MERRILL LYNCH MORTGAGE INVESTORS INC
8-K, 1996-04-16
ASSET-BACKED SECURITIES
Previous: TCW CONVERTIBLE SECURITIES FUND INC, DEF 14A, 1996-04-16
Next: U S TECHNOLOGIES INC, 10-K, 1996-04-16




<PAGE>

<PAGE>


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                    FORM 8-K

                                 CURRENT REPORT

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

         Date of Report (Date of earliest event reported): April 3, 1996

                     MERRILL LYNCH MORTGAGE INVESTORS, INC.
                     --------------------------------------
      (Exact name of registrant as specified in its governing instruments)

            Delaware                  333-1704                13-3416059
- ----------------------------   ------------------------   ------------------
(State or other jurisdiction   (Commission File Number)   (I.R.S. Employer
      of Incorporation)                                   Identification No.)

                             World Financial Center
                                   North Tower
                            New York, New York 10281

                    (Address of Principal Executive Offices)

                        --------------------------------
       Registrant's telephone number, including area code: (212) 449-0336



<PAGE>
<PAGE>

Item 1,  Items 3 through  6, and Item 8 are not  included  because  they are not
applicable.

Item 2.  Acquisition or Disposition of Assets.

     On April 3, 1996, a single series of mortgage pass-through certificates,
entitled Merrill Lynch Mortgage Investors, Inc., Mortgage Pass-Through
Certificates, Series 1996-C1 (the "Certificates"), was issued pursuant to a
pooling and servicing agreement (the "Pooling Agreement") attached hereto as
Exhibit 4.1 and dated as of April 1, 1996, among Merrill Lynch Mortgage
Investors, Inc. as depositor (the "Registrant"), GE Capital Asset Management
Corporation as master servicer, GE Capital Realty Group, Inc. as special
servicer and Bankers Trust Company of California, N.A. as trustee. The
Certificates consist of fourteen classes (each, a "Class") of Certificates,
seven of which Classes are designated as the "Class A-1 Certificates", the
"Class A-2 Certificates", the "Class A-3 Certificates", the "Class A-PO
Certificates," the "Class B Certificates", the "Class C Certificates" and the
"Class D Certificates" (collectively, the "Offered Certificates"); and seven of
which Classes are designated as the "Class E Certificates", the "Class F
Certificates", the "Class G Certificates", the "Class IO Certificates", the
"Class R-I Certificates", the "Class R-II Certificates" and the "Class R-III
Certificates" (collectively, the "Private Certificates"). The Certificates
evidence in the aggregate the entire beneficial ownership interest in a trust
fund (the "Trust Fund") consisting primarily of 159 multifamily and commercial
mortgage loans (the "Mortgage Loans") having an aggregate principal balance as
of the Cut-off Date of $647,219,459. Each Mortgage Loan is secured by a first
mortgage lien on a fee simple with the exception of four Mortgage Loans which
are fully secured by a leasehold estate in income-producing real property and
one Mortgage Loan which is partially secured by a leasehold estate in
income-producing real property.

     Seventy-four (74) of the Mortgage Loans (the "MLMC Loans") showing an
aggregate principal balance of $347,522,166 (the "MLMC Balance"), were acquired
by the Registrant from Merrill Lynch Mortgage Capital Inc. ("MLMC") and
eight-five (85) of the Mortgage Loans (the "FUNBNC Loans"), having an aggregate
principal balance of $299,697,293 (the "FUNBNC Balance"), were acquired by the
Registrant from First Union National Bank of North Carolina ("FUNBNC," and
together with MLMC, the "Sellers") pursuant to two Mortgage Loan Purchase
Agreements, each dated as of April 1, 1996 (the "Purchase Agreements"), between
the Registrant and each of the Sellers. The purchase prices (collectively the
"Purchase Price") for the MLMC Loans and the FUNBNC Loans paid by the Registrant
to the Sellers consisted of (i) a cash amount equal to 97.890625% of the MLMC
Balance and 98.79% of the FUNBNC Balance plus (ii) interest accrued on
each of the MLMC Loans and the FUNBNC Loans at the related Net Mortgage Rate,
for the period from and including the Cut-off Date up to but not including the
Closing Date. The source of funds for payment of the Purchase Price was the
proceeds derived from the sale of the Certificates by the Registrant to Merrill
Lynch, Pierce, Fenner & Smith Incorporated ("MLPF&S") and First Union Capital
Markets Corp. ("First Union") pursuant to an underwriting agreement, dated as of
March 29, 1996 (the "Underwriting Agreement"), among the Registrant, MLPF&S and
First Union (pertaining to the Offered Certificates) and a Certificate Purchase
Agreement, dated as of March 29, 1996, among the Registrant, MLPF&S and First
Union (pertaining to the Private Certificates). The Registrant is a wholly-owned
limited purpose finance subsidiary

                                       -2-


<PAGE>

<PAGE>

of MLMC. On April 3, 1996, the Registrant transferred the Mortgage Loans to the
Trust Fund. The consideration received by the Registrant in exchange for such
transfer consisted of the Certificates.

     The Certificates have the following initial Certificate Balances and
initial Pass-Through Rates:

<TABLE>
<CAPTION>
                                                                  Initial Pass-Through
            Class               Initial Certificate Balance               Rate 

<S>                                        <C>                           <C>  
A-1..........................              $182,300,000                  7.15%
A-2..........................               $27,813,000                  7.24%
A-3..........................              $226,505,616                  7.42%
A-PO.........................                  $254,384                 (3)
B ...........................               $38,833,000                  7.42%
C ...........................               $38,833,000                  7.42%
D ...........................               $32,361,000                  7.42%
E  ..........................               $48,541,000                  7.42%
F  ..........................               $32,361,000                  7.42%
G  ..........................               $19,417,459                  7.42%
IO  .........................                (1)                        (1)
R-I..........................               N/A(2)                   N/A(2)
R-II.........................               N/A(2)                   N/A(2)
R-III........................               N/A(2)                   N/A(2)



- ---------------
<FN>
(1)  The Class IO Certificates will receive the sum of the interest accrued on
     each of its Components.

(2)  The Class R-1, Class R-II and Class R-III Certificates have no Certificate
     Balance and do not bear interest.

