Section  4.01 and for all other  purposes
whatsoever,   and  none  of  the  Depositor,  the  Servicer,  the  Trustee,  the
Certificate Registrar or any agent of any of them shall be affected by notice to
the contrary.

                  SECTION 5.05.     Certain Available Information.

                  The Trustee shall  maintain at its Corporate  Trust Office and
shall make available  free of charge during normal  business hours for review by
any  Holder of a  Certificate  or any  Person  identified  to the  Trustee  as a
prospective  transferee of a  Certificate,  originals or copies of the following
items:  (A) this  Agreement and any  amendments  hereof entered into pursuant to
Section  12.01,  (B)  all  monthly  statements   required  to  be  delivered  to
Certificateholders  of the  relevant  Class  pursuant to Section  4.02 since the
Closing  Date,   and  all  other  notices,   reports,   statements  and  written
communications  delivered  to  the  Certificateholders  of  the  relevant  Class
pursuant to this  Agreement  since the Closing  Date and (C) all  certifications
delivered  by a  Responsible  Officer  of the  Trustee  since the  Closing  Date
pursuant to Section 11.01(h). Copies and mailing of any and all of the foregoing
items will be  available  from the  Trustee  upon  request at the expense of the
Person requesting the same.

                  ARTICLE VI

                         THE DEPOSITOR, AND THE SERVICER

                  SECTION 6.01.   Liability of the Depositor and the Servicer.

                  The  Depositor  and the  Servicer  each  shall  be  liable  in
accordance herewith only to the extent of the obligations  specifically  imposed
by this  Agreement  and  undertaken  hereunder by the Depositor and the Servicer
herein.

                  SECTION 6.02.     Merger or Consolidation of the Depositor
                                    or the Servicer.

                  Subject to the following paragraph, the Depositor will keep in
full effect its existence, rights and franchises as a corporation under the laws
of the jurisdiction of its  incorporation.  Subject to the following  paragraph,
the Servicer will keep in full effect its existence,  rights and franchises as a
corporation  under the laws of the  jurisdiction  of its  incorporation  and its
qualification as an approved  conventional  seller/servicer for FNMA or FHLMC in
good standing.  The Depositor and the Servicer each 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 respective duties under this Agreement.

                  The  Depositor or the  Servicer may be merged or  consolidated
with or into any Person,  or transfer all or substantially  all of its assets to
any Person,  in which case any Person resulting from any merger or consolidation
to  which  the  Depositor  or the  Servicer  shall  be a  party,  or any  Person
succeeding  to the  business  of the  Depositor  or the  Servicer,  shall be the
successor  of the  Depositor  or the  Servicer,  as the case may be,  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 (i) the successor or surviving  Person to the Servicer
shall be qualified  to service  mortgage  loans on behalf of FNMA or FHLMC;  and
(ii) the Rating Agencies' ratings and shadow ratings of the Offered Certificates
in  effect  immediately  prior  to such  merger  or  consolidation  will  not be
qualified, reduced or withdrawn as a result thereof (as evidenced by a letter to
such effect from the Rating Agencies).

                  SECTION 6.03.     Limitation on Liability of the Depositor,
                                    the Servicer and Others.

                  None of the  Depositor,  the Servicer or any of the directors,
officers,  employees or agents of the  Depositor or the Servicer  shall be under
any liability to the Trust Fund or the  Certificateholders  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  Depositor,  the  Servicer or any such person  against any
material  breach of warranties,  representations  or covenants  made herein,  or
against any specific  liability  imposed on the  Servicer  pursuant  hereto,  or
against  any  liability  which would  otherwise  be imposed by reason of willful
misfeasance,  bad faith or gross  negligence in the  performance of duties or by
reason of reckless disregard of obligations and duties hereunder. The Depositor,
the Servicer and any  director,  officer,  employee or agent of the Depositor or
the  Servicer  may rely in good faith on any  document of any kind which,  prima
facie, is properly  executed and submitted by any Person  respecting any matters
arising  hereunder.  The  Depositor,  the Servicer,  and any director,  officer,
employee or agent of the Depositor,  or the Servicer  shall be  indemnified  and
held harmless by the Trust Fund against any loss,  liability or expense incurred
in  connection  with  any  legal  action  relating  to  this  Agreement  or  the
Certificates, other than any loss, liability or expense relating to any specific
Mortgage Loan or Mortgage  Loans (except as any such loss,  liability or expense
shall  be  otherwise  reimbursable  pursuant  to this  Agreement)  or any  loss,
liability  or expense  incurred by reason of willful  misfeasance,  bad faith or
gross negligence in the performance of their  respective  duties hereunder or by
reason of reckless  disregard of obligations and duties  hereunder.  Neither the
Depositor nor the Servicer shall be under any obligation to appear in, prosecute
or defend any legal  action  unless  such  action is  related to its  respective
duties  under this  Agreement  and, in its  opinion,  does not involve it in any
expense or  liability;  provided,  however,  that each of the  Depositor and the
Servicer  may in its  discretion  undertake  any such  action  which it may deem
necessary or desirable  with respect to this Agreement and the rights and duties
of the parties hereto and the interests of the Certificateholders  hereunder. In
such event, unless the Depositor or the Servicer acts without the consent of the
Holders of Certificates entitled to at least 51% of the Voting Rights, the legal
expenses and costs of such action and any liability  resulting therefrom (except
any loss,  liability or expense incurred by reason of willful  misfeasance,  bad
faith  or  gross  negligence  in the  performance  of  their  respective  duties
hereunder  or  by  reason  of  reckless  disregard  of  obligations  and  duties
hereunder)  shall be expenses,  costs and liabilities of the Trust Fund, and the
Depositor and the Servicer shall be entitled to be reimbursed  therefor from the
Collection Account as and to the extent provided in Section 3.11, any such right
of reimbursement being prior to the rights of the  Certificateholders to receive
any amount in the Collection Account.

                  SECTION 6.04.     Limitation on Resignation of the Servicer .

                  Except as otherwise  provided  herein,  the Servicer shall not
resign  from the  obligations  and  duties  hereby  imposed  on it  except  upon
determination  that  its  duties  hereunder  are  no  longer  permissible  under
applicable  law.  Any such  determination  pursuant  to the  preceding  sentence
permitting  the  resignation of the Servicer shall be evidenced by an Opinion of
Counsel to such effect  obtained at the expense of the Servicer and delivered to
the Trustee.  No resignation of the Servicer  shall become  effective  until the
Trustee  or  a   successor   servicer   shall  have   assumed   the   Servicer's
responsibilities,  duties,  liabilities  (other than those  liabilities  arising
prior  to  the  appointment  of  such  successor)  and  obligations  under  this
Agreement.

                  Except as expressly  provided  herein,  the Servicer shall not
assign or transfer any of its rights,  benefits or  privileges  hereunder to any
other Person,  or delegate to or  subcontract  with, or authorize or appoint any
other  Person to perform  any of the  duties,  covenants  or  obligations  to be
performed  by the  Servicer  hereunder.  The  Trustee and the  Depositor  hereby
specifically  (i) consent to the pledge and assignment by the Servicer of all of
the  Servicer's  right,  title and interest  in, to and under this  Agreement to
First  Union,  for the benefit of certain  lenders,  and (ii)  provided  that no
Servicing  Termination Event exists,  agree that upon delivery to the Trustee by
First Union of a letter  signed by the Servicer  whereunder  the Servicer  shall
resign as Servicer under this  Agreement,  the Trustee shall appoint First Union
or its  designee  as  successor  Servicer,  provided  that  at the  time of such
appointment,  First Union or such designee meets the requirements of a successor
Servicer  pursuant  to  Section  7.02(a)  hereof and agrees to be subject to the
terms of this Agreement. If, pursuant to any provision hereof, the duties of the
Servicer are transferred to a successor,  the entire amount of the Servicing Fee
and other compensation  payable to the Servicer pursuant hereto shall thereafter
be payable to such successor.

                  SECTION 6.05.     Rights of the Depositor and Others in
                                    Respect of the Servicer.

                  The Servicer shall afford the Depositor and the Trustee,  upon
reasonable  notice and at the expense of the  requesting  party,  during  normal
business hours,  access to all records  maintained by the Servicer in respect of
its rights and  obligations  hereunder  and access to officers  of the  Servicer
responsible for such  obligations.  Upon request,  the Servicer shall furnish to
the  Depositor  and the Trustee its most recent  financial  statements  and such
other information relating to its capacity to perform its obligations under this
Agreement  it  possesses.  To the  extent  such  information  is  not  otherwise
available to the public, the Depositor and the Trustee shall not disseminate any
information  obtained  pursuant  to the  preceding  two  sentences  without  the
Servicer's written consent,  except as required pursuant to this Agreement or to
the extent that it is  appropriate  to do so (i) in working with legal  counsel,
auditors,  taxing authorities or other governmental agencies or (ii) pursuant to
any law, rule, regulation,  order,  judgment,  writ, injunction or decree of any
court or governmental  authority  having  jurisdiction  over the Depositor,  the
Trustee or the Trust Fund, and in either case, the Depositor or the Trustee,  as
the case may be, shall use its best efforts to assure the confidentiality of any
such  disseminated  non-public  information.  The  Depositor  may,  but  is  not
obligated to,  enforce the  obligations of the Servicer under this Agreement and
may,  but is not  obligated  to,  perform,  or cause a designee to perform,  any
defaulted obligation of the Servicer under this Agreement or exercise the rights
of the Servicer  under this  Agreement;  provided that the Servicer shall not be
relieved  of any of its  obligations  under  this  Agreement  by  virtue of such
performance by the Depositor or its designee.  The Depositor  shall not have any
responsibility or liability for any action or failure to act by the Servicer and
is not  obligated  to  supervise  the  performance  of the  Servicer  under this
Agreement or otherwise.

                  ARTICLE VII

                                     DEFAULT

                  SECTION 7.01.     Servicing Termination Events.

                  "Servicing Termination Events" wherever used herein, means any
one of the following events:

                  (i) any failure by the Servicer to remit to the Trustee for
     distribution to the Certificateholders any payment (other than a Advance
     required to be made from its own funds on any Servicer Remittance Date
     pursuant to Section 4.03) required to be made under the terms of the
     Certificates and this Agreement which continues unremedied for a period of
     one Business Day after the date upon which written notice of such failure,
     requiring the same to be remedied, shall have been given to the Servicer by
     the Depositor or the Trustee (in which case notice shall be provided by
     telecopy), or to the Servicer, the Depositor and the Trustee by the Holders
     of Certificates entitled to at least 25% of the Voting Rights; or

                  (ii) any failure (other than a failure identified in clause
     (vi) below) on the part of the Servicer duly to observe or perform in any
     material respect any other of the covenants or agreements on the part of
     the Servicer contained in the Certificates or in this Agreement which
     continues unremedied for a period of 30 days after the earlier of (a) the
     date on which written notice of such failure, requiring the same to be
     remedied, shall have been given to the Servicer by the Depositor or the
     Trustee, or to the Servicer, the Depositor and the Trustee by the Holders
     of Certificates entitled to at least 25% of the Voting Rights and (b)
     actual knowledge of such failure by a Servicing Officer of the Servicer; or

                  (iii) a decree or order of a court or agency or supervisory
     authority having jurisdiction in the premises in an involuntary case under
     any present or future federal or state bankruptcy, insolvency or similar
     law or the appointment of a conservator or receiver or liquidator in any
     insolvency, readjustment of debt, marshalling of assets and liabilities or
     similar proceeding, or for the winding-up or liquidation of its affairs,
     shall have been entered against the Servicer and such decree or order shall
     have remained in force undischarged or unstayed for a period of 90 days; or

                  (iv) the Servicer shall consent to the appointment of a
     conservator or receiver or liquidator in any insolvency, readjustment of
     debt, marshalling of assets and liabilities or similar proceedings of or
     relating to it or of or relating to all or substantially all of its
     property; or

                  (v) the 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; or

                  (vi) any failure of the Servicer to make any Advance required
     to be made from its own funds pursuant to Section 4.03 or failure to make
     any payment required pursuant to Section 3.24 which continues unremedied
     until 5:00 p.m. New York time on the Business Day immediately following the
     date on which such Advance or payment is required to be made; or

                  (vii) a Servicing Termination Trigger has occurred and is
     continuing.

                  Subject  to  Article  IX,  if a  Servicing  Termination  Event
described in clauses (ii) through (v) of this Section shall occur,  then, and in
each and every such case, so long as such Servicing  Termination Event shall not
have been  remedied,  the  Depositor  or the  Trustee  may,  and at the  written
direction  of the  Holders of  Certificates  entitled  to at least 51% of Voting
Rights,  the Trustee  shall,  by notice in writing to the Servicer,  (and to the
Depositor if given by the Trustee or to the Trustee if given by the  Depositor),
terminate all of the rights and obligations of the Servicer,  in its capacity as
the Servicer,  under this Agreement,  to the extent permitted by law, and in and
to the Mortgage Loans and the proceeds thereof. If a Servicing Termination Event
described in clause (i), (vi) or (vii) hereof shall occur, the Trustee shall, by
notice in writing  to the  Servicer,  and the  Depositor,  terminate  all of the
rights and  obligations  of the Servicer in its capacity as Servicer  under this
Agreement and in and to the Mortgage Loans and the proceeds thereof. On or after
the receipt by the Servicer of such written  notice,  all authority and power of
the Servicer  under this  Agreement,  whether  with respect to the  Certificates
(other than as a Holder of any  Certificate) or the Mortgage Loans or otherwise,
shall pass to and be vested in the Trustee  pursuant to and under this  Section,
and,  without  limitation,  the Trustee is hereby  authorized and empowered,  as
attorney-in-fact  or otherwise,  to execute and deliver, on behalf of and at the
expense of the Servicer any and all documents and other instruments and to 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.  The  Servicer  agrees  promptly  (and in any event no later than ten
Business  Days  subsequent  to such  notice) to  provide  the  Trustee  with all
documents  and  records  requested  by it to enable it to assume the  Servicer's
functions under this  Agreement,  and to cooperate with the Trustee in effecting
the  termination  of the  Servicer's  responsibilities  and  rights  under  this
Agreement,  including,  without limitation, the transfer within one Business Day
to the Trustee for  administration  by it of all cash amounts  which at the time
shall be or should have been credited by the Servicer to the Collection  Account
held by or on  behalf  of the  Servicer,  the  Distribution  Account  or any REO
Account or Servicing  Account held by or on behalf of the Servicer or thereafter
be received with respect to the Mortgage  Loans or any REO Property  serviced by
the  Servicer  (provided,  however,  that the  Servicer,  shall  continue  to be
entitled to receive all amounts  accrued or owing to it under this  Agreement on
or prior to the date of such  termination,  whether in respect  of  Advances  or
otherwise,  and shall  continue to be entitled to the  benefits of Section  6.03
notwithstanding  any such  termination).  For purposes of this Section 7.01, the
Trustee shall not be deemed to have knowledge of a Servicing  Termination  Event
(except  for clause  (vi)  above)  unless a  Responsible  Officer of the Trustee
assigned  to and  working in the  Trustee's  Corporate  Trust  Office has actual
knowledge  thereof or unless written notice of any event which is in fact such a
Servicing  Termination  Event  is  received  by  the  Trustee  and  such  notice
references the Certificates, the Trust Fund or this Agreement.

                  Furthermore,   the  Trustee  may  by  written  notice  to  the
Servicer,  terminate all rights and  obligations of the Servicer as and with the
effect  set  forth  in the  second  preceding  paragraph,  provided  the  Rating
Agencies'  ratings of the Offered  Certificates in effect  immediately  prior to
such termination will not be qualified, reduced or withdrawn as a result thereof
(as evidenced by a letter to such effect from the Rating Agencies).

                  SECTION 7.02.     Trustee to Act; Appointment of Successor.

                  On and  after  the  time the  Servicer  receives  a notice  of
termination,  the Trustee shall be the successor in all respects to the Servicer
in its capacity as Servicer under this Agreement and the  transactions set forth
or provided for herein and shall be subject to all the responsibilities,  duties
and liabilities  relating thereto and arising  thereafter placed on the Servicer
(except  for any  representations  or  warranties  of the  Servicer  under  this
Agreement,  the  responsibilities,  duties and liabilities  contained in Section
2.03(c) and its obligation to deposit  amounts in respect of losses  pursuant to
Section 3.12), by the terms and provisions hereof including, without limitation,
the Servicer's obligations to make Advances pursuant to Section 4.03 and to make
payments in respect of Prepayment  Interest Shortfalls pursuant to Section 3.24;
provided,  however,  that if the Trustee is prohibited by law or regulation from
obligating itself to make advances regarding delinquent mortgage loans, then the
Trustee  shall not be obligated to make Advances  pursuant to Section 4.03;  and
provided  further,  that any failure to perform such duties or  responsibilities
caused by the Servicer's failure to provide information required by Section 7.01
shall not be  considered  a default by the Trustee as  successor to the Servicer
hereunder.  As  compensation  therefor,  the  Trustee  shall be  entitled to the
Servicing  Fees and all  funds  relating  to the  Mortgage  Loans  to which  the
Servicer  would  have  been  entitled  if it had  continued  to  act  hereunder.
Notwithstanding  the above, the Trustee may, if it shall be unwilling to so act,
or shall,  if it is unable to so act or if it is  prohibited  by law from making
advances regarding  delinquent  mortgage loans or if the Holders of Certificates
entitled  to at least 51% of the  Voting  Rights so  request  in  writing to the
Trustee,  promptly  appoint,  or petition a court of competent  jurisdiction  to
appoint, an established mortgage loan servicing  institution  acceptable to each
Rating  Agency  and  having a net  worth of not less  than  $15,000,000,  as the
successor to the Servicer  under this  Agreement in the assumption of all or any
part of the  responsibilities,  duties or liabilities of the Servicer under this
Agreement.  No  appointment  of a successor to the Servicer under this Agreement
shall  be  effective  until  the  assumption  by  the  successor  of  all of the
Servicer's  responsibilities,  duties and liabilities  hereunder.  In connection
with such appointment and assumption described herein, 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;  provided,  however,  that no such
compensation  shall  be in  excess  of  that  permitted  the  Servicer  as  such
hereunder. The Depositor, the Trustee and such successor shall take such action,
consistent  with this  Agreement,  as shall be necessary to effectuate  any such
succession.  Pending  appointment  of a  successor  to the  Servicer  under this
Agreement, the Trustee shall act in such capacity as hereinabove provided.

                  In the event of a Servicing Termination Event, notwithstanding
anything to the contrary above,  the Trustee and the Depositor hereby agree that
upon  delivery to the Trustee by First Union of a letter  signed by the Servicer
within ten  Business  Days of when  notification  of such event  shall have been
provided to the Trustee,  whereunder the Servicer shall resign as Servicer under
this  Agreement,  the  Trustee  shall  appoint  First  Union or its  designee as
successor Servicer,  provided that at the time of such appointment,  First Union
or such designee meets the requirements of a successor  servicer set forth above
and  First  Union or such  designee  agrees to be  subject  to the terms of this
Agreement.

                   SECTION 7.03.     Notification to Certificateholders.

                  (a) Upon any termination of the Servicer pursuant to Section
7.01 above or any appointment of a successor to the Servicer pursuant to Section
7.02 above, the Trustee shall give prompt written notice thereof to
Certificateholders at their respective addresses appearing in the Certificate
Register.

                  (b) Not later than the later of 60 days after the occurrence
of any event which constitutes or which, with notice or lapse of time or both,
would constitute a Servicing Termination Event or five days after a Responsible
Officer of the Trustee has actual knowledge of the occurrence of such an event,
the Trustee shall transmit by mail to all Holders of Certificates notice of each
such occurrence, unless such default or Servicing Termination Event shall have
been cured or waived.

                  SECTION 7.04.     Waiver of Servicing Termination Events.

                  The  Holders  representing  at least 66% of the Voting  Rights
evidenced  by all Classes of  Certificates  affected by any default or Servicing
Termination  Event  hereunder  may waive such default or  Servicing  Termination
Event;  provided,  however,  that a default or Servicing Termination Event under
clause (i) or (vi) of Section  7.01 may be waived  only by all of the Holders of
the  Regular  Certificates.  Upon any such  waiver  of a  default  or  Servicing
Termination  Event,  such default or Servicing  Termination Event shall cease to
exist and shall be deemed to have been remedied for every purpose hereunder.  No
such  waiver  shall  extend to any  subsequent  or other  default  or  Servicing
Termination  Event or impair any right  consequent  thereon except to the extent
expressly so waived.

                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

                  SECTION 8.01.     Duties of Trustee.

                  The  Trustee,   prior  to  the   occurrence   of  a  Servicing
Termination  Event of which a  Responsible  Officer  of the  Trustee  has actual
knowledge  and after the curing of all  Servicing  Termination  Events which may
have  occurred,  undertakes  to perform  such duties and only such duties as are
specifically set forth in this Agreement.  During a Servicing Termination Event,
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 person would exercise or use under the  circumstances  in the conduct of
such person's own affairs.  Any  permissive  right of the Trustee  enumerated in
this Agreement shall not be construed as a duty.

                  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;  provided,  however,  that the
Trustee shall not be responsible  for the accuracy or content of any resolution,
certificate,  statement,  opinion,  report,  document, order or other instrument
furnished by any party to this Agreement  and,  provided,  further,  the Trustee
shall not be responsible  for the accuracy or  verification  of any  calculation
provided to it pursuant to this  Agreement.  If any such instrument is found not
to conform to the  requirements  of this  Agreement  in a material  manner,  the
Trustee shall take such action as it deems  appropriate  to have the  instrument
corrected, and if the instrument is not corrected to the Trustee's satisfaction,
the Trustee will provide notice thereof to the Certificateholders.

                  No provision of this  Agreement  shall be construed to relieve
the Trustee from  liability for its own gross  negligent  action,  its own gross
negligent failure to act or its own misconduct; provided, however, that:

                  (i) Prior to the occurrence of a Servicing Termination Event
     of which a Responsible Officer of the Trustee shall have actual knowledge,
     and after the curing of all such Servicing Termination Events 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 that conform 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
     grossly negligent in ascertaining the pertinent facts;

                  (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 the Holders of Certificates entitled to at
     least 25% of the Voting Rights relating 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;

                  (iv) None of the provisions contained in this Agreement shall
     in any event require the Trustee to perform, or be responsible for the
     manner of performance of, any of the obligations of the Servicer under this
     Agreement except during such time, if any, as the Trustee shall be the
     successor to, and be vested with the rights, duties, powers and privileges
     of the Servicer in accordance with the terms of this Agreement; and

                  (v) Subject to the other provisions of this Agreement and
     without limiting the generality of this Section 8.01, the Trustee shall
     have no duty (A) to see any recording, filing, or depositing of this
     Agreement or any agreement referred to herein or any financing statement or
     continuation statement evidencing a security interest, or to see the
     maintenance of any such recording or filing or depositing or to any
     rerecording, refiling or redepositing or any thereof, (B) to see to any
     insurance, (C) to see the payment or discharge of any tax, assessment, or
     other governmental charge or any lien or encumbrance of any kind owing with
     respect to, assessed or levied against, any part of the Trust Fund other
     than from funds available in the Certificate Account or (D) to confirm or
     verify the contents of any reports or certificates of the Servicer
     delivered to the Trustee pursuant to this Agreement believed by the Trustee
     to be genuine and to have been signed or presented by the proper party or
     parties.