(3)  The Class A-PO Certificates are not entitled to distribution of interest.
</FN>
</TABLE>

     The Offered Certificates and the Mortgage Loans are more particularly
described in the Prospectus, dated March 7, 1996, and the Prospectus Supplement,
dated April 1, 1996, as previously filed with the Securities and Exchange
Commission pursuant to Rule 424(b)(5). Capitalized terms used but not otherwise
defined herein have the meanings set forth in the Prospectus Supplement.

                                       -3-

<PAGE>
<PAGE>


Item 7.  Financial Statements and Exhibits

             (a)      Financial Statements - Not Applicable

             (b)      Pro Forma Financial Information - Not Applicable

             (c)      Exhibits

                      1.1    Underwriting Agreement, dated as of March 29, 1996,
                             among Merrill Lynch Mortgage Investors, Inc.,
                             Merrill Lynch, Pierce, Fenner & Smith Incorporated
                             and First Union Capital Markets Corp.

                      4.1    Pooling and Servicing Agreement, dated as of April
                             1, 1996, among Merrill Lynch Mortgage Investors,
                             Inc. as depositor, GE Capital Asset Management
                             Corporation as master servicer, GE Capital Realty
                             Group, Inc. as special servicer and Bankers Trust
                             Company of California, N.A. as trustee

                      99.1   Mortgage Loan Purchase Agreement, dated as of April
                             1, 1996, between Merrill Lynch Mortgage Investors,
                             Inc. and Merrill Lynch Mortgage Capital Inc.

                      99.2   Mortgage Loan Purchase Agreement, dated as of April
                             1, 1996, between Merrill Lynch Mortgage Investors,
                             Inc. and First Union National Bank of North
                             Carolina


                                       -4-

<PAGE>
<PAGE>
                                     SIGNATURE

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



                                      MERRILL LYNCH MORTGAGE INVESTORS, INC.

                                      By:    /s/ Michael M. McGovern
                                             ------------------------------
                                             Name:    Michael M. McGovern
                                             Title:   Secretary and Director




Dated: April 16, 1996



                                      -5-


<PAGE>
<PAGE>


                                 EXHIBIT INDEX

The following exhibits are being filed herewith:
<TABLE>
<CAPTION>

Exhibit No.                            Description

     <S>        <C>                      
     1.1       Underwriting Agreement, dated as of March 29, 1996, among Merrill
               Lynch Mortgage Investors, Inc., Merrill Lynch, Pierce, Fenner &
               Smith Incorporated and First Union Capital Markets Corp.........

     4.1       Pooling and Servicing Agreement, dated as of April 1, 1996, among
               Merrill Lynch Mortgage Investors, Inc. as depositor, GE Capital
               Asset Management Corporation as master servicer, GE Capital
               Realty Group, Inc. as special servicer and Bankers Trust Company
               of California, N.A. as trustee.................................

     99.1      Mortgage Loan Purchase Agreement, dated as of April 1, 1996,
               between Merrill Lynch Mortgage Investors, Inc. and Merrill Lynch
               Mortgage Capital Inc.............................................

     99.2      Mortgage Loan Purchase Agreement dated as of April 1, 1996,
               between Merrill Lynch Mortgage Investors, Inc. and First Union
               National Bank of North Carolina..................................

</TABLE>

                                      -6-


<PAGE>



<PAGE>

                            MERRILL LYNCH MORTGAGE INVESTORS, INC.


                             UNDERWRITING AGREEMENT


                                                            As of March 29, 1996



Merrill Lynch, Pierce, Fenner & Smith Incorporated
World Financial Center, North Tower
New York, New York 10281

First Union Capital Markets Corp.
One First Union Center TW-8
301 South College Street
Charlotte, North Carolina 28288-0600

Ladies and Gentlemen:

        Merrill Lynch  Mortgage  Investors,  Inc., a Delaware  corporation  (the
"Company"),   proposes  to  sell  to  Merrill  Lynch,  Pierce,  Fenner  &  Smith
Incorporated  ("Merrill  Lynch") and First Union Capital  Markets Corp.  ("First
Union"; Merrill Lynch and First Union, each, an "Underwriter" and, together, the
"Underwriters") the mortgage pass-through  certificates identified in Schedule I
hereto (the "Certificates"),  pursuant to this Underwriting Agreement,  dated as
of March 29, 1996 (this "Agreement"), between the Company and the Underwriters.

        The Certificates will evidence beneficial ownership interests in a trust
fund (the "Trust Fund") to be formed by the Company and consisting  primarily of
a segregated pool (the "Mortgage  Pool") of multifamily and commercial  mortgage
loans (the "Mortgage Loans") to be purchased from Merrill Lynch Mortgage Capital
Inc. and First Union  National Bank of North Carolina  (together,  the "Mortgage
Loan  Sellers").  The  Certificates  will be issued  pursuant  to a Pooling  and
Servicing Agreement (the "Pooling and Servicing  Agreement"),  dated as of April
1, 1996 (the  "Cut-off  Date"),  among the Company as  depositor,  Bankers Trust
Company  of  California,  N.A.  as trustee  (the  "Trustee"),  GE Capital  Asset
Management  Corporation as master servicer and GE Capital Realty Group,  Inc. as
special  servicer.  The  Certificates  and the Mortgage Loans are described more
fully in the Prospectus (as hereinafter defined) which the Company has furnished
to the Underwriters.

        The Company has filed with the Securities and Exchange  Commission  (the
"Commission")  registration  statement (No. 33-97652) and registration statement
(No.  333-1704;  together,  with  registration  statement  (No.  33-97652),  the
"Registration  Statement") on Form S-3 for the  registration of the Certificates
under  the  Securities  Act  of  1933,  as  amended  (the  "1933  Act"),   which
registration  statement has become effective and copies of which have heretofore
been  delivered  to the  Underwriters.  The  Company  proposes  to file with the
Commission  pursuant to Rule 424(b) under the 1933 Act a supplement  to the form
of  prospectus   included  in  such  registration   statement  relating  to  the
Certificates and the plan of distribution thereof. Such 




<PAGE>
<PAGE>
                                      -2-


registration  statement,  including the exhibits thereto, as amended at the date
hereof,  is  hereinafter  called the  "Registration  Statement";  the prospectus
included in the Registration  Statement, at the time the Registration Statement,
as amended,  became  effective,  or as  subsequently  filed with the  Commission
pursuant to Rule 424(b)  under the 1933 Act,  is  hereinafter  called the "Basic
Prospectus";  such  supplement,  dated  April 1, 1996 to the form of  prospectus
relating  to the  Certificates,  in the form in which it shall be filed with the
Commission   pursuant  to  Rule  424  is  hereinafter   called  the  "Prospectus
Supplement";  and the Basic Prospectus and the Prospectus Supplement,  together,
hereinafter called the "Prospectus". Any preliminary form of the Prospectus that
has  heretofore  been filed  pursuant  to Rule  424(b) is  hereinafter  called a
"Preliminary Prospectus".