                  Whether or not expressly so provided,  every provision of this
Agreement  relating to the conduct or  affecting  the  liability of or affording
protection to the Trustee is subject to the provisions of this Section.

                  SECTION 8.02.     Certain Matters Affecting the Trustee.

                  (a)   Except as otherwise provided in Section 8.01:

                  (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 reasonably 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 written
     advice or 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 security or indemnity reasonably satisfactory to the
     Trustee 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 a Servicing Termination
     Event (which has not been cured or waived), 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 person would exercise or use
     under the circumstances in the conduct of such person'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 a Servicing Termination Event
     hereunder of which a Responsible Officer of the Trustee shall have actual
     knowledge and after the curing of all Servicing Termination Events which
     may have occurred, the Trustee shall not be bound to make any investigation
     into the facts 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 to do so by
     Holders of Certificates entitled to at least 25% of the Voting Rights;
     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 such Certificateholders, the Trustee
     may require reasonable indemnity against such expense, or liability from
     such Certificateholders as a condition to taking any such action;

                  (vi) The Trustee may execute any of the trusts or powers
     hereunder or perform any duties hereunder either directly or by or through
     agents, attorneys, or custodians, and the Trustee shall not be responsible
     for the misconduct or negligence of any agent, attorney or custodian
     appointed with due care;

                  (vii) The Trustee shall not be personally liable for any loss
     resulting from the investment of funds held in the Collection Account at
     the direction of the Servicer pursuant to Section 3.12, for any loss
     resulting from the investment of funds held in the Basis Risk Reserve Fund
     at the direction of the Holder of the Class X Certificate or for any loss
     resulting from the redemption or sale of any such investment as therein
     authorized;

                  (viii) The Trustee is not required to expend or risk its own
     funds or otherwise incur any financial liability in the performance of any
     of its duties hereunder, or in the exercise of any of its rights or powers,
     if it has reasonable grounds for believing that the repayment of such funds
     or adequate indemnity against such risk or liability or the payment of its
     fees and expenses is not reasonably assured to it;

                  (ix) The Trustee is not required to take notice or deemed to
     have notice of any Servicing Termination Event hereunder, except Servicing
     Termination Events under Section 7.01(i) and 7.01(vi) hereof, unless a
     Responsible Officer of the Trustee has received notice in writing of such
     Servicing Termination Event from the Depositor or from the Holders of
     Certificates entitled to at least 25% of the Voting Rights, and in the
     absence of any such notice, the Trustee may conclusively assume that no
     such Servicing Termination Event exists;

                  (x) The Trustee is not required to give any bond or surety
     with respect to the performance of its duties or the exercise of its powers
     under this Agreement;

                  (xi) In the event the Trustee receives inconsistent or
     conflicting requests and indemnity from two or more groups of Holders of
     Certificates, each representing less than a majority in Voting Rights for
     the Certificates outstanding, the Trustee, shall be entitled to refrain
     from acting hereunder and its sole obligation shall be to keep safe funds
     held in the trust accounts until receipt of a written direction signed by
     each group of Holders of Certificates requesting the Trustee to take action
     or as otherwise ordered by a court of competent jurisdiction;

                  (xii) The Trustee's immunities and protections from liability
     and its right compensation in connection with the performance of its duties
     under this Agreement shall extend to the Trustee's officers, directors,
     agents and employees, and shall survive the Trustee's resignation or
     removal and final payment of the Certificates;

                  (xiii) Except for information provided by the Trustee
     concerning the Trustee, the Trustee shall have no responsibility for any
     information in any offering memorandum or other disclosure material
     distributed with respect to the Certificates, and the Trustee shall have no
     responsibility for compliance with any state or federal securities laws in
     connection with the Certificates;

                  (xiv) The right of the Trustee to perform any discretionary
     act enumerated in this Agreement shall not be construed as a duty, and the
     Trustee shall not be answerable for other than its gross negligence or
     willful misconduct in the performance of such act; and

                  (xv) Notwithstanding anything in this Agreement to the
     contrary, in no event shall the Trustee be liable for special, indirect or
     consequential loss or damage of any kind whatsoever (including but not
     limited to lost profits), even if the Trustee has been advised of the
     likelihood of such loss or damage and regardless of the form of action.

                  (b) All rights of action under this Agreement or under any of
the Certificates, enforceable by the Trustee, may be enforced by it without the
possession of any of the Certificates, or the production thereof at the trial or
other proceeding relating thereto, may be enforced against third parties or
otherwise, and any such suit, action or proceeding instituted by the Trustee
shall be brought in its name for the benefit of all the Holders of such
Certificates, subject to the provisions of this Agreement.

                  SECTION 8.03.     Trustee Not Liable for Certificates or
                                    Mortgage Loans.

                  The recitals  contained herein and in the Certificates  (other
than  the  signature  of the  Trustee,  the  authentication  of the  Certificate
Registrar on the Certificates,  the  acknowledgments of the Trustee contained in
Article II and the  representations  and  warranties  of the  Trustee in Section
8.12) shall be taken as the statements of the Depositor 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  (other than as
specifically set forth in Section 8.12) or of the  Certificates  (other than the
signature of the Trustee and authentication of the Certificate  Registrar on the
Certificates) or of any Mortgage Loan or related document. The Trustee shall not
be  accountable  for  the  use or  application  by the  Depositor  of any of the
Certificates  or of  the  proceeds  of  such  Certificates,  or for  the  use or
application of any funds paid to the Depositor or the Servicer in respect of the
Mortgage Loans or deposited in or withdrawn  from the Collection  Account by the
Servicer, other than any funds held by or on behalf of the Trustee in accordance
with Section 3.10.

                  SECTION 8.04.     Trustee May Own Certificates.

                  The Trustee in its  individual  capacity 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 8.05.     Trustee's Fees and Expenses.

                  The Trustee  shall be entitled to the Trustee Fee (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 the Trustee in the
exercise and performance of any of the powers and duties hereunder.  The Trustee
shall withdraw from the Distribution  Account on each  Distribution Date and pay
to itself the Trustee Fee. The Trustee and any  director,  officer,  employee or
agent of the Trustee  shall be  indemnified  by the Trust Fund and held harmless
against any loss,  liability or expense (not including the  compensation and the
expenses and  disbursements  of any agents or custodians by or through which the
Trustee has chosen to execute any of the trusts or powers  hereunder  or perform
any of the  duties  hereunder)  incurred  by the  Trustee  arising  out of or in
connection with the acceptance or  administration  of its obligations and duties
under  this  Agreement,  other  than any loss,  liability  or  expense  (i) that
constitutes a specific  liability of the Trustee pursuant to Section 11.01(c) or
(ii) any loss,  liability or expense incurred by reason of willful  misfeasance,
bad faith or gross  negligence  in the  performance  of duties  hereunder  or by
reason of reckless  disregard of obligations and duties hereunder.  In the event
the Trustee incurs expenses or renders services in any proceedings  which result
from the  occurrence  or  continuance  of a  Servicing  Termination  Event under
Section  7.01(iii),  (iv) or (v)  hereof,  or from the  occurrence  of any event
which,  by  virtue  of the  passage  of  time,  would  become  such a  Servicing
Termination  Event,  the expenses so incurred and  compensation  for services so
rendered shall be paid by the Trust Fund in accordance with Section  4.01(a)(i).
The Servicer agrees to indemnify the Trustee from, and hold it harmless against,
any loss,  liability or expense  arising in respect of such  Servicer's  acts or
omissions in connection  with this  Agreement and the Mortgage Loans serviced by
such Servicer to the extent such acts or omissions are not  consistent  with the
performance of the Servicer's obligations under this Agreement. Such indemnities
shall survive the termination or discharge of this Agreement and the resignation
or removal of the Trustee.  Any indemnity payment hereunder made by the Servicer
to the Trustee shall be from the  Servicer's  own funds,  without  reimbursement
from the Trust Fund therefor.

                  SECTION 8.06.     Eligibility Requirements for Trustee.

                  The Trustee  hereunder  shall at all times be a corporation or
an  association  organized and doing business under the laws of any 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.  If such
corporation or association  publishes  reports of conditions 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 or  association  shall be deemed to be its combined
capital  and  surplus as set forth in its most recent  report of  conditions  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 8.07.

                  SECTION 8.07.     Resignation and Removal of the Trustee.

                  The Trustee may at any time resign and be discharged  from the
trust hereby created by giving  written  notice  thereof to the  Depositor,  the
Servicer  and  to  the   Certificateholders.   Upon  receiving  such  notice  of
resignation, the Depositor shall promptly appoint a successor trustee by written
instrument,  in duplicate,  which instrument shall be delivered to the resigning
Trustee  and to the  successor  trustee.  A copy of  such  instrument  shall  be
delivered to the  Certificateholders  and the Servicer by the  Depositor.  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 the  Trustee  shall  cease  to be  eligible  in
accordance  with the  provisions  of Section 8.06 and shall fail to resign after
written request  therefor by the Depositor,  or if at any time 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
Depositor  may remove the Trustee  and  appoint a  successor  trustee by written
instrument, in duplicate,  which instrument shall be delivered to the Trustee so
removed  and to the  successor  trustee.  A copy of  such  instrument  shall  be
delivered to the Certificateholders and the Servicer by the Depositor.

                  The  Holders of  Certificates  entitled to at least 51% of the
Voting  Rights,  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 Depositor, one complete set to the Trustee
so removed and one complete set to the  successor so  appointed.  A copy of such
instrument shall be delivered to the  Certificateholders and the Servicer by the
Depositor.

                  Any resignation or removal of the Trustee and appointment of a
successor  trustee  pursuant to any of the  provisions of this Section shall not
become  effective  until  acceptance of appointment by the successor  trustee as
provided in Section 8.08.

                  SECTION 8.08.     Successor Trustee.

                  Any  successor  trustee  appointed as provided in Section 8.07
shall execute,  acknowledge  and deliver to the Depositor 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, as well as all moneys, held
by it hereunder, and the Depositor 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 8.06 and the  appointment  of such
successor trustee shall not result in a downgrading of any Class of Certificates
(including any shadow rating thereof) by either Rating Agency, as evidenced by a
letter from each Rating Agency.

                  Upon  acceptance  of  appointment  by a  successor  trustee as
provided in this Section,  the Depositor  shall mail notice of the succession of
such trustee  hereunder  to all Holders of  Certificates  at their  addresses as
shown in the  Certificate  Register.  If the Depositor 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
Depositor.

                  SECTION 8.09.     Merger or Consolidation of Trustee.

                  Any  corporation or association  into which the Trustee may be
merged or converted or with which it may be  consolidated  or any corporation or
association resulting from any merger,  conversion or consolidation to which the
Trustee shall be a party, or any corporation or association succeeding to all or
substantially  all of the corporate trust business of the Trustee,  shall be the
successor of the Trustee  hereunder,  provided such  corporation  or association
shall be eligible under the provisions of Section 8.06, 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 8.10.     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  Servicer  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,  or
separate trustee or separate trustees, of all or 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
8.10, such powers,  duties,  obligations,  rights and trusts as the Servicer and
the Trustee may consider necessary or desirable.  If the Servicer shall not have
joined in such  appointment  within 15 days after the receipt by it of a request
so to do, or in case a Servicing  Termination  Event 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 8.06 hereunder and no notice to
Holders  of  Certificates  of  the  appointment  of  co-trustee(s)  or  separate
trustee(s) shall be required under Section 8.08 hereof.

                  In the case of any  appointment  of a  co-trustee  or separate
trustee pursuant to this Section 8.10 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  by the  Trustee  (whether  as
Trustee  hereunder or as successor to the defaulting  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 VIII. Each separate trustee and co-trustee,  upon
its  acceptance  of the trust  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 its  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 8.11.     Appointment of Office or Agency.

                  The  Trustee  will  maintain or appoint an office or agency in
the City of New York where the  Certificates may be surrendered for registration
of transfer or exchange, and presented for final distribution, and where notices
and  demands to or upon the  Trustee in  respect  of the  Certificates  and this
Agreement may be served.

                  SECTION 8.12.     Representations and Warranties of the
                                    Trustee.

                  The Trustee hereby represents and warrants to the Servicer and
the Depositor as of the Closing Date, that:

                  (i) The Trustee is a banking corporation duly organized,
     validly existing and in good standing under the laws of the State of New
     York.

                  (ii) The execution and delivery of this Agreement by the
     Trustee, and the performance and compliance with the terms of this
     Agreement by the Trustee, will not violate the Trustee's charter or bylaws
     or constitute a default (or an event which, with notice or lapse of time,
     or both, would constitute a default) under, or result in the breach of, any
     material agreement or other instrument to which it is a party or which is
     applicable to it or any of its assets.

                  (iii) The Trustee has the full power and authority to enter
     into and consummate all transactions contemplated by this Agreement, has
     duly authorized the execution, delivery and performance of this Agreement,
     and has duly executed and delivered this Agreement.

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

                  (v) The Trustee is not in violation of, and its execution and
     delivery of this Agreement and its performance and compliance with the
     terms of this Agreement will not constitute a violation of, any law, any
     order or decree of any court or arbiter, or any order, regulation or demand
     of any federal, state or local governmental or regulatory authority, which
     violation, in the Trustee's good faith and reasonable judgment, is likely
     to affect materially and adversely either the ability of the Trustee to
     perform its obligations under this Agreement or the financial condition of
     the Trustee.

                  (vi) No litigation is pending or, to the best of the Trustee's
     knowledge, threatened against the Trustee which would prohibit the Trustee
     from entering into this Agreement or, in the Trustee's good faith
     reasonable judgment, is likely to materially and adversely affect either
     the ability of the Trustee to perform its obligations under this Agreement
     or the financial condition of the Trustee.

                                   ARTICLE IX

                                   [Reserved]

                                   ARTICLE X

                                   TERMINATION

               SECTION 10.01.    Termination Upon Repurchase or Liquidation of
                                 All Mortgage Loans.

                  Subject to  Section  10.02,  the  respective  obligations  and
responsibilities  under this  Agreement of the  Depositor,  the Servicer and the
Trustee (other than the  obligations of the Servicer to the Trustee  pursuant to
Section 8.05 and of the Servicer to provide for and the Trustee to make payments
to  Certificateholders  as hereafter set forth) shall  terminate upon payment to
the  Certificateholders  and the deposit of all amounts  held by or on behalf of
the  Trustee  and  required  hereunder  to  be  so  paid  or  deposited  on  the
Distribution  Date  coinciding  with or  following  the earlier to occur (i) the
purchase by the Terminator (as defined below) of all Mortgage Loans and each REO
Property  remaining in the Trust Fund at a price equal to the greater of (A) the
aggregate  Purchase  Price of all the Mortgage Loans included in the Trust Fund,
plus the  appraised  value of each REO Property,  if any,  included in the Trust
Fund, such appraisal to be conducted by an appraiser mutually agreed upon by the
Terminator and the Trustee in their reasonable  discretion and (B) the aggregate
fair market value of all of the assets of the Trust Fund (as  determined  by the
Terminator  and the Trustee,  as of the close of business on the third  Business
Day next  preceding  the date  upon  which  notice  of any such  termination  is
furnished to Certificateholders  pursuant to the third paragraph of this Section
10.01) and (ii) the final  payment or other  liquidation  (or any  advance  with
respect  thereto) of the last  Mortgage  Loan or REO  Property  remaining in the
Trust Fund; provided,  however, that clauses (i) and (ii) of this paragraph will
be paid only to the  extent  that  there is enough  cash to make such  payments;
provided,  further,  that in no event shall the trust  created  hereby  continue
beyond  the  earlier  of (a)  the  Latest  Possible  Maturity  Date  and (b) 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, living on the date hereof.

                  The majority Holder of the Class X Certificate  shall have the
right, or if it chooses not to exercise such right,  the Servicer shall have the
right (the party  exercising such right, the  "Terminator"),  to purchase all of
the Mortgage Loans and each REO Property remaining in the Trust Fund pursuant to
clause (i) of the preceding  paragraph no later than the  Determination  Date in
the month immediately  preceding the Distribution Date on which the Certificates
will be retired;  provided,  however,  that the Terminator may elect to purchase
all of the  Mortgage  Loans and each REO  Property  remaining  in the Trust Fund
pursuant to clause (i) above only if the aggregate Stated  Principal  Balance of
the Mortgage Loans and each REO Property remaining in the Trust Fund at the time
of such election is equal to or less than 10% of the Cut-off Date Pool Principal
Balance.

                  Notice  of any  termination  shall  be given  promptly  by the
Trustee by letter to  Certificateholders  mailed (a) in the event such notice is
given in  connection  with  the  purchase  of the  Mortgage  Loans  and each REO
Property by the Terminator, not earlier than the 15th day and not later than the
25th day of the month next preceding the month of the final  distribution on the
Certificates or (b) otherwise during the month of such final  distribution on or
before the  Determination  Date in such month,  in each case  specifying (i) the
Distribution  Date upon which the Trust Fund will terminate and final payment of
the Certificates will be made upon presentation and surrender of Certificates at
the office of the Trustee therein designated,  (ii) the amount of any such final
payment, (iii) that no interest shall accrue in respect of the Certificates from
and after the Interest  Accrual Period relating to the final  Distribution  Date
therefor and (iv) 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 of the Trustee.  The Trustee shall give such
notice  to the  Certificate  Registrar  at the  time  such  notice  is  given to
Certificateholders.  In the event such  notice is given in  connection  with the
purchase of all of the  Mortgage  Loans and each REO  Property  remaining in the
Trust Fund by the  Terminator,  the Terminator  shall deliver to the Trustee for
deposit in the Distribution  Account not later than the last Business Day of the
month next preceding the month of the final  distribution on the Certificates an
amount in  immediately  available  funds equal to the  above-described  purchase
price. Upon certification to the Trustee by a Servicing Officer of the making of
such final  deposit,  the Trustee shall  promptly  release to the Terminator the
Mortgage Files for the remaining  Mortgage Loans,  and the Trustee shall execute
all assignments, endorsements and other instruments necessary to effectuate such
transfer.

                  Upon    presentation    of    the    Certificates    by    the
Certificateholders  on the final Distribution Date, the Trustee shall distribute
to each  Certificateholder  so presenting and  surrendering its Certificates the
amount  otherwise  distributable  on such  Distribution  Date in accordance with
Section 4.01 in respect of the  Certificates so presented and  surrendered.  Any
funds not distributed to any Holder or Holders of Certificates  being retired on
such  Distribution  Date  because of the  failure  of such  Holder or Holders to
tender their  Certificates  shall,  on such date, be set aside and held in trust
and credited to the account of the appropriate  non-tendering Holder or Holders.
If any  Certificates  as to which notice has been given pursuant to this Section
10.01 shall not have been surrendered for  cancellation  within six months after
the time specified in such notice, the Trustee shall mail a second notice to the
remaining  non-tendering  Certificateholders to surrender their Certificates for
cancellation in order to receive the final distribution with respect thereto. If
within  one year after the second  notice all such  Certificates  shall not have
been  surrendered for  cancellation,  the Trustee shall,  directly or through an
agent, contact the remaining related non-tendering Certificateholders concerning
surrender of their Certificates. The costs and expenses of maintaining the funds
in trust  and of  contacting  such  Certificateholders  shall be paid out of the
assets remaining in trust for such Certificateholders. If within two years after
the second  notice any such  Certificates  shall not have been  surrendered  for
cancellation,  the Trustee shall take appropriate steps, or may appoint an agent
to  take  appropriate   steps,  to  contact  the  remaining   Certificateholders
concerning  the surrender of their  Certificates,  and the cost thereof shall be
paid out of the funds held in trust.  If after a reasonable  period of time, any
such Certificates  which have not been surrendered for cancellation  continue to
remain  outstanding,  the  Trustee  shall  pay  to  the  Depositor  all  amounts
distributable  to the Holders  thereof,  and the Depositor shall thereafter hold
such  amounts for the benefit of such  Holders.  No interest  shall accrue or be
payable to any Certificateholder on any amount held in trust as a result of such
Certificateholder's  failure to surrender its  Certificate(s)  for final payment
thereof in accordance with this Section 10.01.

                  Immediately  following the deposit of funds in trust hereunder
in respect of the Certificates, the Trust Fund shall terminate.

                  SECTION 10.02.    Additional Termination Requirements

                  (a) In the event that the Terminator purchases all the
Mortgage Loans and each REO Property or the final payment on or other
liquidation of the last Mortgage Loan or REO Property remaining in the Trust
Fund pursuant to Section 10.01, the Trust Fund shall be terminated in accordance
with the following additional requirements:

                  (i) The Trustee shall specify the first day in the 90-day
     liquidation period in a statement attached to the final Tax Return of each
     REMIC created hereunder pursuant to Treasury regulation Section 1.860F-1
     and shall satisfy all requirements of a qualified liquidation under Section
     860F of the Code and any regulations thereunder, as evidenced by an Opinion
     of Counsel obtained at the expense of the Terminator;

                  (ii) During such 90-day liquidation period, and at or prior to
     the time of making of the final payment on the Certificates, the Trustee
     shall sell all of the assets of the Trust Fund to the Terminator for cash;
     and

                  (iii) At the time of the making of the final payment on the
     Certificates, the Trustee shall distribute or credit, or cause to be
     distributed or credited, to the Holders of the Residual Certificates all
     cash on hand in the Trust Fund (other than cash retained to meet claims),
     and the Trust Fund shall terminate at that time.

                  (b) At the Terminator's expense, the Trustee shall prepare the
documentation required in connection with the adoption of a plan of liquidation
of a each REMIC created hereunder pursuant to this Section 10.02.

                  (c) By their acceptance of Certificates, the Holders thereof
hereby agree to authorize the Trustee to specify the 90-day liquidation period
for each REMIC created hereunder, which authorization shall be binding upon all
successor Certificateholders.

                                   ARTICLE XI

                                REMIC PROVISIONS

                  SECTION 11.01.    Tax Administration.