        SECTION 1. Representations and Warranties.

        (a) The Company represents and warrants to each Underwriter as follows:

                    (i) The Registration Statement has become effective, and the
        Registration  Statement as of the effective date thereof (the "Effective
        Date"), and the Prospectus as of the date of the Prospectus  Supplement,
        complied in all material  respects with the applicable  requirements  of
        the  1933  Act  and  the  rules  and  regulations  thereunder;  and  the
        information in the Registration  Statement concerning the Company, as of
        the Effective  Date, did not contain any untrue  statement of a material
        fact and did not omit to state any material  fact  required to be stated
        therein or necessary to make the statements therein not misleading.  The
        information in the Prospectus  concerning the Company, as of the date of
        the  Prospectus  Supplement,  did not,  and as of the  Closing  Date (as
        hereinafter defined) will not, contain an untrue statement of a material
        fact and did not and will not omit to state a material fact necessary in
        order to make the  information  therein  concerning the Company,  in the
        light of the  circumstances  under which they were made, not misleading.
        The parties agree that the only  information  concerning  the Company in
        the  Registration  Statement is on page 30 of the Basic Prospectus under
        the caption "The Depositor" and on page S-6 of the Prospectus Supplement
        under the caption "Summary of Prospectus Supplement--Depositor."

                   (ii) The  Company has been duly  incorporated  and is validly
        existing as a corporation  in good standing  under the laws of the State
        of Delaware with corporate power and authority to own its properties and
        to conduct  its  business as now  conducted  by it and to enter into and
        perform  its  obligations  under  this  Agreement  and the  Pooling  and
        Servicing Agreement.

                  (iii) The  Company  is not in  violation  of its  charter  and
        by-laws or in default in the  performance  or observance of any material
        obligation,  agreement, covenant or condition contained in any contract,
        indenture,  mortgage, loan agreement, note, lease or other instrument to
        which the  Company  is a party or by which it may be bound,  or to which
        any of the property of the Company is subject.  The execution,  delivery
        and  performance  of  this  Agreement  and  the  Pooling  and  Servicing
        Agreement and the consummation of the transactions  contemplated  herein
        and therein and compliance by the Company with its obligations hereunder
        and thereunder have been duly authorized by all



<PAGE>
<PAGE>
                                      -3-


        the necessary  corporate action and will not conflict with or constitute
        a breach of, or default  under,  or result in the creation or imposition
        of any lien,  charge or  encumbrance  upon any  property  of the Company
        pursuant to any contract,  indenture,  mortgage,  loan agreement,  note,
        lease or other instrument to which the Company is a party or by which it
        may be bound,  or to which any of the  property or assets of the Company
        is subject.

                   (iv) The Certificates  have been duly authorized for issuance
        and sale  pursuant  to this  Agreement  and the  Pooling  and  Servicing
        Agreement (or will have been so authorized  prior to the issuance of the
        Certificates) and, when issued,  authenticated and delivered pursuant to
        the  provisions  of this  Agreement  and of the  Pooling  and  Servicing
        Agreement  against payment of the  consideration  therefor in accordance
        with this Agreement,  the  Certificates  will be duly and validly issued
        and outstanding and entitled to the benefits provided by the Pooling and
        Servicing  Agreement,  except as  enforcement  thereof may be limited by
        bankruptcy,   insolvency   or  other  laws   relating  to  or  affecting
        enforcement of creditors' rights or by general equity principles.

                    (v) No  authorization,  approval  or consent of any court or
        governmental  authority or agency is necessary  in  connection  with the
        offering, issuance or sale of the Certificates hereunder, except such as
        have been, or as of the Closing Date will have been, obtained or such as
        may otherwise be required  under  applicable  state  securities  laws in
        connection  with the purchase and offer and sale of the  Certificates by
        the  Underwriters  and any recordation of the respective  assignments of
        the Mortgage Loans to the Trustee  pursuant to the Pooling and Servicing
        Agreement that have not yet been completed.

                   (vi)  This  Agreement  is,  and as of the  Closing  Date  the
        Pooling and Servicing  Agreement will be, duly authorized,  executed and
        delivered  by the Company.  This  Agreement  constitutes,  and as of the
        Closing Date the Pooling and  Servicing  Agreement  will  constitute,  a
        legal, valid and binding agreement of the Company,  enforceable  against
        the Company in accordance with its terms,  except as enforceability  may
        be limited by (A) bankruptcy, insolvency, reorganization,  receivership,
        moratorium or other similar laws affecting the enforcement of the rights
        of  creditors  generally,  (B)  general  principles  of equity,  whether
        enforcement  is sought  in a  proceeding  in  equity or at law,  and (C)
        public policy  considerations  underlying  the  securities  laws, to the
        extent that such public policy  considerations  limit the enforceability
        of  the   provisions   of  this   Agreement   that  purport  to  provide
        indemnification from securities law liabilities.

                  (vii) At the time of the execution and delivery of the Pooling
        and Servicing Agreement,  the Company (A) will convey to the Trustee, or
        cause  to be  conveyed  to the  Trustee,  all of its  right,  title  and
        interest in and to the Mortgage Loans that are  transferred by it to the
        Trustee,  free  and  clear  of  any  lien,  mortgage,   pledge,  charge,
        encumbrance,  adverse  claim or other  security  interest  (collectively
        "Liens")  granted  by or  imposed  upon the  Company,  (B) will not have
        assigned  to any  person  any of its right,  title or  interest  in such
        Mortgage  Loans  or in  the  Pooling  and  Servicing  Agreement  or  the
        Certificates, and (C) will have the power and authority to transfer such
        Mortgage  Loans  to the  Trustee  and to sell  the  Certificates  to the
        Underwriters, and upon 




<PAGE>
<PAGE>
                                      -4-


        delivery to the Underwriters of the Certificates,  each Underwriter will
        have good title to the Certificates  purchased by such  Underwriter,  in
        each case free of Liens.

                 (viii) Neither the Company nor the Trust Fund is required to be
        registered as an "investment  company" under the Investment  Company Act
        of 1940, as amended (the "1940 Act").