                  (a) The Trustee shall make REMIC elections as set forth in the
Preliminary Statement under the Code and, if necessary, under applicable state
law. Such elections will be made on Form 1066 or other appropriate federal tax
or information return or any appropriate state return for the taxable year
ending on the last day of the calendar year in which the Certificates are
issued. The regular interests and the residual interest in each REMIC shall be
as designated in the Preliminary Statement. The Trustee shall not permit the
creation of any "interests" in any of REMIC 1 or REMIC 2 (within the meaning of
Section 860G of the Code) other than the interests designated in the Preliminary
Statement.

                  (b) The Closing Date is hereby designated as the "Startup Day"
of each of REMIC 1 and REMIC 2 within the meaning of Section 860G(a)(9) of the
Code.

                  (c) The Trustee shall be reimbursed for any and all expenses
relating to any tax audit of any REMIC created hereunder (including, but not
limited to, any professional fees or any administrative or judicial proceedings
with respect to any REMIC created hereunder that involve the Internal Revenue
Service or state tax authorities) including the expense of obtaining any
tax-related Opinion of Counsel, except as specified herein. The Trustee's right
of reimbursement shall not apply to expenses incurred as a result of the
Trustee's gross negligence in performing its duties pursuant to this Article XI.
The Trustee, as agent for the tax matters person of each REMIC created
hereunder, shall (i) act on behalf of each REMIC created hereunder in relation
to any tax matter or controversy involving each REMIC created hereunder and (ii)
represent the Trust Fund in any administrative or judicial proceeding relating
to an examination or audit by any governmental taxing authority with respect
thereto. The holder of the largest Percentage Interest of the Residual
Certificates shall be designated, in the manner provided under Treasury
regulations section 1.860F-4(d) and Treasury regulations section
301.6231(a)(7)-1, as the tax matters person of each REMIC created hereunder. By
their acceptance thereof, the holder of the largest Percentage Interest of the
Residual Certificates hereby agrees to irrevocably appoint the Trustee or an
Affiliate as its agent to perform all of the duties of the tax matters person
for each REMIC created hereunder.

                  (d) The Trustee shall prepare, sign and file all of the Tax
Returns in respect of each REMIC created hereunder. The expenses of preparing
and filing such returns shall be borne by the Trustee without any right of
reimbursement therefor. The Servicer shall provide on a timely basis to the
Trustee or its designee such information with respect to the assets of each
REMIC created hereunder as is in its possession and reasonably required by the
Trustee to enable it to perform its obligations under this Article.

                  (e) The Trustee shall perform on behalf of each REMIC created
hereunder all reporting and other tax compliance duties that are the
responsibility of each REMIC under the Code, the REMIC Provisions or other
compliance guidance issued by the Internal Revenue Service or any state or local
taxing authority. Among its other duties, as required by the Code, the REMIC
Provisions or other such compliance guidance, the Trustee shall provide (i) to
any Transferor of a Residual Certificate such information as is necessary for
the application of any tax relating to the transfer of a Residual Certificate to
any Person who is not a Permitted Transferee, (ii) to the Certificateholders
such information or reports as are required by the Code or the REMIC Provisions
including reports relating to interest, original issue discount and market
discount or premium (using the Prepayment Assumption as required) and (iii) to
the Internal Revenue Service the name, title, address and telephone number of
the person who will serve as the representative of each REMIC created hereunder.
The Servicer shall provide on a timely basis to the Trustee such information
with respect to the assets of each REMIC created hereunder, including, without
limitation, the Mortgage Loans, as is in its possession and reasonably required
by the Trustee to enable it to perform its obligations under this subsection. In
addition, the Depositor shall provide or cause to be provided to the Trustee,
within ten (10) days after the Closing Date, all information or data that the
Trustee reasonably determines to be relevant for tax purposes as to the
valuations and issue prices of the Certificates, including, without limitation,
the price, yield, prepayment assumption and projected cash flow of the
Certificates.

                  (f) The Trustee shall take such action and shall cause each
REMIC created hereunder to take such action as shall be necessary to create or
maintain the status thereof as a REMIC under the REMIC Provisions (and the
Servicer shall assist it, to the extent reasonably requested by it). The Trustee
shall not take any action, cause any REMIC created hereunder to take any action
or fail to take (or fail to cause to be taken) any action that, under the REMIC
Provisions, if taken or not taken, as the case may be, could (i) endanger the
status of any of REMIC 1 or REMIC 2 as a REMIC or (ii) result in the imposition
of a tax upon any REMIC created hereunder (including but not limited to the tax
on prohibited transactions as defined in Section 860F(a)(2) of the Code and the
tax on contributions to a REMIC set forth in Section 860G(d) of the Code)
(either such event, an "Adverse REMIC Event") unless the Trustee has received an
Opinion of Counsel, addressed to the Trustee (at the expense of the party
seeking to take such action but in no event at the expense of the Trustee) to
the effect that the contemplated action will not, with respect to each REMIC
created hereunder, endanger such status or result in the imposition of such a
tax, nor shall the Servicer take or fail to take any action (whether or not
authorized hereunder) as to which the Trustee has advised it in writing that it
has received an Opinion of Counsel to the effect that an Adverse REMIC Event
could occur with respect to such action. In addition, prior to taking any action
with respect to the Trust Fund or the assets of the Trust Fund, or causing the
Trust Fund to take any action, which is not expressly permitted under the terms
of this Agreement, the Servicer will consult with the Trustee or its designee,
in writing, with respect to whether such action could cause an Adverse REMIC
Event to occur with respect to any REMIC created hereunder, and the Servicer
shall not take any such action or cause the Trust Fund to take any such action
as to which the Trustee has advised it in writing that an Adverse REMIC Event
could occur. The Trustee may consult with counsel to make such written advice,
and the cost of same shall be borne by the party seeking to take the action not
permitted by this Agreement, but in no event shall such cost be an expense of
the Trustee. At all times as may be required by the Code, the Trustee will
ensure that substantially all of the assets of each REMIC created hereunder 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.

                  (g) In the event that any tax is imposed on "prohibited
transactions" of any REMIC created hereunder created hereunder as defined in
Section 860F(a)(2) of the Code, on the "net income from foreclosure property" of
any REMIC created hereunder as defined in Section 860G(c) of the Code, on any
contributions to any REMIC created hereunder after the Startup Day therefor
pursuant to Section 860G(d) of the Code, or any other tax is imposed by the Code
or any applicable provisions of state or local tax laws, such tax shall be
charged (i) to the Trustee pursuant to Section 11.03 hereof, if such tax arises
out of or results from a breach by the Trustee of any of its obligations under
this Article XI, (ii) to the Servicer pursuant to Section 11.03 hereof, if such
tax arises out of or results from a breach by the Servicer of any of its
obligations under Article III or this Article XI, or otherwise, and (iii) if
clauses (i) and (ii) do not apply, against amounts on deposit in the
Distribution Account and shall be paid by withdrawal therefrom.

                  (h) On or before April 15 of each calendar year, commencing
April 15, 2000, the Trustee shall deliver to the Servicer and each Rating Agency
an Officers' Certificate stating the Trustee's compliance with this Article XI.

                  (i) The Trustee and the Servicer shall, for federal income tax
purposes, maintain books and records with respect to each REMIC created
hereunder on a calendar year and on an accrual basis.

                  (j) Following the Startup Day, the Trustee shall not accept
any contributions of assets to any REMIC created hereunder other than in
connection with any Qualified Substitute Mortgage Loan delivered in accordance
with Section 2.03 unless it shall have received an Opinion of Counsel to the
effect that the inclusion of such assets in any such REMIC will not cause any
REMIC created hereunder to fail to qualify as a REMIC at any time that any
Certificates are outstanding or subject any REMIC created hereunder to any tax
under the REMIC Provisions or other applicable provisions of federal, state and
local law or ordinances.

                  (k) Neither the Trustee nor the Servicer shall enter into any
arrangement by which any REMIC created hereunder will receive a fee or other
compensation for services nor permit any REMIC created hereunder to receive any
income from assets other than "qualified mortgages" as defined in Section
860G(a)(3) of the Code or "permitted investments" as defined in Section
860G(a)(5) of the Code.

                  (l) The Trustee shall treat the Basis Risk Reserve Fund as an
outside reserve fund within the meaning of Treasury Regulation Section
1.860G-2(h) that is owned by the Class X Certificateholder and that is not an
asset of any REMIC created hereunder. The Trustee shall treat the rights of the
Class A, Class M-1, Class M-2, and Class B Certificateholders to receive
payments from the Basis Risk Reserve Fund in the event of a Basis Risk Shortfall
as rights in an interest rate cap contract written by the Class X
Certificateholder in favor of the Class A, Class M-1, Class M-2, and Class B
Certificateholders. Thus, each Class A, Class M-1, Class M-2, and Class B
Certificate shall be treated as representing not only ownership of regular
interests in REMIC 2, but also ownership of an interest in an interest rate cap
contract. For purposes of determining the issue prices of the REMIC 2 regular
interests, the Trustee shall assume that the interest rate cap contract has a
value of $5,000. In the event that the beneficial ownership of the Class BB
Certificates and the Class X Certificates is held by separate entities for tax
purposes, the Trustee shall treat the Class BB Certificates as debt of the Class
X Certificateholders for federal income tax purposes and shall not treat such
class of Certificates as an interest in either REMIC created hereunder. By
acquiring the Class BB Certificates and the Class X Certificates, the respective
Holders will agree to treat the Class BB Certificates as debt of the Class X
Certificateholders for federal income tax purposes in the event that the
beneficial ownership of the Class BB Certificates and the Class X Certificates
is separated. Notwithstanding anything to the contrary in this Pooling and
Servicing Agreement, the Trustee shall account for interest accruing on the
Certificates in excess of the Weighted Average Net Mortgage Rate as paid first
to the Class X Certificateholders and then to the Offered Certificates pursuant
to the cap agreement.

                  SECTION 11.02.    Prohibited Transactions and Activities.

                  None of the Depositor, the Servicer or the Trustee shall sell,
dispose of or  substitute  for any of the Mortgage  Loans  (except in connection
with (i) the  foreclosure of a Mortgage Loan,  including but not limited to, the
acquisition  or  sale  of a  Mortgaged  Property  acquired  by  deed  in lieu of
foreclosure,  (ii) the bankruptcy of the Trust Fund (iii) the termination of the
Trust Fund pursuant to Article X of this Agreement, (iv) a substitution pursuant
to Article II of this  Agreement or (v) a purchase of Mortgage Loans pursuant to
Article II or III of this Agreement),  nor acquire any assets for the Trust Fund
(other than a REO Property  acquired in respect of a defaulted  Mortgage  Loan),
nor  sell  or  dispose  of any  investments  in the  Collection  Account  or the
Distribution  Account for gain, nor accept any  contributions  to the Trust Fund
after  the  Closing  Date  (other  than a  Qualified  Substitute  Mortgage  Loan
delivered in accordance with Section 2.03), unless it has received an Opinion of
Counsel,  addressed to the Trustee (at the expense of the party seeking to cause
such sale,  disposition,  substitution,  acquisition or  contribution  but in no
event at the expense of the Trustee) that such sale, disposition,  substitution,
acquisition  or  contribution  will not (a) affect  adversely  the status of any
REMIC created  hereunder as a REMIC or (b) cause any REMIC created  hereunder to
be subject to a tax on "prohibited  transactions" or "contributions" pursuant to
the REMIC Provisions.

                  SECTION 11.03.    Tax Indemnification.

                  (a) The Trustee agrees to indemnify the Trust Fund, the
Depositor and the Servicer for any taxes and costs including, without
limitation, any reasonable attorneys fees imposed on or incurred by the Trust
Fund, the Depositor or the Servicer, as a result of a breach of the Trustee's
covenants set forth in this Article XI.

                  (b) The Servicer agrees to indemnify the Trust Fund, the
Depositor and the Trustee for any taxes and costs, including without limitation,
any reasonable attorneys fees imposed on or incurred by the Trust Fund, the
Depositor or the Trustee, as a result of the breach of the Servicer's covenants
set forth in Article III or this Article XI.

                                  ARTICLE XII

                            MISCELLANEOUS PROVISIONS

                  SECTION 12.01.    Amendment.

                  This  Agreement  may be  amended  from  time  to  time  by the
Depositor,  the  Servicer  and the  Trustee  without  the  consent of any of the
Certificateholders,  (i) to cure any ambiguity, to correct any defect or to give
effect to the expectations of Holders, (ii) to correct, modify or supplement any
provisions herein, or (iii) to make any other provisions with respect to matters
or questions  arising under this Agreement which shall not be inconsistent  with
the  provisions  of this  Agreement,  provided  that such  action  shall not, as
evidenced by an Opinion of Counsel delivered to the Trustee, adversely affect in
any material respect the interests of any Certificateholder , provided, further,
that if the Person  requesting  such amendment  delivers to the Trustee  written
confirmation  from each Rating  Agency that such  amendment  will not cause such
Rating Agency to revise or withdraw its then current  rating or shadow rating of
the Class A Certificates,  such amendment will be deemed to not adversely affect
in any  material  respect the  interests of the  Certificateholders  and no such
Opinion of Counsel shall be required.

                  This  Agreement  may also be amended  from time to time by the
Depositor,  the  Servicer  and the  Trustee  with the  consent of the Holders of
Certificates  entitled  to at least 66% of the Voting  Rights 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;  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,  (ii)  adversely  affect in any
material  respect the interests of the Holders of any Class of Certificates in a
manner,  other than as described  in (i),  without the consent of the Holders of
Certificates  of  such  Class  evidencing  at  least  66% of the  Voting  Rights
allocated  to  such  Class,  or  (iii)  modify  the  consents  required  by  the
immediately preceding clauses (i) and (ii) without the consent of the Holders of
all Certificates then outstanding.  Notwithstanding  any other provision of this
Agreement,  for purposes of the giving or  withholding  of consents  pursuant to
this Section 12.01, Certificates registered in the name of the Depositor, or the
Servicer  or any  Affiliate  thereof  shall be  entitled  to Voting  Rights with
respect to matters affecting such Certificates.

                  Notwithstanding any contrary provision of this Agreement,  the
Trustee  shall not consent to any  amendment to this  Agreement  unless it shall
have first received an Opinion of Counsel to the effect that such amendment will
not result in the imposition of any tax on any REMIC created hereunder  pursuant
to the REMIC Provisions or cause any REMIC created  hereunder to fail to qualify
as a REMIC at any time that any Certificates are outstanding.

                  Promptly  after the execution of any such  amendment  with the
consent of Holders the Trustee  shall  furnish a copy of such  amendment to each
Certificateholder.

                  It   shall   not   be    necessary    for   the   consent   of
Certificateholders  under this Section 12.01 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.

                  The cost of any Opinion of Counsel to be delivered pursuant to
this Section 12.01 shall be borne by the Person  seeking the related  amendment,
but in no event shall such Opinion of Counsel be an expense of the Trustee.

                  The Trustee  may, but shall not be obligated to enter into any
amendment  pursuant  to  this  Section  that  affects  its  rights,  duties  and
immunities under this Agreement or otherwise.

                  SECTION 12.02.    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  Servicer and at the expense of the  Certificateholders,  if the
Servicer  determines that such recordation  materially and beneficially  affects
the interests of the Certificateholders.

                  For  the  purpose  of  facilitating  the  recordation  of this
Agreement  as herein  provided and for other  purposes,  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 12.03.    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 for 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 any 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,  unless such
Holder  previously  shall have given to the Trustee a written  notice of default
and of the continuance  thereof, as hereinbefore  provided,  and unless also the
Holders of Certificates entitled to at least 25% of the Voting Rights 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 15 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 is
understood and intended, and expressly covenanted by each Certificateholder with
every other  Certificateholder  and the Trustee,  that no one or more Holders of
Certificates  shall  have any right in any  manner  whatsoever  by virtue of any
provision of this  Agreement to affect,  disturb or prejudice  the rights of the
Holders  of any  other of such  Certificates,  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 equal,
ratable and common  benefit of all  Certificateholders.  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 12.04.    GOVERNING LAW.

                  THIS AGREEMENT  SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS
OF THE STATE OF NEW YORK WITHOUT  REGARD TO  PRINCIPLES OF CONFLICTS OF LAWS AND
THE  OBLIGATIONS,  RIGHTS  AND  REMEDIES  OF  THE  PARTIES  HEREUNDER  SHALL  BE
DETERMINED IN ACCORDANCE WITH SUCH LAWS.

                  SECTION 12.05.    Notices.

                  All  directions,  demands  instructions,  requests and notices
hereunder  shall be in writing  and shall be deemed to have been duly given when
received if  personally  delivered  at or mailed by first  class  mail,  postage
prepaid,  or by  express  delivery  service  or  delivered  in any other  manner
specified herein, addressed as follows:

              To the Depositor:       Merrill Lynch Mortgage Investors, Inc.
                                      World Financial Center
                                      New York, NY 10281
                                      Attention: General Counsel's Office
                                      Telephone:  (212) 449-1000
                                      Telecopier:  (212) 449-5559

              To the Servicer:        Litton Loan Servicing LP,
                                      5373 West Alabama,
                                      Suite 600
                                      Houston, TX  77056
                                      Attention:  Janice McClure
                                      Telephone:  (800) 888-9646
                                      Telecopier:  (713)960-0539

              To the Trustee:         The Chase Manhattan Bank
                                      450 West 33rd Street, 14th Floor
                                      New York, New York  10001
                                      Attention:  Capital Markets Fiduciary
                                      Services; New Century Series 1999-NC1

for payment, registration, transfer, exchange and tender of the Certificates:

BY HAND                                              BY MAIL
The Chase Manhattan Bank,                            The Chase Manhattan Bank,
450 West 33rd Street                                 450 West 33rd Street
New York, New York  10001                            New York, New York  10001
Attention:  Capital Markets Fiduciary Services;      Attention: Capital Markets
New Century Series 1999-NC1                          Fiduciary Services;
Telephone:  (212) 946-3200                           New Century Series 1999-NC1
Telecopier:  (212) 946-8191

For other communications relating to the Certificates:

                  Any party hereto may change the address, telephone number or
telecopier number by notice to the other parties hereto in accordance with the
terms hereof. Any notice required or permitted to be given to a
Certificateholder shall be given by first class mail, postage prepaid, at the
address of such Holder as shown in the Certificate Register. Any notice so
mailed within the time prescribed in this Agreement shall be conclusively
presumed to have been duly given when mailed, whether or not the
Certificateholder receives such notice. A copy of any notice required to be
telecopied hereunder also shall be mailed to the appropriate party in the manner
set forth above.

                  SECTION 12.06.    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 or of the Certificates or the rights of the Holders thereof.

                  SECTION 12.07.    Notice to Rating Agencies.

                  The  Trustee  shall use its best  efforts  promptly to provide
notice to the Rating  Agencies with respect to each of the following of which it
has actual knowledge:

               1.   Any material change or amendment to this Agreement;

               2.   The occurrence of any Servicing Termination Event that has
                    not been cured or waived;

               3.   The resignation or termination of the Servicer or the
                    Trustee;

               4.   The repurchase or substitution of Mortgage Loans pursuant to
                    or as contemplated by Section 2.03;

               5.   The final payment to the Holders of any Class of
                    Certificates;

               6.   Any change in the location of the Collection Account or the
                    Distribution Account; and

               7.   Any event that would result in the inability of the Trustee
                    to make advances regarding delinquent mortgage loans.

                  In addition, the Trustee shall promptly furnish to each Rating
Agency copies of each report to Certificateholders described in Section 4.02 and
the  Servicer  shall  promptly  furnish  to each  Rating  Agency  copies  of the
following:

               1.   Each annual statement as to compliance described in Section
                    3.20; and

               2.   Each annual independent public accountants' servicing report
                    described in Section 3.21.

                  Any such  notice  pursuant to this  Section  12.07 shall be in
writing and shall be deemed to have been duly given if  personally  delivered at
or mailed by first class mail,  postage prepaid,  or by express delivery service
to Duff & Phelps Credit Rating  Company,  17 State Street Plaza,  New York,  New
York 10004 and to Standard & Poor's Ratings Services, 55 Water Street, New York,
New York 10021,  or such other addresses as the Rating Agencies may designate in
writing to the parties hereto.

                  SECTION 12.08.    Article and Section References.

                  All  article and section  references  used in this  Agreement,
unless otherwise provided, are to articles and sections in this Agreement.



<PAGE>


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

                                   MERRILL LYNCH MORTGAGE INVESTORS, INC.,
                                   as Depositor

                                   By:________________________________________
                                   Name:______________________________________
                                   Title:_____________________________________



                                   LITTON LOAN SERVICING LP,
                                   as Servicer

                                   By:_______________________________________
                                   Name:_____________________________________
                                   Title:____________________________________



                                   THE CHASE MANHATTAN BANK
                                   as Trustee

                                   By:_______________________________________
                                   Name:_____________________________________
                                   Title:____________________________________


<PAGE>


STATE OF NEW YORK   )
                    ) ss.:
COUNTY OF NEW YORK  )



                  On the ___ day of July 1999, before me, a notary public in and
for said State, personally appeared ____________________, known to me to be a[n]
___________ of Merrill Lynch 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.

                                  ------------------------------------------
                                  Notary Public

[Notarial Seal]


<PAGE>


STATE OF NEW YORK   )
                    ) ss.:
COUNTY OF NEW YORK  )



                  On the ___ day of July 1999, before me, a notary public in and
for said State, personally appeared _____________________, known to me to be the
__________________________________________ of _____________________________, the
general  partner of Litton  Loan  Servicing  LP, the  limited  partnership  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.

                                  ------------------------------------------
                                  Notary Public

[Notarial Seal]


<PAGE>


STATE OF NEW YORK  )
                   ) ss.:
COUNTY OF NEW YORK )



                  On the ___ day of July 1999, before me, a notary public in and
for said State, personally appeared _________,  known to me to be a _________ of
The Chase  Manhattan  Bank,  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.

                                  ------------------------------------------
                                  Notary Public

[Notarial Seal]


<PAGE>



                                   EXHIBIT A-1
                                   -----------

                     MORTGAGE LOAN ASSET BACKED CERTIFICATES
                            SERIES 1999-NC1, CLASS A

         SOLELY  FOR  U.S.   FEDERAL  INCOME  TAX  PURPOSES,   THIS  CERTIFICATE
         REPRESENTS OWNERSHIP OF 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 OF 1986  (THE
         "CODE").

Series 1999-NC1, Class A            Class  Certificate  Balance of the Class A
                                    Certificates as of the Issue Date:
Pass-Through Rate:  Variable        $____________

Date of Pooling and  Servicing      Denomination:  $______________
Agreement and Cut-off
Date:  July 1, 1999
                                    Servicer:  Litton Loan Servicing LP
First Distribution
Date:  August 20, 1999
                                    Trustee:  The Chase Manhattan Bank
No. 1
                                    Issue Date:

                                    CUSIP:


         DISTRIBUTIONS  IN REDUCTION OF THE CERTIFICATE  PRINCIPAL
         BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY AS SET
         FORTH HEREIN.  ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE
         PRINCIPAL BALANCE HEREOF AT ANY TIME MAY BE LESS THAN THE
         AMOUNT SHOWN BELOW.


<PAGE>


                     MORTGAGE LOAN ASSET BACKED CERTIFICATE

evidencing  a  beneficial  ownership  interest  in a  portion  of a  Trust  Fund
consisting  primarily  of a pool  of  conventional  one-  to  four-family  first
mortgage loans formed and sold by

                     MERRILL LYNCH MORTGAGE INVESTORS, INC.

         THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION OF OR INTEREST IN
         MERRILL LYNCH MORTGAGE  INVESTORS,  INC., THE SERVICER,  THE TRUSTEE OR
         ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING
         MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE
         UNITED STATES.

                  This certifies  that Cede & Co. is the  registered  owner of a
Percentage  Interest  (obtained by dividing the denomination of this Certificate
by the Class  Certificate  Balance of the Class A Certificates)  in that certain
beneficial  ownership  interest evidenced by all the Class A Certificates in the
Trust Fund  created  pursuant to a Pooling  and  Servicing  Agreement,  dated as
specified above (the "Agreement"),  among Merrill Lynch Mortgage Investors, Inc.
(hereinafter  called the  "Depositor,"  which term includes any successor entity
under the Agreement),  the Servicer and 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 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.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 20th day of each month or, if such 20th day is not a  Business  Day,
the Business Day immediately  following (a "Distribution  Date"),  commencing on
the First  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered  on the last  Business Day of the month  immediately
preceding the month of such distribution (the "Record Date"),  from funds in the
Distribution  Account  in an  amount  equal  to the  product  of the  Percentage
Interest evidenced by this Certificate and the amount required to be distributed
to the Holders of Class A Certificates on such Distribution Date pursuant to the
Agreement.

                  All  distributions to the Holder of this Certificate under the
Agreement  will be made or caused to be made by or on behalf of the  Trustee  by
wire  transfer  in  immediately  available  funds to the  account  of the Person
entitled thereto if such Person shall have so notified the Trustee in writing at
least five  Business  Days prior to the Record  Date  immediately  prior to such
Distribution  Date  and is the  registered  owner of  Class A  Certificates  the
aggregate  initial  Certificate  Principal  Balance  of  which is in  excess  of
$5,000,000,  or by check mailed by first class mail to the address of the Person
entitled  thereto,  as such name and  address  shall  appear on the  Certificate
Register,  provided  that the Trustee may deduct a reasonable  wire transfer fee
from any payment made by wire  transfer.  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 as provided in the Agreement.

                  The  Pass-Through  Rate on the  Class A  Certificates  on each
Distribution  Date  after the first  Distribution  Date will be a rate per annum
equal to the  lesser of (i)  One-Month  LIBOR plus the  applicable  Pass-Through
Margin and (ii) the  Available  Funds  Pass-Through  Rate for such  Distribution
Date.

                  This  Certificate  is  one  of  a  duly  authorized  issue  of
Certificates designated as Mortgage Loan Asset Backed Certificates of the Series
specified on the face hereof (herein called the "Certificates") and representing
a Percentage Interest in the Class A Certificates.

                  The Class A  Certificates  are  limited in right of payment to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Collection Account and the Distribution Account
may be  made  from  time  to time  for  purposes  other  than  distributions  to
Certificateholders,  such purposes including  reimbursement of advances made, or
certain expenses incurred, with respect to the Mortgage Loans.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor,  the Servicer,  the Trustee and the rights of the
Certificateholders  under  the  Agreement  at any  time  by the  Depositor,  the
Servicer  and the  Trustee  with the  consent  of the  Holders  of  Certificates
entitled to at least 66% of the Voting Rights. Any such consent by the Holder of
this  Certificate  shall be  conclusive  and binding on such Holder and upon all
future  Holders  of this  Certificate  and of any  Certificate  issued  upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon this  Certificate.  The Agreement  also permits the
amendment thereof, in certain limited circumstances,  without the consent of the
Holders of any of the Certificates.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices or agencies  appointed  by the Trustee as provided in
the  Agreement,  duly endorsed by, or  accompanied  by an assignment in the form
below or other  written  instrument  of  transfer  in form  satisfactory  to the
Trustee and the  Certificate  Registrar  duly  executed by, the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized  denominations  evidencing the same
aggregate  Percentage  Interest will be issued to the  designated  transferee or
transferees.

                  The  Certificates  are issuable in fully  registered form only
without coupons in Classes and denominations  representing  Percentage Interests
specified in the Agreement.  As provided in the Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  evidencing the same
aggregate Percentage Interest, as requested by the Holder surrendering the same.

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

                  The Depositor,  the Servicer,  the Trustee and the Certificate
Registrar  and any agent of the  Depositor,  any  Servicer,  the  Trustee or the
Certificate  Registrar  may treat the Person in whose name this  Certificate  is
registered as the owner hereof for all purposes, and none of the Depositor,  the
Servicer,  the Trustee,  the  Certificate  Registrar nor any such agent shall be
affected by notice to the contrary.

                  The  obligations  created by the  Agreement and the Trust Fund
created  thereby shall terminate upon payment to the  Certificateholders  of all
amounts  held by or on behalf of the  Trustee  and  required  to be paid to them
pursuant to the  Agreement  following  the  earlier of (i) the final  payment or
other  liquidation  (or any advance with respect  thereto) of the last  Mortgage
Loan remaining in the Trust Fund, and (ii) the purchase by the party  designated
in the Agreement at a price  determined  as provided in the  Agreement  from the
Trust Fund of all Mortgage  Loans and all  property  acquired in respect of such
Mortgage  Loans.  The  Agreement  permits,  but  does  not  require,  the  party
designated in the  Agreement to purchase from the Trust Fund all Mortgage  Loans
and all property  acquired in respect of any Mortgage Loan at a price determined
as  provided in the  Agreement.  The  exercise  of such right will effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the Mortgage  Loans at the time of
purchase being 10% or less of the Maximum Collateral Balance.

                  The recitals  contained herein shall be taken as statements of
the Depositor and the Trustee assumes no responsibility for their correctness.

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



<PAGE>


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

Dated:

                                           THE CHASE MANHATTAN BANK, as Trustee



                                           By:____________________________
                                                     Authorized Officer




                          CERTIFICATE OF AUTHENTICATION

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

                                            THE CHASE MANHATTAN BANK,
                                            as Certificate Registrar


                                            By:_______________________________
                                                   Authorized Signatory



Date of authentication:_______________


<PAGE>


                                  ABBREVIATIONS
                                  -------------

The following  abbreviations,  when used in the  inscription on the face of this
instrument, shall be construed as though they were written out in full according
to applicable laws or regulations:

TEN COM  -   as tenants in common       UNIF GIFT MIN ACT -    Custodian
                                                              -------------
                                                            (Cust)   (Minor)

TEN ENT  -   as tenants by the entireties                   under Uniform Gifts
                                                            to Minors Act

JT TEN   -   as joint tenants with right                     -----------------
             of survivorship and not as                          (State)
             tenants in common

     Additional abbreviations may also be used though not in the above list.

                                   ASSIGNMENT
                                   ----------

                  FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
and transfer(s) unto __________________________________________________________
_______________________________________________________________________________
(Please print or typewrite name, address including postal zip code, and Taxpayer
Identification Number of assignee)
_______________________________________________________________________________
a  Percentage  Interest  equal to ____%  evidenced  by the  within  Asset-Backed
Certificate  and  hereby  authorize(s)  the  registration  of  transfer  of such
interest to assignee on the Certificate Register of the Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Certificate of a like Percentage  Interest and Class to the above named assignee
and deliver such Certificate to the following address:


_______________________________________________________________________________

Dated:____________________________

Signature by or on behalf of assignor



__________________________________
Signature Guaranteed


<PAGE>


                            DISTRIBUTION INSTRUCTIONS


                  The  assignee  should  include the  following  for purposes of
distribution:

                  Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to__________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________

for the  account  of  ____________________________, account  number ___________,
or, if mailed by check, to _____________________________________________________
Applicable  statements  should be mailed to ____________________________________
This information is provided by _______________________________________________,
the assignee named above,  or_______________________________, as its agent.





<PAGE>



                                   EXHIBIT A-2
                                   -----------

                     MORTGAGE LOAN ASSET BACKED CERTIFICATES
                           SERIES 1999-NC1, CLASS M-1

         SOLELY FOR U.S. FEDERAL INCOME TAX PURPOSES, THIS CERTIFICATE REPRESENT
         OWNERSHIP OF 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 OF 1986 (THE "CODE").

Series 1999-NC1, Class M-1                   Class Certificate  Balance of the
                                             Class M-1 Certificates as of the
                                             Issue Date:
Pass-Through Rate:  Variable                 $____________

Date of Pooling and  Servicing  Agreement    Denomination:  $______________
and Cut-off Date:  July 1, 1999
                                             Servicer: Litton Loan Servicing LP
First Distribution Date:  August 20, 1999
                                             Trustee:  The Chase Manhattan Bank
No. 1
                                             Issue Date:

                                             CUSIP:


         DISTRIBUTIONS  IN REDUCTION OF THE CERTIFICATE  PRINCIPAL  BALANCE
         OF THIS CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN.
         ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  PRINCIPAL BALANCE
         HEREOF AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN BELOW.


<PAGE>



                     MORTGAGE LOAN ASSET BACKED CERTIFICATE

evidencing  a  beneficial  ownership  interest  in a  portion  of a  Trust  Fund
consisting  primarily  of a pool  of  conventional  one-  to  four-family  first
mortgage loans formed and sold by

                     MERRILL LYNCH MORTGAGE INVESTORS, INC.

         THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION OF OR INTEREST IN
         MERRILL LYNCH MORTGAGE  INVESTORS,  INC., THE SERVICER,  THE TRUSTEE OR
         ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING
         MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE
         UNITED STATES.

                  This certifies  that Cede & Co. is the  registered  owner of a
Percentage  Interest  (obtained by dividing the denomination of this Certificate
by the Class Certificate  Balance of the Class M-1 Certificates) in that certain
beneficial ownership interest evidenced by all the Class M-1 Certificates in the
Trust Fund  created  pursuant to a Pooling  and  Servicing  Agreement,  dated as
specified above (the "Agreement"),  among Merrill Lynch Mortgage Investors, Inc.
(hereinafter  called the  "Depositor,"  which term includes any successor entity
under the Agreement),  the Servicer and 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 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.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 20th day of each month or, if such 20th day is not a  Business  Day,
the Business Day immediately  following (a "Distribution  Date"),  commencing on
the First  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered  on the last  Business Day of the month  immediately
preceding the month of such distribution (the "Record Date"),  from funds in the
Distribution  Account  in an  amount  equal  to the  product  of the  Percentage
Interest evidenced by this Certificate and the amount required to be distributed
to the Holders of Class M-1 Certificates on such  Distribution  Date pursuant to
the Agreement.

                  All  distributions to the Holder of this Certificate under the
Agreement  will be made or caused to be made by or on behalf of the  Trustee  by
wire  transfer  in  immediately  available  funds to the  account  of the Person
entitled thereto if such Person shall have so notified the Trustee in writing at
least five  Business  Days prior to the Record  Date  immediately  prior to such
Distribution  Date and is the  registered  owner of Class M-1  Certificates  the
aggregate  initial  Certificate  Principal  Balance  of  which is in  excess  of
$5,000,000,  or by check mailed by first class mail to the address of the Person
entitled  thereto,  as such name and  address  shall  appear on the  Certificate
Register,  provided  that the Trustee may deduct a reasonable  wire transfer fee
from any payment made by wire  transfer.  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 as provided in the Agreement.

                  The  Pass-Through  Rate on the Class M-1  Certificates on each
Distribution  Date  after the first  Distribution  Date will be a rate per annum
equal to the  lesser of (i)  One-Month  LIBOR plus the  applicable  Pass-Through
Margin and (ii) the  Available  Funds  Pass-Through  Rate for such  Distribution
Date.

                  This  Certificate  is  one  of  a  duly  authorized  issue  of
Certificates designated as Mortgage Loan Asset Backed Certificates of the Series
specified on the face hereof (herein called the "Certificates") and representing
a Percentage Interest in the Class M-1 Certificates.

                  The Class M-1  Certificates are limited in right of payment to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Collection Account and the Distribution Account
may be  made  from  time  to time  for  purposes  other  than  distributions  to
Certificateholders,  such purposes including  reimbursement of advances made, or
certain expenses incurred, with respect to the Mortgage Loans.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor,  the Servicer,  the Trustee and the rights of the
Certificateholders  under  the  Agreement  at any  time  by the  Depositor,  the
Servicer  and the  Trustee  with the  consent  of the  Holders  of  Certificates
entitled to at least 66% of the Voting Rights. Any such consent by the Holder of
this  Certificate  shall be  conclusive  and binding on such Holder and upon all
future  Holders  of this  Certificate  and of any  Certificate  issued  upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon this  Certificate.  The Agreement  also permits the
amendment thereof, in certain limited circumstances,  without the consent of the
Holders of any of the Certificates.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices or agencies  appointed  by the Trustee as provided in
the  Agreement,  duly endorsed by, or  accompanied  by an assignment in the form
below or other  written  instrument  of  transfer  in form  satisfactory  to the
Trustee and the  Certificate  Registrar  duly  executed by, the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized  denominations  evidencing the same
aggregate  Percentage  Interest will be issued to the  designated  transferee or
transferees.

                  The  Certificates  are issuable in fully  registered form only
without coupons in Classes and denominations  representing  Percentage Interests
specified in the Agreement.  As provided in the Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  evidencing the same
aggregate Percentage Interest, as requested by the Holder surrendering the same.

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

                  The Depositor,  the Servicer,  the Trustee and the Certificate
Registrar  and any agent of the  Depositor,  any  Servicer,  the  Trustee or the
Certificate  Registrar  may treat the Person in whose name this  Certificate  is
registered as the owner hereof for all purposes, and none of the Depositor,  the
Servicer,  the Trustee,  the  Certificate  Registrar nor any such agent shall be
affected by notice to the contrary.

                  The  obligations  created by the  Agreement and the Trust Fund
created  thereby shall terminate upon payment to the  Certificateholders  of all
amounts  held by or on behalf of the  Trustee  and  required  to be paid to them
pursuant to the  Agreement  following  the  earlier of (i) the final  payment or
other  liquidation  (or any advance with respect  thereto) of the last  Mortgage
Loan remaining in the Trust Fund, and (ii) the purchase by the party  designated
in the Agreement at a price  determined  as provided in the  Agreement  from the
Trust Fund of all Mortgage  Loans and all  property  acquired in respect of such
Mortgage  Loans.  The  Agreement  permits,  but  does  not  require,  the  party
designated in the  Agreement to purchase from the Trust Fund all Mortgage  Loans
and all property  acquired in respect of any Mortgage Loan at a price determined
as  provided in the  Agreement.  The  exercise  of such right will effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the Mortgage  Loans at the time of
purchase being 10% or less of the Maximum Collateral Balance.

                  The recitals  contained herein shall be taken as statements of
the Depositor and the Trustee assumes no responsibility for their correctness.

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



<PAGE>


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

Dated:

                                     THE CHASE MANHATTAN BANK, as Trustee


                                     By:____________________________
                                                  Authorized Officer




                          CERTIFICATE OF AUTHENTICATION
                          -----------------------------

                  This is one of the Class M-1  Certificates  referred to in the
within-mentioned Agreement.

                                      THE CHASE MANHATTAN BANK, as
                                      Certificate Registrar



                                      By:_______________________________
                                                Authorized Signatory

Date of authentication:_______________



<PAGE>


                                  ABBREVIATIONS
                                  -------------

The following  abbreviations,  when used in the  inscription on the face of this
instrument, shall be construed as though they were written out in full according
to applicable laws or regulations:

TEN COM  -   as tenants in common       UNIF GIFT MIN ACT -    Custodian
                                                              -------------
                                                            (Cust)   (Minor)

TEN ENT  -   as tenants by the entireties                   under Uniform Gifts
                                                            to Minors Act

JT TEN   -   as joint tenants with right                     -----------------
             of survivorship and not as                          (State)
             tenants in common

     Additional abbreviations may also be used though not in the above list.


                                   ASSIGNMENT
                                   ----------

                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto___________________________________________________________
_______________________________________________________________________________
_______________________________________________________________________________

(Please print or typewrite name, address including postal zip code, and Taxpayer
Identification Number of assignee).

- -------------------------------------------------------------------------------
a  Percentage  Interest  equal to ____%  evidenced  by the  within  Asset-Backed
Certificate  and  hereby  authorize(s)  the  registration  of  transfer  of such
interest to assignee on the Certificate Register of the Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Certificate of a like Percentage  Interest and Class to the above named assignee
and deliver such Certificate to the following address:
_______________________________________________________________________________

Dated:


______________________________________
Signature by or on behalf of assignor


______________________________________
Signature Guaranteed


<PAGE>


                            DISTRIBUTION INSTRUCTIONS


                  The  assignee  should  include the  following  for purposes of
distribution:


                  Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to _________________________________________________
________________________________________________________________________________
________________________________________________________________________________
________________________________________________________________________________

for the account of __________________________, account number ________________,
or, if mailed by check, to ____________________________________________________
_______________________________________________________________________________

                  Applicable statements should be mailed to ___________________
_______________________________________________________________________________

                  This information is provided by ____________________________,
the assignee named above, or ________________________________________, as its
agent.



<PAGE>



                                   EXHIBIT A-3
                                   -----------

                     MORTGAGE LOAN ASSET BACKED CERTIFICATES
                           SERIES 1999-NC1, CLASS M-2


         SOLELY  FOR  U.S.   FEDERAL  INCOME  TAX  PURPOSES,   THIS  CERTIFICATE
         REPRESENTS OWNERSHIP OF 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 OF 1986  (THE
         "CODE").

Series 1999-NC1, Class M-2                      Class Certificate  Balance of
                                                the Class M-2 Certificates
                                                as of the Issue Date:
Pass-Through Rate:  Variable                    $____________

Date of Pooling and  Servicing  Agreement       Denomination:  $______________
and Cut-off Date:  July 1, 1999
                                                Servicer:  Litton Loan
                                                           Servicing LP
First Distribution Date:  August 20, 1999
                                                Trustee:  The Chase Manhattan
                                                          Bank
No. 1
                                                Issue Date:

                                                CUSIP:


         DISTRIBUTIONS  IN REDUCTION OF THE CERTIFICATE  PRINCIPAL  BALANCE
         OF THIS CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH HEREIN.
         ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  PRINCIPAL BALANCE
         HEREOF AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN BELOW.


<PAGE>




                     MORTGAGE LOAN ASSET BACKED CERTIFICATE

evidencing  a  beneficial  ownership  interest  in a  portion  of a  Trust  Fund
consisting  primarily  of a pool  of  conventional  one-  to  four-family  first
mortgage loans formed and sold by

                     MERRILL LYNCH MORTGAGE INVESTORS, INC.

         THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION OF OR INTEREST IN
         MERRILL LYNCH MORTGAGE  INVESTORS,  INC., THE SERVICER,  THE TRUSTEE OR
         ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING
         MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE
         UNITED STATES.

                  This certifies  that Cede & Co. is the  registered  owner of a
Percentage  Interest  (obtained by dividing the denomination of this Certificate
by the Class Certificate  Balance of the Class M-2 Certificates) in that certain
beneficial ownership interest evidenced by all the Class M-2 Certificates in the
Trust Fund  created  pursuant to a Pooling  and  Servicing  Agreement,  dated as
specified above (the "Agreement"),  among Merrill Lynch Mortgage Investors, Inc.
(hereinafter  called the  "Depositor,"  which term includes any successor entity
under the Agreement),  the Servicer and 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 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.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 20th day of each month or, if such 20th day is not a  Business  Day,
the Business Day immediately  following (a "Distribution  Date"),  commencing on
the First  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered  on the last  Business Day of the month  immediately
preceding the month of such distribution (the "Record Date"),  from funds in the
Distribution  Account  in an  amount  equal  to the  product  of the  Percentage
Interest evidenced by this Certificate and the amount required to be distributed
to the Holders of Class M-2 Certificates on such  Distribution  Date pursuant to
the Agreement.

                  All  distributions to the Holder of this Certificate under the
Agreement  will be made or caused to be made by or on behalf of the  Trustee  by
wire  transfer  in  immediately  available  funds to the  account  of the Person
entitled thereto if such Person shall have so notified the Trustee in writing at
least five  Business  Days prior to the Record  Date  immediately  prior to such
Distribution  Date and is the  registered  owner of Class M-2  Certificates  the
aggregate  initial  Certificate  Principal  Balance  of  which is in  excess  of
$5,000,000,  or by check mailed by first class mail to the address of the Person
entitled  thereto,  as such name and  address  shall  appear on the  Certificate
Register,  provided  that the Trustee may deduct a reasonable  wire transfer fee
from any payment made by wire  transfer.  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 as provided in the Agreement.

                  The  Pass-Through  Rate on the Class M-2  Certificates on each
Distribution  Date  after the first  Distribution  Date will be a rate per annum
equal to the  lesser of (i)  One-Month  LIBOR plus the  applicable  Pass-Through
Margin and (ii) the  Available  Funds  Pass-Through  Rate for such  Distribution
Date.

                  This  Certificate  is  one  of  a  duly  authorized  issue  of
Certificates designated as Mortgage Loan Asset Backed Certificates of the Series
specified on the face hereof (herein called the "Certificates") and representing
a Percentage Interest in the Class M-2 Certificates.

                  The Class M-2  Certificates are limited in right of payment to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Collection Account and the Distribution Account
may be  made  from  time  to time  for  purposes  other  than  distributions  to
Certificateholders,  such purposes including  reimbursement of advances made, or
certain expenses incurred, with respect to the Mortgage Loans.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor,  the Servicer,  the Trustee and the rights of the
Certificateholders  under  the  Agreement  at any  time  by the  Depositor,  the
Servicer  and the  Trustee  with the  consent  of the  Holders  of  Certificates
entitled to at least 66% of the Voting Rights. Any such consent by the Holder of
this  Certificate  shall be  conclusive  and binding on such Holder and upon all
future  Holders  of this  Certificate  and of any  Certificate  issued  upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon this  Certificate.  The Agreement  also permits the
amendment thereof, in certain limited circumstances,  without the consent of the
Holders of any of the Certificates.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices or agencies  appointed  by the Trustee as provided in
the  Agreement,  duly endorsed by, or  accompanied  by an assignment in the form
below or other  written  instrument  of  transfer  in form  satisfactory  to the
Trustee and the  Certificate  Registrar  duly  executed by, the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized  denominations  evidencing the same
aggregate  Percentage  Interest will be issued to the  designated  transferee or
transferees.