                   (ix) Under generally accepted accounting  principles ("GAAP")
        and for  federal  income  tax  purposes,  the  Company  will  report the
        transfer  of the  Mortgage  Loans to the  Trustee  in  exchange  for the
        Certificates  and  the  sale  of the  Certificates  to the  Underwriters
        pursuant to this  Agreement  as a sale of the  interests in the Mortgage
        Loans evidenced by the Certificates.  The consideration  received by the
        Company  upon  the sale of the  Certificates  to the  Underwriters  will
        constitute  reasonably  equivalent value and fair  consideration for the
        Certificates.  The Company will be solvent at all  relevant  times prior
        to, and will not be rendered  insolvent by, the sale of the Certificates
        to the Underwriters.  The Company is not selling the Certificates to the
        Underwriters  with any  intent to hinder,  delay or  defraud  any of the
        creditors of the Company.

                    (x)  At  the  Closing  Date,  the   respective   classes  of
        Certificates  shall have been  assigned  ratings no lower than those set
        forth in  Schedule  I hereto by the  nationally  recognized  statistical
        rating  organizations  identified  in  Schedule  I hereto  (the  "Rating
        Agencies").

                   (xi)  Any  taxes,  fees and  other  governmental  charges  in
        connection with the execution,  delivery and issuance of this Agreement,
        the Pooling and Servicing Agreement and the Certificates  payable by the
        Company  (other than income  taxes) have been paid or will be paid at or
        prior to the Closing Date.

                  (xii)  There are no  actions,  proceedings  or  investigations
        pending  before or  threatened  by any court,  administrative  agency or
        other  tribunal  to which the  Company is a party or of which any of its
        properties  is the  subject  (a) which if  determined  adversely  to the
        Company  would  have  a  material  adverse  effect  on the  business  or
        financial condition of the Company, (b) asserting the invalidity of this
        Agreement, the Pooling and Servicing Agreement or the Certificates,  (c)
        seeking to prevent the issuance of the  Certificates or the consummation
        by the Company of any of the  transactions  contemplated  by the Pooling
        and Servicing  Agreement or this  Agreement,  as the case may be, or (d)
        which might  materially  and  adversely  affect the  performance  by the
        Company of its obligations  under, or the validity or enforceability of,
        the Pooling and Servicing Agreement, this Agreement or the Certificates.

                 (xiii)   The   Company   possesses   all   material   licenses,
        certificates,  authorities  or  permits  issued  by  appropriate  state,
        federal,  or foreign regulatory agencies and bodies necessary to conduct
        the business now conducted by it and as described in the Prospectus, and
        the Company has not received notice of any  proceedings  relating to the
        revocation or modification of any such license,  certificate,  authority
        or permit which if decided  adversely to the Company would singly, or in
        the  aggregate,  materially  and  adversely  affect  the  conduct of its
        business, operations or financial condition.


<PAGE>
<PAGE>
                                      -5-



                  (xiv) At the Closing  Date,  each of the  representations  and
        warranties  of the  Company  set  forth  in the  Pooling  and  Servicing
        Agreement will be true and correct in all material respects.

        (b) Each  Underwriter  represents  and  warrants to the Company that (i)
such Underwriter,  as of the date hereof,  complied, and as of the Closing Date,
will comply with all of its  obligations  hereunder and (ii) with respect to all
Computational   Materials  and  ABS  Term  Sheets,  if  any,  provided  by  such
Underwriter  to the Company  pursuant to Section  4(b)(iv),  such  Computational
Materials and ABS Term Sheets, as of the date hereof, are, and as of the Closing
Date,  will be  accurate  in all  material  respects  (taking  into  account the
assumptions  explicitly  set forth in the  Computational  Materials  or ABS Term
Sheets) and constitutes, as of the date hereof, and as of the Closing Date, will
constitute the complete set of all  Computational  Materials and ABS Term Sheets
that are required to be filed with the Commission pursuant to Section 5(i).


        SECTION 2.           Purchase and Sale.

        Subject to the terms and  conditions  herein  set forth and in  reliance
upon the representations and warranties herein contained,  the Company agrees to
sell to the  Underwriters,  and each  Underwriter  agrees to  purchase  from the
Company,  at the  related  purchase  price  set  forth  on  Schedule  I  hereto,
Certificates  of each  class  thereof  having an  actual  amount as set forth on
Schedule I hereto. There will be added to the purchase price of the Certificates
an amount equal to interest  accrued thereon  pursuant to the terms thereof from
the Cut-off Date to but excluding the Closing Date.


        SECTION 3.           Delivery and Payment.

        Payment of the  aggregate  purchase  price  for,  and  delivery  of, the
Certificates  shall be made at 10:00  A.M.  New York City time on April 3, 1996,
which date and time may be postponed by agreement among the Underwriters and the
Company  (such time and date of  payment  and  delivery,  the  "Closing  Date").
Payment  shall be made to the Company in  immediately  available  Federal  funds
wired to such bank as may be designated by the Company,  against delivery of the
Certificates.  The Certificates  shall be in such authorized  denominations  and
registered in such names as either  Underwriter  may request in writing at least
two  business  days  before the  Closing  Date.  The  Certificates  will be made
available for examination by the Underwriters not later than 10:00 A.M. New York
City  time on the  last  business  day  prior to the  Closing  Date.  Except  as
otherwise set forth in Schedule I, delivery of the Certificates shall be made at
the office of Willkie  Farr &  Gallagher,  One  Citicorp  Center,  153 East 53rd
Street, New York, New York 10022, or at such other place as shall be agreed upon
by the Underwriters and the Company.


        SECTION 4.           Offering by Underwriters.

        (a)  It is  understood  that  the  Underwriters  propose  to  offer  the
Certificates for sale as set forth in the Prospectus.  It is further  understood
that the Company, in reliance upon a no-


<PAGE>
<PAGE>
                                      -6-


filing  letter  from the  Attorney  General  of the  State  of New York  granted
pursuant  to  Policy  Statement  105,  has not and  will  not  file an  offering
statement  pursuant to Section 352-c of the General Business Law of the State of
New York with respect to the  Certificates.  Each  Underwriter  therefore agrees
that sales of the Certificates made by such Underwriter in and from the State of
New York will be made only to  institutional  investors  within  the  meaning of
Policy Statement 105.