                  The  Certificates  are issuable in fully  registered form only
without coupons in Classes and denominations  representing  Percentage Interests
specified in the Agreement.  As provided in the Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  evidencing the same
aggregate Percentage Interest, as requested by the Holder surrendering the same.

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

                  The Depositor,  the Servicer,  the Trustee and the Certificate
Registrar  and any agent of the  Depositor,  any  Servicer,  the  Trustee or the
Certificate  Registrar  may treat the Person in whose name this  Certificate  is
registered as the owner hereof for all purposes, and none of the Depositor,  the
Servicer,  the Trustee,  the  Certificate  Registrar nor any such agent shall be
affected by notice to the contrary.

                  The  obligations  created by the  Agreement and the Trust Fund
created  thereby shall terminate upon payment to the  Certificateholders  of all
amounts  held by or on behalf of the  Trustee  and  required  to be paid to them
pursuant to the  Agreement  following  the  earlier of (i) the final  payment or
other  liquidation  (or any advance with respect  thereto) of the last  Mortgage
Loan remaining in the Trust Fund, and (ii) the purchase by the party  designated
in the Agreement at a price  determined  as provided in the  Agreement  from the
Trust Fund of all Mortgage  Loans and all  property  acquired in respect of such
Mortgage  Loans.  The  Agreement  permits,  but  does  not  require,  the  party
designated in the  Agreement to purchase from the Trust Fund all Mortgage  Loans
and all property  acquired in respect of any Mortgage Loan at a price determined
as  provided in the  Agreement.  The  exercise  of such right will effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the Mortgage  Loans at the time of
purchase being 10% or less of the Maximum Collateral Balance.

                  The recitals  contained herein shall be taken as statements of
the Depositor and the Trustee assumes no responsibility for their correctness.

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



<PAGE>


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

Dated:

                                        THE CHASE MANHATTAN BANK, as Trustee


                                        By:____________________________________
                                                        Authorized Officer




                          CERTIFICATE OF AUTHENTICATION
                          -----------------------------

                  This is one of the Class M-2  Certificates  referred to in the
within-mentioned Agreement.

                                         THE CHASE MANHATTAN BANK,
                                         as Certificate Registrar


                                         By:_______________________________
                                                  Authorized Signatory

Date of authentication:_______________


<PAGE>


                                  ABBREVIATIONS
                                  -------------

The following  abbreviations,  when used in the  inscription on the face of this
instrument, shall be construed as though they were written out in full according
to applicable laws or regulations:

TEN COM  -   as tenants in common       UNIF GIFT MIN ACT -    Custodian
                                                              -------------
                                                            (Cust)   (Minor)

TEN ENT  -   as tenants by the entireties                   under Uniform Gifts
                                                            to Minors Act

JT TEN   -   as joint tenants with right                     -----------------
             of survivorship and not as                          (State)
             tenants in common

     Additional abbreviations may also be used though not in the above list.


                                   ASSIGNMENT
                                   ----------

FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s) and transfer(s)
unto _________________________________________________________________________
______________________________________________________________________________

(Please print or typewrite name, address including postal zip code, and Taxpayer
Identification Number of assignee)
______________________________________________________________________________
______________________________________________________________________________
a  Percentage  Interest  equal to ____%  evidenced  by the  within  Asset-Backed
Certificate  and  hereby  authorize(s)  the  registration  of  transfer  of such
interest to assignee on the Certificate Register of the Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Certificate of a like Percentage  Interest and Class to the above named assignee
and deliver such Certificate to the following address:

_____________________________________________________________________________
_____________________________________________________________________________

Dated:


_____________________________________
Signature by or on behalf of assignor


____________________
Signature Guaranteed


<PAGE>


                            DISTRIBUTION INSTRUCTIONS


                  The  assignee  should  include the  following  for purposes of
distribution:

                  Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to ________________________________________________
_______________________________________________________________________________
_______________________________________________________________________________
for the account of __________________________, account number _________________
or, if mailed by check, to ____________________________________________________
Applicable statements should be mailed to _____________________________________

                  This information is provided by _____________________________
______________________________________________________________________________,
the assignee named above, or ___________________________________, as its agent.





<PAGE>


                                   EXHIBIT A-4
                                   -----------


                     MORTGAGE LOAN ASSET BACKED CERTIFICATES
                            SERIES 1999-NC1, CLASS B

         SOLELY  FOR  U.S.   FEDERAL  INCOME  TAX  PURPOSES,   THIS  CERTIFICATE
         REPRESENTS OWNERSHIP OF 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 OF 1986  (THE
         "CODE").

Series 1999-NC1, Class B                        Class  Certificate  Balance of
                                                the Class B  Certificates
                                                as of the Issue Date:
Pass-Through Rate:  Variable                    $____________

Date of Pooling and  Servicing  Agreement       Denomination:  $______________
and Cut-off Date:  July 1, 1999
                                                Servicer:  Litton Loan
                                                           Servicing LP
First Distribution Date:  August 20, 1999
                                                Trustee:  The Chase Manhattan
                                                          Bank
No. 1
                                                Issue Date:

                                                CUSIP:


         DISTRIBUTIONS  IN REDUCTION OF THE CERTIFICATE  PRINCIPAL
         BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY AS SET FORTH
         HEREIN.  ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  PRINCIPAL
         BALANCE HEREOF AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN BELOW.


<PAGE>



                     MORTGAGE LOAN ASSET BACKED CERTIFICATE

evidencing  a  beneficial  ownership  interest  in a  portion  of a  Trust  Fund
consisting  primarily  of a pool  of  conventional  one-  to  four-family  first
mortgage loans formed and sold by

                     MERRILL LYNCH MORTGAGE INVESTORS, INC.

         THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION OF OR INTEREST IN
         MERRILL LYNCH MORTGAGE  INVESTORS,  INC., THE SERVICER,  THE TRUSTEE OR
         ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING
         MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE
         UNITED STATES.

                  This certifies  that Cede & Co. is the  registered  owner of a
Percentage  Interest  (obtained by dividing the denomination of this Certificate
by the Class  Certificate  Balance of the Class B Certificates)  in that certain
beneficial  ownership  interest evidenced by all the Class B Certificates in the
Trust Fund  created  pursuant to a Pooling  and  Servicing  Agreement,  dated as
specified above (the "Agreement"),  among Merrill Lynch Mortgage Investors, Inc.
(hereinafter  called the  "Depositor,"  which term includes any successor entity
under the Agreement),  the Servicer and 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 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.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 20th day of each month or, if such 20th day is not a  Business  Day,
the Business Day immediately  following (a "Distribution  Date"),  commencing on
the First  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered  on the last  Business Day of the month  immediately
preceding the month of such distribution (the "Record Date"),  from funds in the
Distribution  Account  in an  amount  equal  to the  product  of the  Percentage
Interest evidenced by this Certificate and the amount required to be distributed
to the Holders of Class B Certificates on such Distribution Date pursuant to the
Agreement.

                  All  distributions to the Holder of this Certificate under the
Agreement  will be made or caused to be made by or on behalf of the  Trustee  by
wire  transfer  in  immediately  available  funds to the  account  of the Person
entitled thereto if such Person shall have so notified the Trustee in writing at
least five  Business  Days prior to the Record  Date  immediately  prior to such
Distribution  Date  and is the  registered  owner of  Class B  Certificates  the
aggregate  initial  Certificate  Principal  Balance  of  which is in  excess  of
$5,000,000,  or by check mailed by first class mail to the address of the Person
entitled  thereto,  as such name and  address  shall  appear on the  Certificate
Register,  provided  that the Trustee may deduct a reasonable  wire transfer fee
from any payment made by wire  transfer.  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 as provided in the Agreement.

                  The  Pass-Through  Rate on the  Class B  Certificates  on each
Distribution  Date  after the first  Distribution  Date will be a rate per annum
equal to the  lesser of (i)  One-Month  LIBOR plus the  applicable  Pass-Through
Margin and (ii) the  Available  Funds  Pass-Through  Rate for such  Distribution
Date.

                  This  Certificate  is  one  of  a  duly  authorized  issue  of
Certificates designated as Mortgage Loan Asset Backed Certificates of the Series
specified on the face hereof (herein called the "Certificates") and representing
a Percentage Interest in the Class B Certificates.

                  The Class B  Certificates  are  limited in right of payment to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Collection Account and the Distribution Account
may be  made  from  time  to time  for  purposes  other  than  distributions  to
Certificateholders,  such purposes including  reimbursement of advances made, or
certain expenses incurred, with respect to the Mortgage Loans.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor,  the Servicer,  the Trustee and the rights of the
Certificateholders  under  the  Agreement  at any  time  by the  Depositor,  the
Servicer  and the  Trustee  with the  consent  of the  Holders  of  Certificates
entitled to at least 66% of the Voting Rights. Any such consent by the Holder of
this  Certificate  shall be  conclusive  and binding on such Holder and upon all
future  Holders  of this  Certificate  and of any  Certificate  issued  upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon this  Certificate.  The Agreement  also permits the
amendment thereof, in certain limited circumstances,  without the consent of the
Holders of any of the Certificates.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices or agencies  appointed  by the Trustee as provided in
the  Agreement,  duly endorsed by, or  accompanied  by an assignment in the form
below or other  written  instrument  of  transfer  in form  satisfactory  to the
Trustee and the  Certificate  Registrar  duly  executed by, the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized  denominations  evidencing the same
aggregate  Percentage  Interest will be issued to the  designated  transferee or
transferees.

                  The  Certificates  are issuable in fully  registered form only
without coupons in Classes and denominations  representing  Percentage Interests
specified in the Agreement.  As provided in the Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  evidencing the same
aggregate Percentage Interest, as requested by the Holder surrendering the same.

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

                  The Depositor,  the Servicer,  the Trustee and the Certificate
Registrar  and any agent of the  Depositor,  any  Servicer,  the  Trustee or the
Certificate  Registrar  may treat the Person in whose name this  Certificate  is
registered as the owner hereof for all purposes, and none of the Depositor,  the
Servicer,  the Trustee,  the  Certificate  Registrar nor any such agent shall be
affected by notice to the contrary.

                  The  obligations  created by the  Agreement and the Trust Fund
created  thereby shall terminate upon payment to the  Certificateholders  of all
amounts  held by or on behalf of the  Trustee  and  required  to be paid to them
pursuant to the  Agreement  following  the  earlier of (i) the final  payment or
other  liquidation  (or any advance with respect  thereto) of the last  Mortgage
Loan remaining in the Trust Fund, and (ii) the purchase by the party  designated
in the Agreement at a price  determined  as provided in the  Agreement  from the
Trust Fund of all Mortgage  Loans and all  property  acquired in respect of such
Mortgage  Loans.  The  Agreement  permits,  but  does  not  require,  the  party
designated in the  Agreement to purchase from the Trust Fund all Mortgage  Loans
and all property  acquired in respect of any Mortgage Loan at a price determined
as  provided in the  Agreement.  The  exercise  of such right will effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the Mortgage  Loans at the time of
purchase being 10% or less of the Maximum Collateral Balance.

                  The recitals  contained herein shall be taken as statements of
the Depositor and the Trustee assumes no responsibility for their correctness.

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



<PAGE>


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

Dated:

                                       THE CHASE MANHATTAN BANK, as Trustee


                                       By:______________________________________
                                                     Authorized Officer




                          CERTIFICATE OF AUTHENTICATION
                          -----------------------------

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

                                       THE CHASE MANHATTAN BANK,
                                       as Certificate Registrar


                                       By:_______________________________
                                                   Authorized Signatory


Date of authentication:_______________



<PAGE>


                                  ABBREVIATIONS
                                  -------------

The following  abbreviations,  when used in the  inscription on the face of this
instrument, shall be construed as though they were written out in full according
to applicable laws or regulations:

TEN COM  -   as tenants in common       UNIF GIFT MIN ACT -    Custodian
                                                              -------------
                                                            (Cust)   (Minor)

TEN ENT  -   as tenants by the entireties                   under Uniform Gifts
                                                            to Minors Act

JT TEN   -   as joint tenants with right                     -----------------
             of survivorship and not as                          (State)
             tenants in common

     Additional abbreviations may also be used though not in the above list.


                                   ASSIGNMENT
                                   ----------

                  FOR VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
and transfer(s) unto __________________________________________________________
_______________________________________________________________________________
_______________________________________________________________________________
(Please print or typewrite name, address including postal zip code, and Taxpayer
Identification Number of assignee)
______________________________________________________________________________
______________________________________________________________________________
______________________________________________________________________________
a  Percentage  Interest  equal to ____%  evidenced  by the  within  Asset-Backed
Certificate  and  hereby  authorize(s)  the  registration  of  transfer  of such
interest to assignee on the Certificate Register of the Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Certificate of a like Percentage  Interest and Class to the above named assignee
and deliver such Certificate to the following address:

Dated:


_____________________________________
Signature by or on behalf of assignor



_____________________________________
Signature Guaranteed


<PAGE>


                            DISTRIBUTION INSTRUCTIONS


                  The  assignee  should  include the  following  for purposes of
distribution:

                  Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to ________________________________________________
_______________________________________________________________________________
_______________________________________________________________________________

for the account of __________________________, account number _________________
or, if mailed by check, to ____________________________________________________.

                  Applicable statements should be mailed to ___________________
_______________________________________________________________________________
_______________________________________________________________________________

This   information   is   provided   by ____________________________________ ,
the   assignee   named   above,   or ___________________________, as its agent.





<PAGE>



                                   EXHIBIT A-5
                                   -----------


                     MORTGAGE LOAN ASSET BACKED CERTIFICATES
                            SERIES 1999-NC1, CLASS X


         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 OF 1986 (THE "CODE").

         THIS CLASS X CERTIFICATE IS SUBORDINATE TO THE OFFERED  CERTIFICATES OF
         THIS  SERIES TO THE  EXTENT  DESCRIBED  HEREIN AND IN THE  POOLING  AND
         SERVICING AGREEMENT REFERRED TO HEREIN.

         THIS CLASS X  CERTIFICATE  WILL NOT BE ENTITLED TO PAYMENTS  UNTIL SUCH
         TIME AS DESCRIBED IN THE POOLING AND  SERVICING  AGREEMENT  REFERRED TO
         HEREIN.

         THIS CLASS X CERTIFICATE HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE
         SECURITIES ACT OF 1933, AS AMENDED (THE "1933 ACT"),  OR THE SECURITIES
         LAWS OF ANY STATE.  ANY RESALE,  TRANSFER OR OTHER  DISPOSITION OF THIS
         CERTIFICATE WITHOUT SUCH REGISTRATION OR QUALIFICATION MAY BE MADE ONLY
         IN  A  TRANSACTION   THAT  DOES  NOT  REQUIRE  SUCH   REGISTRATION   OR
         QUALIFICATION  AND IN ACCORDANCE WITH THE PROVISIONS OF SECTION 5.02 OF
         THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

         NO TRANSFER OF THIS  CERTIFICATE  TO AN EMPLOYEE  BENEFIT PLAN OR OTHER
         RETIREMENT  ARRANGEMENT  SUBJECT  TO  THE  EMPLOYEE  RETIREMENT  INCOME
         SECURITY ACT OF 1974, AS AMENDED, OR THE CODE WILL BE REGISTERED EXCEPT
         IN COMPLIANCE WITH THE PROCEDURES DESCRIBED HEREIN.

         ANY RESALE,  TRANSFER OR OTHER  DISPOSITION OF THIS CLASS X CERTIFICATE
         MAY BE MADE ONLY IF THE PROPOSED  TRANSFEREE  PROVIDES (1) AN AFFIDAVIT
         TO THE  CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT SUCH  TRANSFEREE IS
         NOT (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, (B) ANY ORGANIZATION (OTHER
         THAN A  COOPERATIVE  DESCRIBED  IN  SECTION  521 OF THE CODE)  WHICH IS
         EXEMPT  FROM THE TAX  IMPOSED  BY  CHAPTER  1 OF THE CODE  UNLESS  SUCH
         ORGANIZATION  IS SUBJECT TO THE TAX IMPOSED BY SECTION 511 OF THE CODE,
         (C) ANY  ORGANIZATION  DESCRIBED IN SECTION  1381(a)(2)(C)  OF THE CODE
         (ANY SUCH PERSON  DESCRIBED  IN THE  FOREGOING  CLAUSES (A), (B) OR (C)
         BEING HEREINAFTER REFERRED TO AS A "DISQUALIFIED ORGANIZATION"), OR (D)
         AN AGENT OF A  DISQUALIFIED  ORGANIZATION  AND (2) NO  PURPOSE  OF SUCH
         TRANSFER IS TO IMPEDE THE ASSESSMENT OR COLLECTION OF TAX, AND (3) SUCH
         TRANSFEREE  SATISFIES  CERTAIN  ADDITIONAL  CONDITIONS  RELATING TO THE
         FINANCIAL  CONDITION OF THE PROPOSED  TRANSFEREE.  NOTWITHSTANDING  THE
         REGISTRATION IN THE CERTIFICATE REGISTER OR ANY TRANSFER, SALE OR OTHER
         DISPOSITION OF THIS CLASS X CERTIFICATE TO A DISQUALIFIED  ORGANIZATION
         OR AN AGENT OF A DISQUALIFIED ORGANIZATION,  SUCH REGISTRATION SHALL BE
         DEEMED TO BE OF NO LEGAL  FORCE OR EFFECT  WHATSOEVER  AND SUCH  PERSON
         SHALL  NOT  BE  DEEMED  TO  BE  A  CERTIFICATEHOLDER  FOR  ANY  PURPOSE
         HEREUNDER,  INCLUDING, BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS
         ON THIS CERTIFICATE. EACH HOLDER OF A CLASS X CERTIFICATE BY ACCEPTANCE
         OF THIS CERTIFICATE SHALL BE DEEMED TO HAVE CONSENTED TO THE PROVISIONS
         OF THIS PARAGRAPH AND THE PROVISIONS OF SECTION  5.02(d) OF THE POOLING
         AND  SERVICING  AGREEMENT  REFERRED  TO HEREIN.  ANY  PERSON  THAT IS A
         DISQUALIFIED  ORGANIZATION  IS  PROHIBITED  FROM  ACQUIRING  BENEFICIAL
         OWNERSHIP OF THIS CLASS X CERTIFICATE.



<PAGE>



Series 1999-NC1, Class X

Date of Pooling and Servicing Agreement     Servicer:  Litton Loan Servicing LP
July 1, 1999
                                            Trustee:  The Chase Manhattan Bank
Cut-off Date:  July 1, 1999

First Distribution Date:  August 20, 1999   Issue Date:  July 29, 1999

No. 1

Percentage Interest:  100%


<PAGE>



                     MORTGAGE LOAN ASSET BACKED CERTIFICATE

evidencing  a  beneficial  ownership  interest  in a  portion  of a  Trust  Fund
consisting  primarily  of a pool  of  conventional  one-  to  four-family  first
mortgage loans formed and sold by

                     MERRILL LYNCH MORTGAGE INVESTORS, INC.

         THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION OF OR INTEREST IN
         MERRILL LYNCH MORTGAGE  INVESTORS,  INC., THE SERVICER,  THE TRUSTEE OR
         ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING
         MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE
         UNITED STATES.

                  This  certifies  that  Merrill  Lynch,   Pierce  Fenner  Smith
Incorporated is the registered owner of a Percentage Interest set forth above in
that  certain  beneficial  ownership  interest  evidenced  by all  the  Class  X
Certificates  in the Trust Fund  created  pursuant  to a Pooling  and  Servicing
Agreement,  dated as specified  above (the  "Agreement"),  among  Merrill  Lynch
Mortgage  Investors,  Inc.  (hereinafter  called  the  "Depositor,"  which  term
includes  any  successor  entity  under the  Agreement),  the  Servicer  and 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 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.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 20th day of each month or, if such 20th day is not a  Business  Day,
the Business Day immediately  following (a "Distribution  Date"),  commencing on
the First  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered  on the last  Business Day of the month  immediately
preceding the month of such distribution (the "Record Date"),  from funds in the
Distribution  Account  in an  amount  equal  to the  product  of the  Percentage
Interest evidenced by this Certificate and the amount required to be distributed
to the Holders of Class X Certificates on such Distribution Date pursuant to the
Agreement.

                  All  distributions to the Holder of this Certificate under the
Agreement  will be made or caused to be made by or on behalf of the  Trustee  by
wire  transfer  in  immediately  available  funds to the  account  of the Person
entitled thereto if such Person shall have so notified the Trustee in writing at
least five  Business  Days prior to the Record  Date  immediately  prior to such
Distribution  Date  and is the  registered  owner of  Class X  Certificates  the
aggregate  Percentage Interest of which is 100% of the Class X Certificates,  or
by check  mailed by first  class  mail to the  address  of the  Person  entitled
thereto,  as such name and address  shall  appear on the  Certificate  Register,
provided  that the Trustee may deduct a  reasonable  wire  transfer fee from any
payment made by wire transfer. 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 as
provided in the Agreement.

                  This  Certificate  is  one  of  a  duly  authorized  issue  of
Certificates designated as Mortgage Loan Asset Backed Certificates of the Series
specified on the face hereof (herein called the "Certificates") and representing
the Percentage Interest specified on the face hereof.

                  The Class X  Certificates  are  limited in right of payment to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Collection Account and the Distribution Account
may be  made  from  time  to time  for  purposes  other  than  distributions  to
Certificateholders,  such purposes including  reimbursement of advances made, or
certain expenses incurred, with respect to the Mortgage Loans.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor,  the Servicer,  the Trustee and the rights of the
Certificateholders  under  the  Agreement  at any  time  by the  Depositor,  the
Servicer  and the  Trustee  with the  consent  of the  Holders  of  Certificates
entitled to at least 66% of the Voting Rights. Any such consent by the Holder of
this  Certificate  shall be  conclusive  and binding on such Holder and upon all
future  Holders  of this  Certificate  and of any  Certificate  issued  upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon this  Certificate.  The Agreement  also permits the
amendment thereof, in certain limited circumstances,  without the consent of the
Holders of any of the Certificates.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices or agencies  appointed  by the Trustee as provided in
the  Agreement,  duly endorsed by, or  accompanied  by an assignment in the form
below or other  written  instrument  of  transfer  in form  satisfactory  to the
Trustee and the  Certificate  Registrar  duly  executed by, the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized  denominations  evidencing the same
aggregate  Percentage  Interest will be issued to the  designated  transferee or
transferees.

                  The  Certificates  are issuable in fully  registered form only
without coupons in Classes and denominations  representing  Percentage Interests
specified in the Agreement.  As provided in the Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  evidencing the same
aggregate Percentage Interest, as requested by the Holder surrendering the same.