        (b) Each  Underwriter  may prepare and provide to prospective  investors
certain  Computational  Materials  and ABS Term  Sheets in  connection  with its
offering of the Certificates, subject to the following conditions:

                    (i)  Such   Underwriter   shall  have   complied   with  the
        requirements of the no-action letter,  dated May 20, 1994, issued by the
        Commission to Kidder,  Peabody Acceptance Corporation I, Kidder, Peabody
        & Co.  Incorporated  and Kidder  Structured Asset  Corporation,  as made
        applicable  to other  issuers  and  underwriters  by the  Commission  in
        response to the request of the Public Securities Association,  dated May
        24, 1994 (collectively,  the "Kidder/PSA Letter"),  and the requirements
        of  the  no-action  letter,  dated  February  17,  1995,  issued  by the
        Commission to the Public  Securities  Association (the "PSA Letter" and,
        together with the Kidder/PSA Letter, the "No-Action Letters").

                   (ii) For purposes  hereof,  "Computational  Materials"  shall
        have the meaning  given such term in the  No-Action  Letters,  but shall
        include only those  Computational  Materials  that have been prepared or
        delivered  to  prospective  investors  by or at the  direction  of  such
        Underwriter.  For purposes hereof,  "ABS Term Sheets",  "Structured Term
        Sheets" and "Collateral  Term Sheets" shall have the meanings given such
        terms in the PSA Letter but shall  include  only those ABS Term  Sheets,
        Structured Term Sheets or Collateral Term Sheets that have been prepared
        or delivered  to  prospective  investors by or at the  direction of such
        Underwriter.

                  (iii) All Computational Materials and ABS Term Sheets provided
        to  prospective  investors that are required to be filed pursuant to the
        No-Action Letters shall bear a legend substantially in the form attached
        hereto as Exhibit A-1 and, in the case of Collateral  Term Sheets,  such
        legend shall also include the  statement  substantially  in the form set
        forth on  Exhibit  A-2.  The  Company  shall  have the right to  require
        specific legends or notations to appear on any  Computational  Materials
        or ABS Term Sheets,  the right to require  changes  regarding the use of
        terminology  and  the  right  to  determine  the  types  of  information
        appearing therein.  Notwithstanding the foregoing, this subsection (iii)
        will be satisfied  if all  Computational  Materials  and ABS Term Sheets
        referred  to  herein  bear a legend  in a form  previously  approved  in
        writing by the Company.

                   (iv) Such  Underwriter  shall have  provided the Company with
        representative forms of all Computational  Materials and ABS Term Sheets
        prior to their first use,  to the extent such forms have not  previously
        been  approved  by  the  Company  for  use  by  the  Underwriter.   Such
        Underwriter  shall have provided to the Company,  for filing on Form 8-K
        as provided in Section  5(i),  copies (in such format as required by the
        Company)  of all  Computational  Materials  and ABS Term Sheets that are
        required  to be 


<PAGE>
<PAGE>
                                      -7-


        filed  with  the  Commission  pursuant  to the  No-Action  Letters.  The
        Underwriter  may have provided copies of the foregoing in a consolidated
        or aggregated form including all information  required to be filed.  All
        Computational Materials and ABS Term Sheets described in this subsection
        (iv) shall have been  provided  to the Company not later than 10:00 a.m.
        (New  York  City  time) not less than one  business  day  before  filing
        thereof  is  required  pursuant  to the  terms of this  Agreement.  Such
        Underwriter  shall have not  provided  to any  investor  or  prospective
        investor in the  Certificates  any  Computational  Materials or ABS Term
        Sheets on or after the day on which Computational Materials and ABS Term
        Sheets are  required  to be  provided  to the  Company  pursuant to this
        subsection  (iv) (other than copies of  Computational  Materials  or ABS
        Term Sheets previously  submitted to the Company in accordance with this
        subsection  (iv) for filing  pursuant  to  Section  5(i)),  unless  such
        Computational  Materials or ABS Term Sheets are preceded or  accompanied
        by  the  delivery  of a  Prospectus  to  such  investor  or  prospective
        investor.

                    (v) All information included in the Computational  Materials
        and ABS Term Sheets shall have been generated based on substantially the
        same   methodology  and  assumptions  that  are  used  to  generate  the
        information in the Prospectus Supplement as set forth therein;  provided
        that the  Computational  Materials and ABS Term Sheets may have included
        information  based  on  alternative   methodologies  or  assumptions  if
        specified  therein.  If any  Computational  Materials or ABS Term Sheets
        that are required to be filed were based on assumptions  with respect to
        the  Mortgage  Pool that differ from the final Pool  Information  in any
        material respect or on Certificate  structuring  terms that were revised
        in any material  respect prior to the printing of the  Prospectus,  such
        Underwriter shall have prepared revised  Computational  Materials or ABS
        Term Sheets, as the case may be, based on the final Pool Information and
        structuring   assumptions,    shall   have   circulated   such   revised
        Computational  Materials  and ABS Term Sheets to all  recipients  of the
        preliminary  versions  thereof that indicated  orally to the Underwriter
        they would  purchase all or any portion of the  Certificates,  and shall
        have included such revised  Computational  Materials and ABS Term Sheets
        (marked,  "as  revised")  in the  materials  delivered  to  the  Company
        pursuant to subsection (iv) above.

                   (vi)  The  Company   shall  not  be  obligated  to  file  any
        Computational  Materials or ABS Term Sheets that have been determined to
        contain any material error or omission, provided that, at the request of
        such Underwriter,  the Company will file Computational  Materials or ABS
        Term Sheets that contain a material  error or omission if clearly marked
        "superseded  by  materials  dated  _____" and  accompanied  by corrected
        Computational  Materials  or ABS Term Sheets that are marked,  "material
        previously dated _________,  as corrected." If, within the period during
        which the  Prospectus  relating  to the  Certificates  is required to be
        delivered  under the 1933 Act, any  Computational  Materials or ABS Term
        Sheets are determined, in the reasonable judgment of the Company or such
        Underwriter,  to contain a material error or omission,  the  Underwriter
        shall prepare a corrected version of such Computational Materials or ABS
        Term Sheets, shall circulate such corrected  Computational  Materials or
        ABS Term Sheets to all  recipients  of the prior  versions  thereof that
        either  indicated  orally to the Underwriter  they would purchase all or
        any  portion  of the  Certificates,  or  actually  purchased  all or any
        portion   thereof,   and  shall   deliver   copies  of  such   corrected
        Computational  Materials or ABS Term Sheets (marked,  "as corrected") to
        the Company



<PAGE>
<PAGE>
                                      -8-

        for filing with the Commission  in  a  subsequent  Form  8-K  submission
        (subject to the Company's  obtaining an  accountant's comfort letter  in
        respect  of such corrected Computational Materials and ABS Term  Sheets,
        which shall be at  the expense of such Underwriter).

                  (vii) Such Underwriter shall be deemed to have represented, as
        of the Closing Date, that, except for Computational Materials and/or ABS
        Term Sheets  provided to the Company  pursuant to subsection (iv) above,
        such  Underwriter  did not provide any  prospective  investors  with any
        information  in  written  or  electronic  form in  connection  with  the
        offering  of the  Certificates  that is  required  to be filed  with the
        Commission  in  accordance   with  the  No-Action   Letters,   and  such
        Underwriter  shall  provide the  Company  with a  certification  to that
        effect on the Closing Date.

                 (viii)  In the  event  of any  delay  in the  delivery  by such
        Underwriter to the Company of all  Computational  Materials and ABS Term
        Sheets  required to be  delivered in  accordance  with  subsection  (iv)
        above, or in the delivery of the accountant's  comfort letter in respect
        thereof  pursuant to Section  5(i),  the Company shall have the right to
        delay the release of the Prospectus to investors or to the  Underwriter,
        to delay the Closing Date and to take other appropriate  actions in each
        case as  necessary  in order to allow the  Company  to  comply  with its
        agreement set forth in Section 5(i) to file the Computational  Materials
        and ABS Term Sheets by the time specified therein.

                   (ix) Such  Underwriter  represents that it has in place,  and
        covenants that it shall maintain, internal controls and procedures which
        it reasonably  believes to be sufficient to ensure full  compliance with
        all applicable legal requirements of the No- Action Letters with respect
        to the generation and use of Computational Materials and ABS Term Sheets
        in connection with the offering of the Certificates.

        (c) Each  Underwriter  further agrees that it shall promptly provide the
Company  with  such  information  as to  matters  of  fact  as the  Company  may
reasonably  request to enable it to comply with its reporting  requirements with
respect to each class of Certificates to the extent such  information can in the
good faith judgment of the Underwriter be determined by it.


        SECTION 5.           Covenants of the Company.

        The Company covenants with each Underwriter as follows:

               (a)  The  Company  will  give  each  Underwriter  notice  of  its
        intention to file or prepare any amendment to the Registration Statement
        at any time prior to the Closing Date or any  amendment or supplement to
        the Prospectus at any time hereafter,  and will furnish the Underwriters
        with copies of any such  amendment or supplement a reasonable  amount of
        time prior to such proposed filing or use, as the case may be.

               (b) The Company will cause the  Prospectus to be  transmitted  to
        the Commission for filing  pursuant to Rule 424(b) under the 1933 Act by
        means  reasonably  calculated  to result in filing  with the  Commission
        pursuant to said rule.



<PAGE>
<PAGE>
                                      -9-



               (c) The Company  will deliver to such  Underwriter  a copy of the
        Registration Statement as originally filed and of each amendment thereto
        (including   exhibits  filed  therewith  or  incorporated  by  reference
        therein).

               (d) The Company  will furnish to each  Underwriter,  from time to
        time during the period when the  Prospectus  is required to be delivered
        under the 1933 Act or the  Securities  Exchange Act of 1934,  as amended
        (the "1934 Act"), such number of copies of the Prospectus (as amended or
        supplemented)  as  such  Underwriter  may  reasonably  request  for  the
        purposes  contemplated by the 1933 Act or the 1934 Act or the respective
        applicable rules and regulations of the Commission thereunder.

               (e) If,  during  the  period  after the first  date of the public
        offering  of the  Certificates  in which a  prospectus  relating  to the
        Certificates  is required to be delivered  under the 1933 Act, any event
        shall occur as a result of which it is necessary to amend or  supplement
        the  Prospectus in order to make the  Prospectus  not  misleading in the
        light of the  circumstances  existing at the time it is  delivered  to a
        purchaser, the Company will forthwith amend or supplement the Prospectus
        so that, as so amended or supplemented,  the Prospectus will not include
        an untrue  statement of a material fact or omit to state a material fact
        necessary in order to make the statements  therein,  in the light of the
        circumstances  existing at the time it is delivered to a purchaser,  not
        misleading,   and  the  Company  will  furnish  to  such  Underwriter  a
        reasonable number of copies of such amendment or supplement.

               (f) The Company will endeavor to arrange for the qualification of
        the Certificates  for sale under the applicable  securities laws of such
        states and other  jurisdictions of the United States as such Underwriter
        may reasonably  designate and will maintain such qualification in effect
        so long  as  required  for the  initial  distribution  of  Certificates;
        provided, however, that the Company shall not be obligated to qualify as
        a  foreign  corporation  in  any  jurisdiction  in  which  it is  not so
        qualified.

               (g) The  Company  will  pay or  cause  to be paid  all  fees  and
        expenses of its counsel.  The Underwriters  shall be responsible for the
        payment of all other costs and expenses  incurred in connection with the
        transactions.

               (h) If,  during  the  period  after the  Closing  Date in which a
        prospectus  relating to the  Certificates  is  required to be  delivered
        under  the 1933 Act,  the  Company  receives  notice  that a stop  order
        suspending the effectiveness of the Registration Statement or preventing
        the offer and sale of the  Certificates  is in effect,  the Company will
        immediately advise such Underwriter of the issuance of such stop order.