                  No  transfer  of this  Certificate  shall be made  unless that
transfer is made pursuant to an effective  registration statement under the 1933
Act  and  effective   registration  or  qualification   under  applicable  state
securities  laws,  or is  made in a  transaction  that  does  not  require  such
registration  or  qualification.  In the  event  that a  transfer  is to be made
without registration or qualification, the Trustee and the Certificate Registrar
shall require, in order to assure compliance with such laws, either (i) that the
Certificateholder  desiring to effect the transfer and such  Certificateholder's
prospective  transferee  each  execute  a  representation  letter  in  the  form
described  by the  Agreement  certifying  to the  Trustee  and  the  Certificate
Registrar the facts  surrounding the transfer,  or (ii) that the Trustee and the
Certificate  Registrar shall require an Opinion of Counsel  satisfactory to them
that such transfer may be made without such registration or qualification, which
Opinion of Counsel shall not be an expense of the Depositor,  the Trustee or the
Certificate  Registrar,  in their  respective  capacities  as such.  None of the
Depositor, the Certificate Registrar nor the Trustee is obligated to register or
qualify the Class of  Certificates  specified  on the face hereof under the 1933
Act or any other  securities  law or to take any action not  otherwise  required
under  the  Agreement  to  permit  the  transfer  of such  Certificates  without
registration or  qualification.  Any such  Certificateholder  desiring to effect
such  transfer  shall,  and does hereby agree to,  indemnify  the  Trustee,  the
Depositor,  the  Certificate  Registrar,  any Master  Servicer  and any Servicer
against any liability that may result if the transfer is not so exempt or is not
made in accordance with such federal and state laws.

                  Except  as  otherwise   set  forth  in  the  next   succeeding
paragraph,  no transfer of a Certificate or any interest  therein may be made to
employee  benefit plans and certain  other  retirement  plans and  arrangements,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or  arrangements  are invested that are subject to the fiduciary  responsibility
provisions of ERISA and Section 4975 of the Code  ("Plans") or any person who is
directly or indirectly  purchasing the Certificate or interest therein on behalf
of, as named  fiduciary of, as trustee of, or with assets of a Plan,  unless the
prospective  transferee  provides the Trustee  with an opinion of counsel  which
establish to the  satisfaction of the Trustee that such transfer will not result
in a violation  of Section 406 of ERISA or Section 4975 of the Code or cause the
Master  Servicer or Trustee to be deemed a  fiduciary  of such Plan or result in
the  imposition  of an excise tax under Section 4975 of the Code. In the absence
of its having  received  the opinion of counsel  contemplated  by the  preceding
sentence,  the Trustee  shall  (unless the next  succeeding  paragraph  applies)
require the  prospective  transferee  of any  Certificate  to certify that it is
neither (i) a Plan nor (ii) a Person who is directly  or  indirectly  purchasing
such  Certificate  on behalf of, as named  fiduciary  of, as trustee of, or with
assets of a Plan (including any insurance  company using funds in its general or
separate accounts that may constitute "plan assets").

                  The  Holder of this  Certificate,  by its  acceptance  hereof,
shall be deemed for all purposes to have  consented to the provisions of Section
5.02 of the Agreement and to any amendment of the Agreement  deemed necessary by
counsel of the Depositor to ensure that the transfer of this  Certificate to any
Person other than a Permitted  Transferee or any other Person will not cause the
REMIC Trust to cease to qualify as a REMIC or cause the imposition of a tax upon
the REMIC Trust.

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

                  The Depositor,  the Servicer,  the Trustee and the Certificate
Registrar  and any agent of the  Depositor,  any  Servicer,  the  Trustee or the
Certificate  Registrar  may treat the Person in whose name this  Certificate  is
registered as the owner hereof for all purposes, and none of the Depositor,  the
Servicer,  the Trustee,  the  Certificate  Registrar nor any such agent shall be
affected by notice to the contrary.

                  The  obligations  created by the  Agreement and the Trust Fund
created  thereby shall terminate upon payment to the  Certificateholders  of all
amounts  held by or on behalf of the  Trustee  and  required  to be paid to them
pursuant to the  Agreement  following  the  earlier of (i) the final  payment or
other  liquidation  (or any advance with respect  thereto) of the last  Mortgage
Loan remaining in the Trust Fund, and (ii) the purchase by the party  designated
in the Agreement at a price  determined  as provided in the  Agreement  from the
Trust Fund of all Mortgage  Loans and all  property  acquired in respect of such
Mortgage  Loans.  The  Agreement  permits,  but  does  not  require,  the  party
designated in the  Agreement to purchase from the Trust Fund all Mortgage  Loans
and all property  acquired in respect of any Mortgage Loan at a price determined
as  provided in the  Agreement.  The  exercise  of such right will effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the Mortgage  Loans at the time of
purchase being 10% or less of the Maximum Collateral Balance.

                  The recitals  contained herein shall be taken as statements of
the Depositor and the Trustee assumes no responsibility for their correctness.

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



<PAGE>




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

Dated:  July 29, 1999

                                         THE CHASE MANHATTAN BANK
                                         as Trustee


                                         By:____________________________
                                                  Authorized Officer




                          CERTIFICATE OF AUTHENTICATION
                          -----------------------------

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

Dated:  July 29, 1999

                                         THE CHASE MANHATTAN BANK,
                                         as Certificate Registrar


                                         By:_______________________________
                                                     Authorized Signatory


<PAGE>


                                  ABBREVIATIONS
                                  -------------

The following  abbreviations,  when used in the  inscription on the face of this
instrument, shall be construed as though they were written out in full according
to applicable laws or regulations:

TEN COM  -   as tenants in common       UNIF GIFT MIN ACT -    Custodian
                                                              -------------
                                                            (Cust)   (Minor)

TEN ENT  -   as tenants by the entireties                   under Uniform Gifts
                                                            to Minors Act

JT TEN   -   as joint tenants with right                     -----------------
             of survivorship and not as                          (State)
             tenants in common

     Additional abbreviations may also be used though not in the above list.


                                   ASSIGNMENT
                                   ----------

                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto___________________________________________________________
_______________________________________________________________________________
_______________________________________________________________________________
(Please print or typewrite name, address including postal zip code, and Taxpayer
Identification Number of assignee)
_______________________________________________________________________________
_______________________________________________________________________________
_______________________________________________________________________________
a  Percentage  Interest  equal to ____%  evidenced  by the  within  Asset-Backed
Certificate  and  hereby  authorize(s)  the  registration  of  transfer  of such
interest to assignee on the Certificate Register of the Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Certificate of a like Percentage  Interest and Class to the above named assignee
and deliver such Certificate to the following address:_________________________
_______________________________________________________________________________
_______________________________________________________________________________



Dated:


_____________________________________
Signature by or on behalf of assignor



_____________________________________
Signature Guaranteed



<PAGE>


                            DISTRIBUTION INSTRUCTIONS


                  The  assignee  should  include the  following  for purposes of
distribution:

                  Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to_________________________________________________
_______________________________________________________________________________
_______________________________________________________________________________
for the account of _______________________________, account number ____________
or, if mailed by check, to ___________________________________________________.
Applicable statements should be mailed to _____________________________________

                  This information is provided by _____________________________
_______________________________________________________________________________
the assignee named above, or ___________________________________, as its agent.



<PAGE>


                                   EXHIBIT A-6
                                   -----------


                     MORTGAGE LOAN ASSET BACKED CERTIFICATES
                            SERIES 1999-NC1, CLASS R


         THIS CERTIFICATE MAY NOT BE TRANSFERRED TO A NON-UNITED STATES PERSON.

         SOLELY  FOR  U.S.   FEDERAL  INCOME  TAX  PURPOSES,   THIS  CERTIFICATE
         REPRESENTS  OWNERSHIP OF  "RESIDUAL  INTERESTS"  IN TWO SEPARATE  "REAL
         ESTATE  MORTGAGE  INVESTMENT   CONDUITS"  (THE  MASTER  REMIC  AND  THE
         SUBSIDIARY  REMIC,  EACH  A  "REMIC"),  AS  THOSE  TERMS  ARE  DEFINED,
         RESPECTIVELY, IN SECTIONS 860G AND 860D OF THE INTERNAL REVENUE CODE OF
         1986 (THE "CODE").

         THIS CLASS R CERTIFICATE IS SUBORDINATE TO THE OFFERED  CERTIFICATES OF
         THIS  SERIES TO THE  EXTENT  DESCRIBED  HEREIN AND IN THE  POOLING  AND
         SERVICING AGREEMENT REFERRED TO HEREIN.

         THIS CLASS R  CERTIFICATE  WILL NOT BE ENTITLED TO PAYMENTS  UNTIL SUCH
         TIME AS DESCRIBED IN THE POOLING AND  SERVICING  AGREEMENT  REFERRED TO
         HEREIN.

         THIS CLASS R CERTIFICATE HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE
         SECURITIES ACT OF 1933, AS AMENDED (THE "1933 ACT"),  OR THE SECURITIES
         LAWS OF ANY STATE.  ANY RESALE,  TRANSFER OR OTHER  DISPOSITION OF THIS
         CERTIFICATE WITHOUT SUCH REGISTRATION OR QUALIFICATION MAY BE MADE ONLY
         IN  A  TRANSACTION   THAT  DOES  NOT  REQUIRE  SUCH   REGISTRATION   OR
         QUALIFICATION  AND IN ACCORDANCE WITH THE PROVISIONS OF SECTION 5.02 OF
         THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

         NO TRANSFER OF THIS  CERTIFICATE  TO AN EMPLOYEE  BENEFIT PLAN OR OTHER
         RETIREMENT  ARRANGEMENT  SUBJECT  TO  THE  EMPLOYEE  RETIREMENT  INCOME
         SECURITY ACT OF 1974, AS AMENDED, OR THE CODE WILL BE REGISTERED EXCEPT
         IN COMPLIANCE WITH THE PROCEDURES DESCRIBED HEREIN.

         ANY RESALE,  TRANSFER OR OTHER  DISPOSITION OF THIS CLASS R CERTIFICATE
         MAY BE MADE ONLY IF THE PROPOSED  TRANSFEREE  PROVIDES (1) AN AFFIDAVIT
         TO THE  CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT SUCH  TRANSFEREE IS
         NOT (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, (B) ANY ORGANIZATION (OTHER
         THAN A  COOPERATIVE  DESCRIBED  IN  SECTION  521 OF THE CODE)  WHICH IS
         EXEMPT  FROM THE TAX  IMPOSED  BY  CHAPTER  1 OF THE CODE  UNLESS  SUCH
         ORGANIZATION  IS SUBJECT TO THE TAX IMPOSED BY SECTION 511 OF THE CODE,
         (C) ANY  ORGANIZATION  DESCRIBED IN SECTION  1381(a)(2)(C)  OF THE CODE
         (ANY SUCH PERSON  DESCRIBED  IN THE  FOREGOING  CLAUSES (A), (B) OR (C)
         BEING HEREINAFTER REFERRED TO AS A "DISQUALIFIED ORGANIZATION"), OR (D)
         AN AGENT OF A  DISQUALIFIED  ORGANIZATION  AND (2) NO  PURPOSE  OF SUCH
         TRANSFER IS TO IMPEDE THE ASSESSMENT OR COLLECTION OF TAX, AND (3) SUCH
         TRANSFEREE  SATISFIES  CERTAIN  ADDITIONAL  CONDITIONS  RELATING TO THE
         FINANCIAL  CONDITION OF THE PROPOSED  TRANSFEREE.  NOTWITHSTANDING  THE
         REGISTRATION IN THE CERTIFICATE REGISTER OR ANY TRANSFER, SALE OR OTHER
         DISPOSITION OF THIS CLASS R CERTIFICATE TO A DISQUALIFIED  ORGANIZATION
         OR AN AGENT OF A DISQUALIFIED ORGANIZATION,  SUCH REGISTRATION SHALL BE
         DEEMED TO BE OF NO LEGAL  FORCE OR EFFECT  WHATSOEVER  AND SUCH  PERSON
         SHALL  NOT  BE  DEEMED  TO  BE  A  CERTIFICATEHOLDER  FOR  ANY  PURPOSE
         HEREUNDER,  INCLUDING, BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS
         ON THIS CERTIFICATE. EACH HOLDER OF A CLASS R CERTIFICATE BY ACCEPTANCE
         OF THIS CERTIFICATE SHALL BE DEEMED TO HAVE CONSENTED TO THE PROVISIONS
         OF THIS PARAGRAPH AND THE PROVISIONS OF SECTION  5.02(d) OF THE POOLING
         AND  SERVICING  AGREEMENT  REFERRED  TO HEREIN.  ANY  PERSON  THAT IS A
         DISQUALIFIED  ORGANIZATION  IS  PROHIBITED  FROM  ACQUIRING  BENEFICIAL
         OWNERSHIP OF THIS CLASS R CERTIFICATE.

Series 1999-NC1, Class R             Class  Certificate  Balance of the Class R
                                     Certificates as of the Issue Date:
Date of Pooling and  Servicing
Agreement and Cut-off                $___________
Date:  July 1, 1999
                                     Servicer:  Litton Loan Servicing LP
First Distribution
Date: January 20, 1999
                                     Trustee:  The Chase Manhattan Bank
No. 1
                                     Issue Date:
Percentage Interest:  100%




<PAGE>



                     MORTGAGE LOAN ASSET BACKED CERTIFICATE

evidencing  a  beneficial  ownership  interest  in a  portion  of a  Trust  Fund
consisting  primarily  of a pool  of  conventional  one-  to  four-family  first
mortgage loans formed and sold by


                     MERRILL LYNCH MORTGAGE INVESTORS, INC.

         THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION OF OR INTEREST IN
         MERRILL LYNCH MORTGAGE  INVESTORS,  INC., THE SERVICER,  THE TRUSTEE OR
         ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING
         MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE
         UNITED STATES.

                  This certifies that _____________ is the registered owner of a
Percentage  Interest  set  forth  above  in that  certain  beneficial  ownership
interest  evidenced  by all the Class R  Certificates  in the Trust Fund created
pursuant to a Pooling and  Servicing  Agreement,  dated as specified  above (the
"Agreement"),  among Merrill Lynch Mortgage Investors,  Inc. (hereinafter called
the "Depositor,"  which term includes any successor entity under the Agreement),
the Servicer and 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  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.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 20th day of each month or, if such 20th day is not a  Business  Day,
the Business Day immediately  following (a "Distribution  Date"),  commencing on
the First  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered  on the last  Business Day of the month  immediately
preceding the month of such distribution (the "Record Date"),  from funds in the
Distribution  Account  in an  amount  equal  to the  product  of the  Percentage
Interest evidenced by this Certificate and the amount required to be distributed
to the Holders of Class R Certificates on such Distribution Date pursuant to the
Agreement.

                  All  distributions to the Holder of this Certificate under the
Agreement  will be made or caused to be made by or on behalf of the  Trustee  by
wire  transfer  in  immediately  available  funds to the  account  of the Person
entitled thereto if such Person shall have so notified the Trustee in writing at
least five  Business  Days prior to the Record  Date  immediately  prior to such
Distribution  Date  and is the  registered  owner of  Class R  Certificates  the
aggregate Percentage Interest of which is in excess of a 66% Percentage Interest
of the  Class R  Certificates,  or by check  mailed by first  class  mail to the
address of the Person entitled thereto, as such name and address shall appear on
the Certificate Register, provided that the Trustee may deduct a reasonable wire
transfer fee from any payment made by wire transfer.  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 as provided in the Agreement.

                  This  Certificate  is  one  of  a  duly  authorized  issue  of
Certificates designated as Mortgage Loan Asset Backed Certificates of the Series
specified on the face hereof (herein called the "Certificates") and representing
the Percentage Interest specified on the face hereof.

                  The Class R  Certificates  are  limited in right of payment to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Collection Account and the Distribution Account
may be  made  from  time  to time  for  purposes  other  than  distributions  to
Certificateholders,  such purposes including  reimbursement of advances made, or
certain expenses incurred, with respect to the Mortgage Loans.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor,  the Servicer,  the Trustee and the rights of the
Certificateholders  under  the  Agreement  at any  time  by the  Depositor,  the
Servicer  and the  Trustee  with the  consent  of the  Holders  of  Certificates
entitled to at least 66% of the Voting Rights. Any such consent by the Holder of
this  Certificate  shall be  conclusive  and binding on such Holder and upon all
future  Holders  of this  Certificate  and of any  Certificate  issued  upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon this  Certificate.  The Agreement  also permits the
amendment thereof, in certain limited circumstances,  without the consent of the
Holders of any of the Certificates.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices or agencies  appointed  by the Trustee as provided in
the  Agreement,  duly endorsed by, or  accompanied  by an assignment in the form
below or other  written  instrument  of  transfer  in form  satisfactory  to the
Trustee and the  Certificate  Registrar  duly  executed by, the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized  denominations  evidencing the same
aggregate  Percentage  Interest will be issued to the  designated  transferee or
transferees.

                  The  Certificates  are issuable in fully  registered form only
without coupons in Classes and denominations  representing  Percentage Interests
specified in the Agreement.  As provided in the Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  evidencing the same
aggregate Percentage Interest, as requested by the Holder surrendering the same.

                  No  transfer  of this  Certificate  shall be made  unless that
transfer is made pursuant to an effective  registration statement under the 1933
Act  and  effective   registration  or  qualification   under  applicable  state
securities  laws,  or is  made in a  transaction  that  does  not  require  such
registration  or  qualification.  In the  event  that a  transfer  is to be made
without registration or qualification, the Trustee and the Certificate Registrar
shall require, in order to assure compliance with such laws, either (i) that the
Certificateholder  desiring to effect the transfer and such  Certificateholder's
prospective  transferee  each  execute  a  representation  letter  in  the  form
described  by the  Agreement  certifying  to the  Trustee  and  the  Certificate
Registrar the facts  surrounding the transfer,  or (ii) that the Trustee and the
Certificate  Registrar shall require an Opinion of Counsel  satisfactory to them
that such transfer may be made without such registration or qualification, which
Opinion of Counsel shall not be an expense of the Depositor,  the Trustee or the
Certificate  Registrar,  in their  respective  capacities  as such.  None of the
Depositor, the Certificate Registrar nor the Trustee is obligated to register or
qualify the Class of  Certificates  specified  on the face hereof under the 1933
Act or any other  securities  law or to take any action not  otherwise  required
under  the  Agreement  to  permit  the  transfer  of such  Certificates  without
registration or  qualification.  Any such  Certificateholder  desiring to effect
such  transfer  shall,  and does hereby agree to,  indemnify  the  Trustee,  the
Depositor, the Certificate Registrar and any Servicer against any liability that
may result if the  transfer is not so exempt or is not made in  accordance  with
such federal and state laws.

                  Except  as  otherwise   set  forth  in  the  next   succeeding
paragraph,  no transfer of a Certificate or any interest  therein may be made to
employee  benefit plans and certain  other  retirement  plans and  arrangements,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or  arrangements  are invested that are subject to the fiduciary  responsibility
provisions of ERISA and Section 4975 of the Code  ("Plans") or any person who is
directly or indirectly  purchasing the Certificate or interest therein on behalf
of, as named  fiduciary of, as trustee of, or with assets of a Plan,  unless the
prospective  transferee  provides the Trustee  with an opinion of counsel  which
establish to the  satisfaction of the Trustee that such transfer will not result
in a violation  of Section 406 of ERISA or Section 4975 of the Code or cause the
Servicer  or  Trustee  to be  deemed a  fiduciary  of such Plan or result in the
imposition  of an excise tax under  Section 4975 of the Code.  In the absence of
its  having  received  the  opinion  of counsel  contemplated  by the  preceding
sentence,  the Trustee  shall  (unless the next  succeeding  paragraph  applies)
require the  prospective  transferee  of any  Certificate  to certify that it is
neither (i) a Plan nor (ii) a Person who is directly  or  indirectly  purchasing
such  Certificate  on behalf of, as named  fiduciary  of, as trustee of, or with
assets of a Plan (including any insurance  company using funds in its general or
separate accounts that may constitute "plan assets").

                  The  Holder of this  Certificate,  by its  acceptance  hereof,
shall be deemed for all purposes to have  consented to the provisions of Section
5.02 of the Agreement and to any amendment of the Agreement  deemed necessary by
counsel of the Depositor to ensure that the transfer of this  Certificate to any
Person other than a Permitted  Transferee or any other Person will not cause the
REMIC Trust to cease to qualify as a REMIC or cause the imposition of a tax upon
the REMIC Trust.

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

                  The Depositor,  the Servicer,  the Trustee and the Certificate
Registrar  and any agent of the  Depositor,  any  Servicer,  the  Trustee or the
Certificate  Registrar  may treat the Person in whose name this  Certificate  is
registered as the owner hereof for all purposes, and none of the Depositor,  the
Servicer,  the Trustee,  the  Certificate  Registrar nor any such agent shall be
affected by notice to the contrary.

                  The  obligations  created by the  Agreement and the Trust Fund
created  thereby shall terminate upon payment to the  Certificateholders  of all
amounts  held by or on behalf of the  Trustee  and  required  to be paid to them
pursuant to the  Agreement  following  the  earlier of (i) the final  payment or
other  liquidation  (or any advance with respect  thereto) of the last  Mortgage
Loan remaining in the Trust Fund, and (ii) the purchase by the party  designated
in the Agreement at a price  determined  as provided in the  Agreement  from the
Trust Fund of all Mortgage  Loans and all  property  acquired in respect of such
Mortgage  Loans.  The  Agreement  permits,  but  does  not  require,  the  party
designated in the  Agreement to purchase from the Trust Fund all Mortgage  Loans
and all property  acquired in respect of any Mortgage Loan at a price determined
as  provided in the  Agreement.  The  exercise  of such right will effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the Mortgage  Loans at the time of
purchase being 10% or less of the Maximum Collateral Balance.

                  The recitals  contained herein shall be taken as statements of
the Depositor and the Trustee assumes no responsibility for their correctness.

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



<PAGE>



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

Dated:

                                        THE CHASE MANHATTAN BANK,
                                        as Trustee


                                        By:______________________________
                                                Authorized Officer


                          CERTIFICATE OF AUTHENTICATION
                          -----------------------------

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

                                        THE CHASE MANHATTAN BANK,
                                        as Certificate Registrar


                                        By:______________________________
                                                 Authorized Signatory

Date of authentication:_______________



<PAGE>


                                  ABBREVIATIONS
                                  -------------

The following  abbreviations,  when used in the  inscription on the face of this
instrument, shall be construed as though they were written out in full according
to applicable laws or regulations:

TEN COM  -   as tenants in common       UNIF GIFT MIN ACT -    Custodian
                                                              -------------
                                                            (Cust)   (Minor)

TEN ENT  -   as tenants by the entireties                   under Uniform Gifts
                                                            to Minors Act

JT TEN   -   as joint tenants with right                     -----------------
             of survivorship and not as                          (State)
             tenants in common

     Additional abbreviations may also be used though not in the above list.