               (i) The Company will file with the Commission within fifteen days
        of the issuance of the  Certificates  a report on Form 8-K setting forth
        specific  information  concerning the Certificates and the Mortgage Pool
        to the extent that such  information is not set forth in the Prospectus.
        The  Company  will also file  with the  Commission  a report on Form 8-K
        setting forth all  Computational  Materials and ABS Term Sheets provided
        to the Company by either Underwriter and identified by it as such within
        the time  period  allotted  for such filing  pursuant  to the  No-Action
        Letters;   provided,   however,


<PAGE>
<PAGE>
                                      -10-


        that prior to such filing of the  Computational  Materials  and ABS Term
        Sheets  (other  than any ABS Term  Sheets that are not based on the Pool
        Information)  by the Company (A) each  Underwriter  must comply with its
        obligations pursuant to Section 4 and (B) if the Company determines that
        the methodology on which all or any part of such Computational Materials
        and ABS Term Sheets were prepared is not  substantially  the same as (x)
        the  methodology on which  information in the Prospectus  Supplement (or
        Preliminary  Prospectus  Supplement)  was prepared or (y) a  methodology
        acceptable  to the Company  and as to the  accuracy of which the Company
        was otherwise  given comfort  satisfactory  to the Company,  the Company
        must receive a letter from Deloitte & Touche LLP ("Deloitte"), certified
        public  accountants,  satisfactory in form and substance to the Company,
        to the effect that such  accountants  have performed  certain  specified
        procedures, all of which have been agreed to the Company, as a result of
        which  they  have  determined  that  the  information  included  in  the
        Computational  Materials  and ABS Term  Sheets  (if any) as to which the
        Company has made such a  determination  and which they have  examined in
        accordance with such specified  procedures is accurate except as to such
        matters that are not deemed by the Company to be material. The foregoing
        letter  shall be at the expense of the  Underwriter  that  provided  the
        Computational  Materials  to the  Company.  The  Company  shall file any
        corrected  Computational Materials described in Section 4(b)(vi) as soon
        as practicable following receipt thereof.


        SECTION 6.           Conditions of Underwriters' Obligations.

        Each Underwriter's  obligation to purchase the Certificates allocated to
it as set forth on  Schedule I hereto  shall be subject to the  accuracy  of the
representations and warranties on the part of the Company contained herein as of
the date hereof and as of the Closing Date, to the performance by the Company of
its obligations hereunder and to the following conditions:

               (a)  No  stop  order   suspending   the   effectiveness   of  the
        Registration  Statement shall be in effect,  and no proceedings for that
        purpose shall be pending or, to the Company's  knowledge,  threatened by
        the Commission.

               (b)    On the Closing Date, each Underwriter shall have received:

                      (i) One or more  opinions,  dated  the  Closing  Date,  of
               counsel to the Company,  in form and  substance  satisfactory  to
               such Underwriter, substantially to the effect that:

                      A. The Company is a corporation in good standing under the
               laws of the State of  Delaware  and has the  corporate  power and
               authority to enter into and perform its obligations under each of
               the Pooling and Servicing Agreement and this Agreement.

                      B. Each of the Pooling and  Servicing  Agreement  and this
               Agreement has been duly authorized, executed and delivered by the
               Company.


<PAGE>
<PAGE>
                                      -11-


                      C. Each of the Pooling and  Servicing  Agreement  and this
               Agreement, upon due authorization,  execution and delivery by the
               other parties thereto, will constitute a valid, legal and binding
               agreement  of the  Company,  enforceable  against  the Company in
               accordance  with  its  terms,  except  as  enforceability  may be
               limited by (a) bankruptcy, insolvency, liquidation, receivership,
               moratorium,  reorganization  or other similar laws  affecting the
               enforcement  of the rights of  creditors  generally,  (b) general
               principles  of  equity,   whether  enforcement  is  sought  in  a
               proceeding   in   equity  or  at  law  and  (c)   public   policy
               considerations underlying the securities laws, to the extent that
               such public policy  considerations  limit the  enforceability  of
               provisions   which  purport  to  provide   indemnification   from
               securities law liabilities.

                      D.  The  Certificates,  when  duly and  validly  executed,
               authenticated  and delivered in  accordance  with the Pooling and
               Servicing   Agreement  and  paid  for  in  accordance  with  this
               Agreement  and  the  Certificate  Purchase  Agreement,   will  be
               entitled to the benefits of the Pooling and Servicing Agreement.

                      E. The  Registration  Statement  is  effective  under  the
               Securities  Act of 1933, as amended (the "1933 Act") and, to such
               counsel's  knowledge,  no stop order suspending the effectiveness
               of the Registration  Statement has been issued under the 1933 Act
               and no  proceedings  for that  purpose  have been  instituted  or
               threatened under Section 8(d) of the 1933 Act.

                      F.  At the  time it  became  effective,  the  Registration
               Statement  (other than any financial  statements  and  supporting
               schedules  included therein,  as to which such counsel renders no
               opinion)  complied as to form in all material  respects  with the
               requirements  of the  1933  Act  and  the  applicable  rules  and
               regulations thereunder.

                      G. To such  counsel's  knowledge,  there  are no  material
               contracts,  indentures or other documents of the Company required
               to be described or referred to in the  Registration  Statement or
               to be filed as exhibits  thereto  other than those  described  or
               referred  to therein or filed or  incorporated  by  reference  as
               exhibits thereto.

                      H.  The   offer   and  sale  of  the   Privately   Offered
               Certificates  by the  Company  to the  Purchasers  in the  manner
               contemplated by the Certificate Purchase Agreement do not require
               registration of the Privately Offered Certificates under the 1933
               Act.

                      I. The Pooling and Servicing  Agreement is not required to
               be qualified  under the Trust  Indenture Act of 1939, as amended.
               Neither  the  Company  nor  the  Trust  Fund  is  required  to be
               registered under the Investment Company Act of 1940, as amended.

                      J. No  consent,  approval,  authorization  or order of any
               State of New York or federal court or governmental agency or body
               is  required  for  the 


<PAGE>
<PAGE>
                                      -12-

               consummation by the Company of the  transactions  contemplated by
               the Pooling and Servicing  Agreement and this  Agreement,  except
               (i) such as have been  obtained  under the 1933 Act, (ii) such as
               may be required under the securities laws of any  jurisdiction in
               connection  with  the  purchase  and the  offer  and  sale of the
               Certificates  by  the  Underwriters,  as to  which  such  counsel
               express no opinion and (iii) any  recordation of the  assignments
               of the  Mortgage  Loans  pursuant to the  Pooling  and  Servicing
               Agreement that has not yet been completed.

                      K. Neither the offer and sale of the  Certificates nor the
               consummation of any other of the transactions  contemplated in or
               the  fulfillment  of the  terms  of  the  Pooling  and  Servicing
               Agreement and this  Agreement,  will conflict with or result in a
               breach or violation of any term or provision  of, or constitute a
               default   (or  an  event  which  with  the  passing  of  time  or
               notification,  or both,  would  constitute a default) under,  the
               certificate of incorporation or by-laws of the Company or, to the
               knowledge of such counsel,  any  indenture or other  agreement or
               instrument  to  which  the  Company  is a party or by which it is
               bound,  or any State of New York or federal statute or regulation
               applicable to the Company or, to our knowledge,  any order of any
               State   of  New  York  or   federal   court,   regulatory   body,
               administrative  agency or governmental  body having  jurisdiction
               over the Company.