                                   ASSIGNMENT
                                   ----------

                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto __________________________________________________________
_______________________________________________________________________________
_______________________________________________________________________________
(Please print or typewrite name, address including postal zip code, and Taxpayer
Identification Number of assignee)
- -------------------------------------------------------------------------------
- -----------------------------------------------------------------------------
a  Percentage  Interest  equal to ____%  evidenced  by the within  Asset  Backed
Floating Rate  Certificate and hereby  authorize(s) the registration of transfer
of such interest to assignee on the Certificate Register of the Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Certificate of a like Percentage  Interest and Class to the above named assignee
and deliver such Certificate to the following address:__________________________
________________________________________________________________________________
________________________________________________________________________________


Dated:


_____________________________________
Signature by or on behalf of assignor



_____________________________________
Signature Guaranteed


<PAGE>


                            DISTRIBUTION INSTRUCTIONS


                  The  assignee  should  include the  following  for purposes of
distribution:

                  Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to ________________________________________________
_______________________________________________________________________________
_______________________________________________________________________________
for the account of _______________________________, account number ____________
or, if mailed by check, to ____________________________________________________
Applicable statements should be mailed to _____________________________________

                  This information is provided by _____________________________
______________________________________________________________________________,
the assignee named above, or __________________________________, as its agent.





<PAGE>



                     MORTGAGE LOAN ASSET BACKED CERTIFICATES
                            SERIES 1999-NC1, CLASS BB


         THIS  CERTIFICATE  REPRESENTS  AN OBLIGATION OF THE CLASS X CERTIFICATE
         AND DOES NOT REPRESENT AN INTEREST IN THE REMIC.


         THIS CLASS BB CERTIFICATE IS SUBORDINATE TO THE OFFERED CERTIFICATES OF
         THIS  SERIES TO THE  EXTENT  DESCRIBED  HEREIN AND IN THE  POOLING  AND
         SERVICING AGREEMENT REFERRED TO HEREIN.

         THIS CLASS BB  CERTIFICATE  WILL NOT BE ENTITLED TO PAYMENTS UNTIL SUCH
         TIME AS DESCRIBED IN THE POOLING AND  SERVICING  AGREEMENT  REFERRED TO
         HEREIN.

         THIS CLASS BB CERTIFICATE  HAS NOT BEEN  REGISTERED OR QUALIFIED  UNDER
         THE  SECURITIES  ACT OF 1933,  AS  AMENDED  (THE  "1933  ACT"),  OR THE
         SECURITIES LAWS OF ANY STATE. ANY RESALE, TRANSFER OR OTHER DISPOSITION
         OF THIS CERTIFICATE  WITHOUT SUCH  REGISTRATION OR QUALIFICATION MAY BE
         MADE ONLY IN A TRANSACTION  THAT DOES NOT REQUIRE SUCH  REGISTRATION OR
         QUALIFICATION  AND IN ACCORDANCE WITH THE PROVISIONS OF SECTION 5.02 OF
         THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

         NO TRANSFER OF THIS  CERTIFICATE  TO AN EMPLOYEE  BENEFIT PLAN OR OTHER
         RETIREMENT  ARRANGEMENT  SUBJECT  TO  THE  EMPLOYEE  RETIREMENT  INCOME
         SECURITY ACT OF 1974, AS AMENDED, OR THE CODE WILL BE REGISTERED EXCEPT
         IN COMPLIANCE WITH THE PROCEDURES DESCRIBED HEREIN.

         ANY RESALE,  TRANSFER OR OTHER DISPOSITION OF THIS CLASS BB CERTIFICATE
         MAY BE MADE ONLY IF THE PROPOSED  TRANSFEREE  PROVIDES (1) AN AFFIDAVIT
         TO THE  CERTIFICATE  REGISTRAR AND THE TRUSTEE THAT SUCH  TRANSFEREE IS
         NOT (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, (B) ANY ORGANIZATION (OTHER
         THAN A  COOPERATIVE  DESCRIBED  IN  SECTION  521 OF THE CODE)  WHICH IS
         EXEMPT  FROM THE TAX  IMPOSED  BY  CHAPTER  1 OF THE CODE  UNLESS  SUCH
         ORGANIZATION  IS SUBJECT TO THE TAX IMPOSED BY SECTION 511 OF THE CODE,
         (C) ANY  ORGANIZATION  DESCRIBED IN SECTION  1381(a)(2)(C)  OF THE CODE
         (ANY SUCH PERSON  DESCRIBED  IN THE  FOREGOING  CLAUSES (A), (B) OR (C)
         BEING HEREINAFTER REFERRED TO AS A "DISQUALIFIED ORGANIZATION"), OR (D)
         AN AGENT OF A  DISQUALIFIED  ORGANIZATION  AND (2) NO  PURPOSE  OF SUCH
         TRANSFER IS TO IMPEDE THE ASSESSMENT OR COLLECTION OF TAX, AND (3) SUCH
         TRANSFEREE  SATISFIES  CERTAIN  ADDITIONAL  CONDITIONS  RELATING TO THE
         FINANCIAL  CONDITION OF THE PROPOSED  TRANSFEREE.  NOTWITHSTANDING  THE
         REGISTRATION IN THE CERTIFICATE REGISTER OR ANY TRANSFER, SALE OR OTHER
         DISPOSITION OF THIS CLASS X CERTIFICATE TO A DISQUALIFIED  ORGANIZATION
         OR AN AGENT OF A DISQUALIFIED ORGANIZATION,  SUCH REGISTRATION SHALL BE
         DEEMED TO BE OF NO LEGAL  FORCE OR EFFECT  WHATSOEVER  AND SUCH  PERSON
         SHALL  NOT  BE  DEEMED  TO  BE  A  CERTIFICATEHOLDER  FOR  ANY  PURPOSE
         HEREUNDER,  INCLUDING, BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS
         ON  THIS  CERTIFICATE.  EACH  HOLDER  OF  A  CLASS  BB  CERTIFICATE  BY
         ACCEPTANCE OF THIS CERTIFICATE SHALL BE DEEMED TO HAVE CONSENTED TO THE
         PROVISIONS OF THIS PARAGRAPH AND THE  PROVISIONS OF SECTION  5.02(d) OF
         THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN. ANY PERSON THAT
         IS A DISQUALIFIED  ORGANIZATION IS PROHIBITED FROM ACQUIRING BENEFICIAL
         OWNERSHIP OF THIS CLASS BB CERTIFICATE.



<PAGE>



Series 1999-NC1,  Class BB                 Notional  Amount of  the Class BB
                                           Certificates  as of the Issue Date:
Pass-Through Rate:  5.50%
                                           Servicer:  Litton Loan Servicing LP
Date of Pooling and Servicing
Agreement  July 1, 1999
                                           Trustee:  The Chase Manhattan Bank
Cut-off Date:  July 1, 1999
                                           Issue Date:  July 29, 1999

First Distribution Date:  January 20, 1999

No. 1



<PAGE>



                     MORTGAGE LOAN ASSET BACKED CERTIFICATE

evidencing  a  beneficial  ownership  interest  in a  portion  of a  Trust  Fund
consisting  primarily  of a pool  of  conventional  one-  to  four-family  first
mortgage loans formed and sold by

                     MERRILL LYNCH MORTGAGE INVESTORS, INC.

         THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION OF OR INTEREST IN
         MERRILL LYNCH MORTGAGE  INVESTORS,  INC., THE SERVICER,  THE TRUSTEE OR
         ANY OF THEIR  AFFILIATES.  NEITHER THIS  CERTIFICATE NOR THE UNDERLYING
         MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE
         UNITED STATES.

                  This  certifies  that  Merrill  Lynch,   Pierce  Fenner  Smith
Incorporated is the registered owner of a Percentage Interest set forth above in
that  certain  beneficial  ownership  interest  evidenced  by all the  Class  BB
Certificates  in the Trust Fund  created  pursuant  to a Pooling  and  Servicing
Agreement,  dated as specified  above (the  "Agreement"),  among  Merrill  Lynch
Mortgage  Investors,  Inc.  (hereinafter  called  the  "Depositor,"  which  term
includes  any  successor  entity  under the  Agreement),  the  Servicer  and 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 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.

                  Pursuant to the terms of the Agreement,  distributions will be
made on the 20th day of each month or, if such 20th day is not a  Business  Day,
the Business Day immediately  following (a "Distribution  Date"),  commencing on
the First  Distribution  Date specified  above, to the Person in whose name this
Certificate  is  registered  on the last  Business Day of the month  immediately
preceding the month of such distribution (the "Record Date"),  from funds in the
Distribution  Account  in an  amount  equal  to the  product  of the  Percentage
Interest evidenced by this Certificate and the amount required to be distributed
to the Holders of Class BB  Certificates on such  Distribution  Date pursuant to
the Agreement.

                  All  distributions to the Holder of this Certificate under the
Agreement  will be made or caused to be made by or on behalf of the  Trustee  by
wire  transfer  in  immediately  available  funds to the  account  of the Person
entitled thereto if such Person shall have so notified the Trustee in writing at
least five  Business  Days prior to the Record  Date  immediately  prior to such
Distribution  Date and is the  registered  owner of  Class BB  Certificates  the
aggregate  initial  Certificate  Principal  Balance  of  which is in  excess  of
$2,500,000,  or by check mailed by first class mail to the address of the Person
entitled  thereto,  as such name and  address  shall  appear on the  Certificate
Register,  provided  that the Trustee may deduct a reasonable  wire transfer fee
from any payment made by wire  transfer.  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 as provided in the Agreement.

                  This  Certificate  is  one  of  a  duly  authorized  issue  of
Certificates designated as Mortgage Loan Asset Backed Certificates of the Series
specified on the face hereof (herein called the "Certificates") and representing
the Percentage Interest specified on the face hereof.

                  The Class BB  Certificates  are limited in right of payment to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically  set  forth  herein  and  in  the  Agreement.  As  provided  in the
Agreement,  withdrawals from the Collection Account and the Distribution Account
may be  made  from  time  to time  for  purposes  other  than  distributions  to
Certificateholders,  such purposes including  reimbursement of advances made, or
certain expenses incurred, with respect to the Mortgage Loans.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations  of the Depositor,  the Servicer,  the Trustee and the rights of the
Certificateholders  under  the  Agreement  at any  time  by the  Depositor,  the
Servicer  and the  Trustee  with the  consent  of the  Holders  of  Certificates
entitled to at least 66% of the Voting Rights. Any such consent by the Holder of
this  Certificate  shall be  conclusive  and binding on such Holder and upon all
future  Holders  of this  Certificate  and of any  Certificate  issued  upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon this  Certificate.  The Agreement  also permits the
amendment thereof, in certain limited circumstances,  without the consent of the
Holders of any of the Certificates.

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate is registrable
in the Certificate  Register upon surrender of this Certificate for registration
of transfer at the offices or agencies  appointed  by the Trustee as provided in
the  Agreement,  duly endorsed by, or  accompanied  by an assignment in the form
below or other  written  instrument  of  transfer  in form  satisfactory  to the
Trustee and the  Certificate  Registrar  duly  executed by, the Holder hereof or
such Holder's attorney duly authorized in writing, and thereupon one or more new
Certificates of the same Class in authorized  denominations  evidencing the same
aggregate  Percentage  Interest will be issued to the  designated  transferee or
transferees.

                  The  Certificates  are issuable in fully  registered form only
without coupons in Classes and denominations  representing  Percentage Interests
specified in the Agreement.  As provided in the Agreement and subject to certain
limitations   therein  set  forth,   Certificates   are   exchangeable  for  new
Certificates of the same Class in authorized  denominations  evidencing the same
aggregate Percentage Interest, as requested by the Holder surrendering the same.

                  No  transfer  of this  Certificate  shall be made  unless that
transfer is made pursuant to an effective  registration statement under the 1933
Act  and  effective   registration  or  qualification   under  applicable  state
securities  laws,  or is  made in a  transaction  that  does  not  require  such
registration  or  qualification.  In the  event  that a  transfer  is to be made
without registration or qualification, the Trustee and the Certificate Registrar
shall require, in order to assure compliance with such laws, either (i) that the
Certificateholder  desiring to effect the transfer and such  Certificateholder's
prospective  transferee  each  execute  a  representation  letter  in  the  form
described  by the  Agreement  certifying  to the  Trustee  and  the  Certificate
Registrar the facts  surrounding the transfer,  or (ii) that the Trustee and the
Certificate  Registrar shall require an Opinion of Counsel  satisfactory to them
that such transfer may be made without such registration or qualification, which
Opinion of Counsel shall not be an expense of the Depositor,  the Trustee or the
Certificate  Registrar,  in their  respective  capacities  as such.  None of the
Depositor, the Certificate Registrar nor the Trustee is obligated to register or
qualify the Class of  Certificates  specified  on the face hereof under the 1933
Act or any other  securities  law or to take any action not  otherwise  required
under  the  Agreement  to  permit  the  transfer  of such  Certificates  without
registration or  qualification.  Any such  Certificateholder  desiring to effect
such  transfer  shall,  and does hereby agree to,  indemnify  the  Trustee,  the
Depositor,  the  Certificate  Registrar,  any Master  Servicer  and any Servicer
against any liability that may result if the transfer is not so exempt or is not
made in accordance with such federal and state laws.

                  Except  as  otherwise   set  forth  in  the  next   succeeding
paragraph,  no transfer of a Certificate or any interest  therein may be made to
employee  benefit plans and certain  other  retirement  plans and  arrangements,
including  individual  retirement  accounts  and  annuities,   Keogh  plans  and
collective  investment funds and separate accounts in which such plans, accounts
or  arrangements  are invested that are subject to the fiduciary  responsibility
provisions of ERISA and Section 4975 of the Code  ("Plans") or any person who is
directly or indirectly  purchasing the Certificate or interest therein on behalf
of, as named  fiduciary of, as trustee of, or with assets of a Plan,  unless the
prospective  transferee  provides the Trustee  with an opinion of counsel  which
establish to the  satisfaction of the Trustee that such transfer will not result
in a violation  of Section 406 of ERISA or Section 4975 of the Code or cause the
Master  Servicer or Trustee to be deemed a  fiduciary  of such Plan or result in
the  imposition  of an excise tax under Section 4975 of the Code. In the absence
of its having  received  the opinion of counsel  contemplated  by the  preceding
sentence,  the Trustee  shall  (unless the next  succeeding  paragraph  applies)
require the  prospective  transferee  of any  Certificate  to certify that it is
neither (i) a Plan nor (ii) a Person who is directly  or  indirectly  purchasing
such  Certificate  on behalf of, as named  fiduciary  of, as trustee of, or with
assets of a Plan (including any insurance  company using funds in its general or
separate accounts that may constitute "plan assets").

                  The  Holder of this  Certificate,  by its  acceptance  hereof,
shall be deemed for all purposes to have  consented to the provisions of Section
5.02 of the Agreement in so far as they relate to the Class BB Certificates

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

                  The Depositor,  the Servicer,  the Trustee and the Certificate
Registrar  and any agent of the  Depositor,  any  Servicer,  the  Trustee or the
Certificate  Registrar  may treat the Person in whose name this  Certificate  is
registered as the owner hereof for all purposes, and none of the Depositor,  the
Servicer,  the Trustee,  the  Certificate  Registrar nor any such agent shall be
affected by notice to the contrary.

                  The  obligations  created by the  Agreement and the Trust Fund
created  thereby shall terminate upon payment to the  Certificateholders  of all
amounts  held by or on behalf of the  Trustee  and  required  to be paid to them
pursuant to the  Agreement  following  the  earlier of (i) the final  payment or
other  liquidation  (or any advance with respect  thereto) of the last  Mortgage
Loan remaining in the Trust Fund, and (ii) the purchase by the party  designated
in the Agreement at a price  determined  as provided in the  Agreement  from the
Trust Fund of all Mortgage  Loans and all  property  acquired in respect of such
Mortgage  Loans.  The  Agreement  permits,  but  does  not  require,  the  party
designated in the  Agreement to purchase from the Trust Fund all Mortgage  Loans
and all property  acquired in respect of any Mortgage Loan at a price determined
as  provided in the  Agreement.  The  exercise  of such right will effect  early
retirement of the  Certificates;  however,  such right to purchase is subject to
the  aggregate  Stated  Principal  Balance of the Mortgage  Loans at the time of
purchase being 10% or less of the Maximum Collateral Balance.

                  The recitals  contained herein shall be taken as statements of
the Depositor and the Trustee assumes no responsibility for their correctness.

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



<PAGE>


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

Dated:  July 29, 1999

                                        THE CHASE MANHATTAN BANK
                                        as Trustee


                                        By:_________________________________
                                                       Authorized Officer




                          CERTIFICATE OF AUTHENTICATION
                          -----------------------------

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

Dated:  July 29, 1999

                                         THE CHASE MANHATTAN BANK,
                                         as Certificate Registrar


                                         By:___________________________________
                                                        Authorized Signatory


<PAGE>


                                  ABBREVIATIONS
                                  -------------

The following  abbreviations,  when used in the  inscription on the face of this
instrument, shall be construed as though they were written out in full according
to applicable laws or regulations:

TEN COM  -   as tenants in common       UNIF GIFT MIN ACT -    Custodian
                                                              -------------
                                                            (Cust)   (Minor)

TEN ENT  -   as tenants by the entireties                   under Uniform Gifts
                                                            to Minors Act

JT TEN   -   as joint tenants with right                     -----------------
             of survivorship and not as                          (State)
             tenants in common

     Additional abbreviations may also be used though not in the above list.


                                   ASSIGNMENT
                                   ----------

                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto___________________________________________________________
_______________________________________________________________________________
_______________________________________________________________________________
(Please print or typewrite name, address including postal zip code, and Taxpayer
Identification Number of assignee)
_______________________________________________________________________________
_______________________________________________________________________________
_______________________________________________________________________________

a  Percentage  Interest  equal to ____%  evidenced  by the  within  Asset-Backed
Certificate  and  hereby  authorize(s)  the  registration  of  transfer  of such
interest to assignee on the Certificate Register of the Trust Fund.

                  I (we) further direct the Certificate Registrar to issue a new
Certificate of a like Percentage  Interest and Class to the above named assignee
and deliver such Certificate to the following address:__________________________
_______________________________________________________________________________
_______________________________________________________________________________

Dated:


_____________________________________
Signature by or on behalf of assignor



_____________________________________
Signature Guaranteed


<PAGE>


                            DISTRIBUTION INSTRUCTIONS


                  The  assignee  should  include the  following  for purposes of
distribution:

                  Distributions shall be made, by wire transfer or otherwise, in
immediately available funds to_________________________________________________
_______________________________________________________________________________
_______________________________________________________________________________
_______________________________________________________________________________
for the account of _______________________________, account number ___________,
or, if mailed by check, to ___________________________________________________.

                  Applicable statements should be mailed to __________________
_______________________________________________________________________________
_______________________________________________________________________________

This   information   is   provided   by _____________________________________,
the   assignee   named   above,   or ___________________________, as its agent.



<PAGE>



                                   EXHIBIT B-1
                                   -----------

                     FORM OF TRUSTEE'S INITIAL CERTIFICATION



                                                 _______________________, 1999


Merrill Lynch Mortgage Investors, Inc.
North Tower
World Financial Center
New York, New York  10281

Litton Loan Servicing LP
5373 West Alabama,
Suite 600
Houston, TX  77056



             Re:   Pooling  and  Servicing  Agreement,  dated  as of
                   July 1,  1999,  among  Merrill  Lynch Mortgage
                   Investors,  Inc.,  Litton Loan  Servicing  LP and The
                   Chase  Manhattan  Bank - Mortgage Loan Asset Backed
                   Certificates, Series 1999-NC1
                   --------------------------------------------------------

Ladies and Gentlemen:

                  Pursuant to Section 2.02 of the Agreement, we certify that, as
to each  Mortgage  Loan listed in the  Mortgage  Loan  Schedule  (other than any
Mortgage Loan paid in full or any Mortgage Loan  specifically  identified in the
exception report annexed hereto as not being covered by this certification), (i)
the Mortgage  Note included in each Mortgage File required to be delivered to us
pursuant to the Agreement is in our  possession  and (ii) such Mortgage Note has
been reviewed by us and appears regular on its face and relates to such Mortgage
Loan.

                  Attached is the Trustee's preliminary exceptions in accordance
with Section 2.02 of the  Agreement.  Capitalized  terms used but not  otherwise
defined herein shall have the meanings ascribed to them in the Agreement.



<PAGE>


The Trustee has made no independent  examination  of any documents  contained in
each   Mortgage   File   beyond  the  review   specifically   required   in  the
above-referenced   Pooling  and  Servicing  Agreement.   The  Trustee  makes  no
representations as to: (i) the validity, legality,  sufficiency,  enforceability
due  authorization,  recordability  or  genuineness  of  any  of  the  documents
contained in the Mortgage  File of any of the Mortgage  Loans  identified on the
Mortgage Loan Schedule, or (ii) the collectability,  insurability, effectiveness
or suitability of any such Mortgage Loan.


                                          THE CHASE MANHATTAN BANK,
                                          as Trustee



                                          By:__________________________________
                                             Name:_____________________________
                                             Title:____________________________









<PAGE>

                                  EXHIBIT B-2
                                  -----------

                       FORM OF TRUSTEE FINAL CERTIFICATION

                                                   _____________________, 1999

Merrill Lynch Mortgage Investors, Inc.
North Tower
World Financial Center
New York, New York  10281

Litton Loan Servicing LP
5373 West Alabama,
Suite 600
Houston, TX  77056



            Re:  Pooling  and  Servicing  Agreement,  dated  as of
                 July 1,  1999,  among  Merrill  Lynch Mortgage  Investors,
                 Inc.,  Litton Loan  Servicing LP and The Chase  Manhattan
                 Bank, - Mortgage Loan Asset Backed Certificates, Series
                 1999-NC1
                 -----------------------------------------------------------

Ladies and Gentlemen:

                  In accordance with Section 2.02 of the above-captioned Pooling
and Servicing Agreement,  the undersigned,  as Trustee, hereby certifies that as
to each  Mortgage  Loan listed in the  Mortgage  Loan  Schedule  (other than any
Mortgage  Loan  paid  in full  or  listed  on the  attachment  hereto),  it or a
Custodian on its behalf has received:

                  (i) the original recorded Mortgage,  and the original recorded
         power of attorney,  if the Mortgage was executed pursuant to a power of
         attorney,  or a certified  copy  thereof in those  instances  where the
         public  recording office retains the original or where the original has
         been lost;

                  (ii) an original  recorded  Assignment  of the Mortgage to the
         Trustee together with the original  recorded  Assignment or Assignments
         of the  Mortgage  showing  a  complete  chain  of  assignment  from the
         originator,  or a certified copy of such Assignments in those instances
         where the public  recording  retains the original or where original has
         been lost; and

                  (iii) the original lender's title insurance policy.

                  The  Trustee  has  made  no  independent  examination  of  any
documents  contained  in each  Mortgage  File  beyond  the  review  specifically
required in the above-referenced  Pooling and Servicing  Agreement.  The Trustee
makes  no  representations  as to:  (i)  the  validity,  legality,  sufficiency,
enforceability or genuineness of any of the documents  contained in the Mortgage
File of any of the Mortgage Loans  identified on the Mortgage Loan Schedule,  or
(ii) the collectability,  insurability, effectiveness or suitability of any such
Mortgage Loan.

                  Capitalized  words and  phrases  used  herein  shall  have the
respective  meanings  assigned  to  them  in  the  above-captioned  Pooling  and
Servicing Agreement.

                                            THE CHASE MANHATTAN BANK,
                                            as Trustee



                                             By:______________________________
                                             Name:____________________________
                                             Title:___________________________





<PAGE>



                                    EXHIBIT C
                                    ---------

                        MORTGAGE LOAN PURCHASE AGREEMENT


<PAGE>


                                   EXHIBIT D-1
                                   -----------


                               REQUEST FOR RELEASE
                             (for Trustee/Custodian)



Loan Information
- ----------------

Name of Mortgagor:                  _______________________

Servicer
Loan No.:                           _______________________

Trustee/Custodian
- -----------------

Name:                               The Chase Manhattan Bank

Address:


Trustee/Custodian
Mortgage File No.:                  _______________________

Depositor
- ---------

Name:                               MERRILL LYNCH MORTGAGE INVESTORS, INC.

Address:                            _______________________________________


Certificates:                       Mortgage Loan Asset  Backed
                                    Certificates, Series 1999-NC1




<PAGE>


                  The  undersigned  Servicer  hereby  acknowledges  that  it has
received from The Chase  Manhattan  Bank, as Trustee for the Holders of Mortgage
Loan Asset Backed Certificates, Series 1999-NC1, the documents referred to below
(the  "Documents").  All capitalized terms not otherwise defined in this Request
for Release  shall have the  meanings  given them in the  Pooling and  Servicing
Agreement,  dated as of July 1, 1999,  among the Trustee,  the Depositor and the
Servicer (the "Pooling and Servicing Agreement").

( )      Promissory  Note  dated  _______________,   19__,  in  the  original
         principal sum of $__________,  made by  _____________________,  payable
         to, or endorsed to the order of, the Trustee.

( )      Mortgage  recorded on  _________________________  as  instrument  no.
         ____________________  in the County  Recorder's Office of the County of
         _________________,  State  of  __________________  in  book/reel/docket
         _________________ of official records at page/image _____________.

( )      Deed of Trust  recorded  on  ___________________  as  instrument  no.
         ________________  in the  County  Recorder's  Office  of the  County of
         _________________,  State of  ____________________  in book/reel/docket
         _________________ of official records at page/image ______________.

( )      Assignment  of Mortgage or Deed of Trust to the Trustee,  recorded on
         ___________________   as  instrument   no.   _________  in  the  County
         Recorder's   Office  of  the  County  of   _______________,   State  of
         _______________________  in  book/reel/docket  ____________ of official
         records at page/image ____________.

( )      Other  documents,  including  any  amendments,  assignments  or other
         assumptions of the Mortgage Note or Mortgage.

( )      ---------------------------------------------

( )      ---------------------------------------------

( )      ---------------------------------------------

( )      ---------------------------------------------

                  The  undersigned  Servicer hereby  acknowledges  and agrees as
follows:

                  (1) The  Servicer  shall  hold and  retain  possession  of the
         Documents  in trust for the  benefit  of the  Trustee,  solely  for the
         purposes provided in the Agreement.

                  (2) The  Servicer  shall not cause or permit the  Documents to
         become  subject  to, or  encumbered  by,  any  claim,  liens,  security
         interest,  charges,  writs of attachment or other impositions nor shall
         the Servicer assert or seek to assert any claims or rights of setoff to
         or against the Documents or any proceeds thereof.

                  (3)  The  Servicer   shall  return  each  and  every  Document
         previously  requested  from the  Mortgage  File to the Trustee when the
         need  therefor no longer  exists,  unless the Mortgage Loan relating to
         the Documents has been  liquidated  and the proceeds  thereof have been
         remitted to the Collection  Account and except as expressly provided in
         the Agreement.

                  (4) The  Documents  and any proceeds  thereof,  including  any
         proceeds  of  proceeds,  coming into the  possession  or control of the
         Servicer  shall  at all  times  be  earmarked  for the  account  of the
         Trustee,  and the Servicer  shall keep the  Documents  and any proceeds
         separate  and  distinct  from  all  other  property  in the  Servicer's
         possession, custody or control.

Dated:

                                   [SERVICER]

                                    By: ____________________________________
                                    Name:  _________________________________
                                    Title: ___________________________________





<PAGE>


                                   EXHIBIT D-2
                                   -----------


                               REQUEST FOR RELEASE
                          [Mortgage Loans Paid in Full]

                     OFFICERS' CERTIFICATE AND TRUST RECEIPT
                     MORTGAGE LOAN ASSET BACKED CERTIFICATES
                                 SERIES 1999-NC1


____________________________________________________   HEREBY   CERTIFIES   THAT
HE/SHE IS AN  OFFICER OF THE  SERVICER,  HOLDING  THE  OFFICE SET FORTH  BENEATH
HIS/HER SIGNATURE, AND HEREBY FURTHER CERTIFIES AS FOLLOWS:

WITH  RESPECT TO THE MORTGAGE  LOANS,  AS THE TERM IS DEFINED IN THE POOLING AND
SERVICING AGREEMENT DESCRIBED IN THE ATTACHED SCHEDULE:

ALL PAYMENTS OF PRINCIPAL, PREMIUM (IF ANY), AND INTEREST HAVE BEEN MADE.

LOAN NUMBER:__________________________         BORROWER'S NAME:

COUNTY: _________________________

WE HEREBY  CERTIFY THAT ALL AMOUNTS  RECEIVED IN CONNECTION  WITH SUCH PAYMENTS,
WHICH ARE REQUIRED TO BE DEPOSITED IN THE COLLECTION ACCOUNT PURSUANT TO SECTION
3.10 OF THE POOLING AND SERVICING AGREEMENT, HAVE BEEN OR WILL BE CREDITED.


DATED:

/  /   VICE PRESIDENT

/  /   ASSISTANT VICE PRESIDENT



<PAGE>


                                    EXHIBIT E
                                    ---------

                    FORM OF TRANSFER AFFIDAVIT AND AGREEMENT

STATE OF NEW YORK   )
                    ) ss.:
COUNTY OF NEW YORK  )


                  ________________________,    being   duly   sworn,    deposes,
represents and warrants as follows:

                  1.      I      am      a       ______________________       of
____________________________  (the  "Owner") a  corporation  duly  organized and
existing  under the laws of  ______________,  the record owner of Merrill  Lynch
Mortgage Investors,  Inc., Mortgage Asset Backed Certificates,  Series 1999-NC1,
Class R (the "Class R  Certificates"),  on behalf of whom I make this  affidavit
and agreement. Capitalized terms used but not defined herein have the respective
meanings  assigned  thereto in the Pooling and Servicing  Agreement  pursuant to
which the Class R Certificates were issued.

                  2. (a) The Owner understands that the Certificate is not being
registered  under the  Securities  Act of 1933,  as amended (the "Act"),  or any
state  securities laws and is being  transferred to it in a transaction  that is
exempt from the registration  requirements of the Act and any such laws, (b) the
Owner is an "accredited investor," as defined in Regulation D under the Act, and
has such knowledge and  experience in financial and business  matters that it is
capable of evaluating the merits and risks of  investments  in the  Certificate,
(c) the Owner has had the  opportunity  to ask questions of and receive  answers
from the Depositor  concerning the purchase of the  Certificate  and all matters
relating to its  decision to purchase the  Certificate,  (d) the Owner is not an
employee benefit plan that is subject to the Employee Retirement Income Security
Act of 1974,  as amended,  nor a plan  subject to Section  4975 of the  Internal
Revenue  Code of 1986 (each of the  foregoing,  a  "Plan"),  nor is it acting on
behalf of any Plan,  (e) the Owner is acquiring the  Certificate  for investment
for its own account and not with a view to any  distribution of such Certificate
(but without prejudice to its right at all times to sell or otherwise dispose of
the  Certificate  in  accordance  with clause (g) below),  (f) the Owner has not
offered or sold any Certificate  to, or solicited  offers to buy any Certificate
from,  any person,  or otherwise  approached or negotiated  with any person with
respect  thereto,  or taken any other action that would result in a violation of
Section 5 of the Act,  and (g) the Owner will not sell,  transfer  or  otherwise
dispose of any Certificates  unless such sale,  transfer or other disposition is
made pursuant to an effective  registration statement under the Act or is exempt
from such registration requirements.

                  3. The Owner (i) is and will be a "Permitted Transferee" as of
____________________,  199___ and (ii) is acquiring the Class R Certificates for
its own account or for the account of another  Owner from which it has  received
an  affidavit in  substantially  the same form as this  affidavit.  A "Permitted
Transferee"  is  any  person  other  than  a  "disqualified  organization"  or a
possession of the United States. For this purpose, a "disqualified organization"
means the United States, any state or political  subdivision thereof, any agency
or instrumentality of any of the foregoing (other than an instrumentality all of
the activities of which are subject to tax and, except for the Federal Home Loan
Mortgage Corporation,  a majority of whose board of directors is not selected by
any  such  governmental   entity)  or  any  foreign  government,   international
organization  or any agency or  instrumentality  of such foreign  government  or
organization,  any rural electric or telephone cooperative,  or any organization
(other than certain farmers' cooperatives) that is generally exempt from federal
income tax unless such organization is subject to the tax on unrelated  business
taxable income.

                  4. The Owner is aware (i) of the tax that  would be imposed on
transfers of the Class R Certificates  to disqualified  organizations  under the
Internal  Revenue  Code of 1986 that  applies  to all  transfers  of the Class R
Certificates after March 31, 1988; (ii) that such tax would be on the transferor
or, if such  transfer  is  through  an agent  (which  person  includes a broker,
nominee or middleman) for a non-Permitted  Transferee,  on the agent; (iii) that
the person  otherwise  liable for the tax shall be relieved of liability for the
tax if the transferee  furnishes to such person an affidavit that the transferee
is a Permitted  Transferee  and, at the time of  transfer,  such person does not
have actual  knowledge  that the  affidavit is false;  and (iv) that each of the
Class R Certificates may be a "noneconomic residual interest" within the meaning
of  proposed  Treasury  regulations  promulgated  under  the  Code  and that the
transferor of a "noneconomic residual interest" will remain liable for any taxes
due with respect to the income on such residual interest,  unless no significant
purpose of the transfer is to impede the assessment or collection of tax.

                  5. The Owner is aware of the tax  imposed  on a  "pass-through
entity" holding the Class R Certificates if, at any time during the taxable year
of the pass-through  entity, a non-Permitted  Transferee is the record holder of
an interest in such entity. (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.)

                  6. The Owner is aware that the Trustee  will not  register the
transfer of any Class R Certificate  unless the transferee,  or the transferee's
agent,   delivers  to  the  Trustee,   among  other  things,   an  affidavit  in
substantially  the same form as this affidavit.  The Owner expressly agrees that
it will not consummate any such transfer if it knows or believes that any of the
representations contained in such affidavit and agreement are false.

                  7.  The  Owner  consents  to any  additional  restrictions  or
arrangements that shall be deemed necessary upon advice of counsel to constitute
a reasonable  arrangement to ensure that the Class R  Certificates  will only be
owned, directly or indirectly, by an Owner that is a Permitted Transferee.

                  8.   The   Owner's   taxpayer    identification    number   is
___________________.

                  9. The Owner has  reviewed the  restrictions  set forth on the
face of the Class R Certificates  and the  provisions of Section  5.02(d) of the
Pooling and Servicing Agreement under which the Class R Certificates were issued
(in particular, clauses (iii)(A) and (iii)(B) of Section 5.02(d) which authorize
the Trustee to deliver payments to a person other than the Owner and negotiate a
mandatory sale by the Trustee in the event that the Owner holds such Certificate
in  violation of Section  5.02(d));  and that the Owner  expressly  agrees to be
bound by and to comply with such restrictions and provisions.

                  10. The Owner is not acquiring and will not transfer the Class
R Certificates in order to impede the assessment or collection of any tax.

                  11. The Owner  anticipates  that it will,  so long as it holds
the Class R Certificates,  have  sufficient  assets to pay any taxes owed by the
holder  of such  Class R  Certificates,  and  hereby  represents  to and for the
benefit of the person from whom it acquired  the Class R  Certificates  that the
Owner intends to pay taxes  associated with holding such Class R Certificates as
they become due, fully understanding that it may incur tax liabilities in excess
of any cash flows generated by the Class R Certificates.

                  12.  The Owner has no  present  knowledge  that it may  become
insolvent  or subject  to a  bankruptcy  proceeding  for so long as it holds the
Class R Certificates.

                  13. The Owner has no present  knowledge or expectation that it
will be unable to pay any United  States  taxes owed by it so long as any of the
Certificates remain outstanding.

                  14. The Owner is not acquiring the Class R  Certificates  with
the intent to  transfer  the Class R  Certificates  to any person or entity that
will not have  sufficient  assets  to pay any taxes  owed by the  holder of such
Class R  Certificates,  or that may become  insolvent or subject to a bankruptcy
proceeding, for so long as the Class R Certificates remain outstanding.

                  15. The Owner will,  in  connection  with any transfer that it
makes  of  the  Class  R   Certificates,   obtain   from  its   transferee   the
representations  required  by  Section  5.02(d)  of the  Pooling  and  Servicing
Agreement  under  which  the  Class R  Certificate  were  issued  and  will  not
consummate any such transfer if it knows,  or knows facts that should lead it to
believe, that any such representations are false.

                  16. The Owner will,  in  connection  with any transfer that it
makes of the Class R  Certificates,  deliver to the Trustee an affidavit,  which
represents and warrants that it is not  transferring the Class R Certificates to
impede  the  assessment  or  collection  of any  tax and  that it has no  actual
knowledge that the proposed  transferee:  (i) has insufficient assets to pay any
taxes owed by such  transferee as holder of the Class R  Certificates;  (ii) may
become insolvent or subject to a bankruptcy  proceeding for so long as the Class
R Certificates remains outstanding; and (iii) is not a "Permitted Transferee".

                  17. The Owner is a citizen or resident of the United States, a
corporation  or  partnership  (including an entity  treated as a corporation  or
partnership for United States federal income tax purposes)  created or organized
in, or under the laws of, the United  States,  any state thereof or the District
of Columbia  (unless,  in the case of a partnership,  Treasury  regulations  are
adopted that provide otherwise), an estate whose income from sources without the
United States may be included in gross income for United States  federal  income
tax  purposes  regardless  of its  connection  with  the  conduct  of a trade or
business within the United States or a trust if a court within the United States
is able to exercise primary supervision over the administration of the trust and
one or more United States persons have the authority to control all  substantial
decisions of the trust.

                  18. The Owner is not an "electing  large  partnership"  within
the meaning of Section 775 of the Code.



<PAGE>



                  IN WITNESS WHEREOF, the Owner has caused this instrument to be
executed on its behalf,  pursuant to the authority of its Board of Directors, by
its [Vice] President,  attested by its [Assistant]  Secretary,  this ____ day of
__________, 199___.

                                     [OWNER]


                                     By:  _____________________________
                                     Name:  ___________________________
                                     Title:   [Vice] President



                  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 a  [Vice]  President  of the  Owner,  and  acknowledged  to me that  [he/she]
executed  the same as  [his/her]  free act and deed and the free act and deed of
the Owner.

                  Subscribed  and sworn  before me this ____ day of  __________,
199___.


Notary Public


County of ______________________
State of ________________________

My Commission expires:



<PAGE>


                          FORM OF TRANSFEROR AFFIDAVIT

STATE OF NEW YORK    )
                     ) ss. :
COUNTY OF NEW YORK   )


                  ______________________,  being duly sworn, deposes, represents
and warrants as follows:

                  1.       I       am      a       ____________________       of
_____________________________  (the "Owner"),  a corporation  duly organized and
existing  under  the  laws of  ______________,  on  behalf  of whom I make  this
affidavit.

                  2. The Owner is not transferring the Residual  Certificates to
impede the assessment or collection of any tax.

                  3. The Owner has no actual  knowledge  that the Person that is
the proposed  transferee (the "Purchaser") of the Class R Certificates:  (i) has
insufficient  assets to pay any taxes owed by such proposed transferee as holder
of the  Class  R  Certificates;  (ii)  may  become  insolvent  or  subject  to a
bankruptcy   proceeding  for  so  long  as  the  Class  R  Certificates   remain
outstanding; and (iii) is not both a United States and a Permitted Transferee.

                  4. The Owner  understands  that the Purchaser has delivered to
the  Trustee a transfer  affidavit  and  agreement  in the form  attached to the
Pooling and Servicing Agreement as Exhibit E. The Owner does not know or believe
that any representation contained therein is false.

                  5.  At the  time  of  transfer,  the  Owner  has  conducted  a
reasonable  investigation  of  the  financial  condition  of  the  Purchaser  as
contemplated by Treasury Regulations Section  1.860E-1(c)(4)(i) and, as a result
of  that  investigation,  the  Owner  has  determined  that  the  Purchaser  has
historically  paid its debts as they  became  due and has  found no  significant
evidence to indicate  that the  Purchaser  will not continue to pay its debts as
they  become due in the future.  The Owner  understands  that the  transfer of a
Residual  Certificate may not be respected for United States income tax purposes
(and the  Owner may  continue  to be  liable  for  United  States  income  taxes
associated therewith) unless the Owner has conducted such an investigation.

                  6.  Neither  the Owner nor  anyone  acting on its  behalf  has
offered,  transferred,  pledged,  sold or otherwise disposed of the Certificate,
any interest in the  Certificate or any other similar  security to, or solicited
any  offer to buy or  accept a  transfer,  pledge  or other  disposition  of the
Certificate, any interest in the Certificate or any other similar security with,
any person in any manner,  or made any general  solicitation by means of general
advertising  or in any  other  manner,  or taken any other  action  which  would
constitute a distribution of the  Certificate  under the Securities Act of 1933,
as amended  (the "1933  Act"),  or which  would  render the  disposition  of the
Certificate  a  violation  of Section 5 of the 1933 Act or require  registration
pursuant thereto.

                  7. Capitalized  terms not otherwise  defined herein shall have
the meanings ascribed to them in the Pooling and Servicing Agreement



<PAGE>


                  IN WITNESS WHEREOF, the Owner has caused this instrument to be
executed on its behalf,  pursuant to the authority of its Board of Directors, by
its [Vice] President, this ____ day of ___________, 199___.

                                     [OWNER]


                                      By:  _____________________________
                                      Name:  ___________________________
                                      Title:   [Vice] President




                  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 a  [Vice]  President  of the  Owner,  and  acknowledged  to me that  [he/she]
executed  the same as  [his/her]  free act and deed and the free act and deed of
the Owner.

                  Subscribed  and sworn  before me this ____ day of  __________,
199___.

Notary Public


County of _____________________
State of _______________________

My Commission expires:




<PAGE>



                                    EXHIBIT F
                                    ---------


                                   [RESERVED]


<PAGE>


                                    EXHIBIT G
                                    ---------

                           FORM OF LOST NOTE AFFIDAVIT



                  New Century Mortage  Corporation,  a Delaware corporation (the
"Mortgage  Loan  Originator"),  by its  undersigned  authorized  representative,
hereby certifies:

                  Pursuant  to  the  Mortgage  Loan  Purchase  Agreement,  dated
___________  __, 1999,  between the Mortgage Loan  Originator  and Merrill Lynch
Mortgage  Investors,  Inc. (the  "Depositor"),  the Mortgage Loan  Originator is
granting  all of its  right,  title and  interest  in and to the  Mortgage  Loan
identified  below to the  Depositor.  Terms used but not defined herein have the
respective meanings assigned to them in the Mortgage Loan Purchase Agreement.

Mortgage Loan Number:
Maker:
Original Principal Amount:
Original Mortgage Note Date:
Maturity Date:

                  The Mortgage  Loan  Originator is the current owner and holder
of the indebtedness evidenced by the original Mortgage Note.

                  After diligent  search,  the Mortgage Loan Originator has been
unable  to locate  the  original  Mortgage  Note and  believes  it to be lost or
misplaced.

                  A  true,  complete  and  correct  photocopy  of  the  original
Mortgage Note is attached hereto.

                  If at any  time  the  Mortgage  Loan  Originator  locates  the
original Mortgage Note, the Mortgage Loan Originator shall endorse such original
Mortgage Note in the following  form:  "Pay to the order of The Chase  Manhattan
Bank, as Trustee for the registered holders of Merrill Lynch Mortgage Investors,
Inc.,  Mortgage  Loan  Asset  Backed  Certificates,   Series  1999-NC1,  without
recourse," and shall promptly deliver to the Trustee the original  Mortgage Note
so  endorsed,  with all prior and  intervening  endorsements  showing a complete
chain of endorsement from the originator to the Mortgage Loan Originator.

                  The Mortgage Loan Originator hereby indemnifies the Depositor,
the  Trustee  and the  Certificateholders  from and  against any and all losses,
liabilities,  damages,  claims or expenses of whatever kind  (including  without
limitation attorneys' fees and disbursements) arising from or in connection with
the Mortgage Loan  Originator's  failure to have delivered the original Mortgage
Note (as required under the Mortgage Loan Purchase  Agreement) to the Trustee as
designee  of the  Depositor,  including  without  limitation  any  such  losses,
liabilities,  damages, claims or expenses arising from or in connection with any
claim by any third party who is the holder of such indebtedness by virtue of its
possession of such original Mortgage Note.

                  This Lost Note  Affidavit  shall  inure to the  benefit of the
Depositor,   the  Trustee  and  the   Certificateholders  and  their  respective
successors and permitted assigns.

Dated:

                                             NEW CENTURY MORTAGE CORPORATION


                                             By:______________________________
                                             Name:____________________________
                                             Title:_____________________________


<PAGE>



                                   Schedule 1
                                   -----------


                             MORTGAGE LOAN SCHEDULE



<PAGE>



                                    EXHIBIT H
                                    ---------

                                    RESERVED

                                   [RESERVED]



<PAGE>


                                    EXHIBIT I
                                    ---------

                            FORM OF REMITTANCE REPORT
                            -------------------------











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