                      L. There are no  actions,  proceedings  or  investigations
               pending before or, to such counsel's knowledge, threatened by any
               court,  administrative  agency  or other  tribunal  to which  the
               Company  is a party  or of  which  any of its  properties  is the
               subject (a) which, if determined adversely to the Company,  would
               have a  material  adverse  effect on the  business  or  financial
               condition of the Company,  (b)  asserting  the  invalidity of the
               Pooling  and   Servicing   Agreement,   this   Agreement  or  the
               Certificates,   (c)  seeking  to  prevent  the  issuance  of  the
               Certificates  or the  consummation  by the  Company of any of the
               transactions  contemplated by the Pooling and Servicing Agreement
               and this  Agreement or (d) which might  materially  and adversely
               affect the performance by the Company of its  obligations  under,
               or the validity or  enforceability  of the Pooling and  Servicing
               Agreement and this Agreement.

                      (ii) An opinion, dated the Closing Date, of counsel to the
               Underwriters, acceptable to such Underwriter.

                      In giving their opinions required by subsection (b)(i) and
               (b)(ii) of this Section,  (A) counsel to the  Underwriters  shall
               additionally  state  that  nothing  has  come to  such  counsel's
               attention  that  would  lead it to  believe  that the  Prospectus
               (other than the financial statements and supporting schedules and
               statistical  information included therein, as to which no opinion
               need be rendered), at the date of the Prospectus Supplement or at
               the Closing Date,  included or includes an untrue  statement of a
               material  fact or  omitted  or  omits to  state a  material  fact
               necessary in order to make the statements  therein,  in the light
               of the circumstances  under which they were made, not misleading.
               (B)  counsel to the  Company  shall  additionally  state (i) that
               nothing has come to such  counsel's  


<PAGE>
<PAGE>
                                      -13-


               attention that would lead it to believe that the Basic Prospectus
               (other than the financial statements and supporting schedules and
               statistical  information included therein, as to which no opinion
               need be rendered),  as of its date, at the date of the Prospectus
               Supplement or at the Closing Date, included or includes an untrue
               statement  of a  material  fact or  omitted  or  omits to state a
               material fact necessary in order to make the statements  therein,
               in the light of the circumstances under which they were made, not
               misleading,   (ii)  that  nothing  has  come  to  such  counsel's
               attention  that  would  lead  it  to  believe  the   Registration
               Statement  (other than any financial  statements  and  supporting
               schedules and statistical  information  included  therein,  as to
               which  no  opinion  need be  rendered),  at the  Effective  Date,
               contained an untrue  statement  of a material  fact or omitted to
               state a material fact required to be stated  therein or necessary
               to make the statements therein not misleading.

               (c) On the Closing Date, such  Underwriter  shall have received a
        favorable  opinion,  dated the Closing Date, of tax and ERISA counsel to
        the  Underwriters  with respect to the  Certificates  (i)  regarding the
        qualification  of each of REMIC  I,  REMIC  II and  REMIC  III as a real
        estate mortgage  investment  conduit within the meaning of Sections 860A
        through 860G of the Internal Revenue Code of 1986 and (ii) to the effect
        that  the  statements  in  the  Basic   Prospectus  and  the  Prospectus
        Supplement under the headings  "Certain Federal Income Tax Consequences"
        and "ERISA  Considerations",  to the extent that they constitute matters
        of State of New York or federal law or legal  conclusions  with  respect
        thereto,  while not purporting to discuss all possible  consequences  of
        investment  in the  Certificates,  are correct in all material  respects
        with  respect  to those  consequences  or  matters  that  are  discussed
        therein.

               (d) The  Company  shall  have  delivered  to such  Underwriter  a
        certificate,  dated the Closing  Date, of the  President,  a Senior Vice
        President  or a Vice  President  of the  Company to the effect  that the
        signer  of  such  certificate  has  examined,  or  has  relied  upon  an
        examination  conducted by appropriate persons authorized by him, of this
        Agreement,  the  Prospectus,  the Pooling and  Servicing  Agreement  and
        various  other  closing  documents,  and that, to the best of his or her
        knowledge after reasonable investigation:

                          (i) the  representations and warranties of the Company
               in this Agreement are true and correct in all material respects;

                          (ii)  the  Company  has,  in  all  material  respects,
               complied with all the agreements and satisfied all the conditions
               on its part to be performed or satisfied hereunder at or prior to
               the Closing Date; and

                         (iii) no stop order suspending the effectiveness of the
               Registration  Statement  has been issued and no  proceedings  for
               that purpose have been initiated or threatened by the Commission.

               (e) The Company and the  Underwriters  shall have  received  from
        Deloitte, certified public accountants, a letter dated the Closing Date,
        in form and  substance  satisfactory  to such  Underwriter,  stating  in
        effect that:


<PAGE>
<PAGE>
                                      -14-


                           (i) they have performed certain specified  procedures
               as a result of which they have determined that the information of
               an accounting,  financial or statistical  nature set forth in the
               Prospectus   Supplement  under  the  captions   "Summary  of  the
               Prospectus  Supplement,"  "Description  of the Mortgage Pool" and
               "Yield and  Maturity  Considerations"  and on Annex A agrees with
               the data sheet or computer  tape  prepared by or on behalf of the
               Mortgage Loan Seller, unless otherwise noted in such letter; and

                          (ii) they have compared the data contained in the data
               sheet or computer tape referred to in the  immediately  preceding
               clause (i) to information contained in an agreed upon sampling of
               the  Mortgage  Loan files and in such  other  sources as shall be
               specified by them,  and found such data and  information to be in
               agreement, unless otherwise noted in such letter.

               (f) On or before the Closing Date,  such  Underwriter  shall have
        received  confirmation  satisfactory  to it that the  Certificates  have
        received the ratings set forth in Schedule I.

               (g) On or before the Closing Date,  such  Underwriter and counsel
        to the Underwriters  shall have been furnished with such other documents
        and opinions as they may reasonably  require for the purpose of enabling
        them to pass upon the  issuance and sale of the  Certificates  as herein
        contemplated  and  related  proceedings,  or in  order to  evidence  the
        accuracy of any of the representations or warranties, or the fulfillment
        of any of the conditions, herein contained; and all proceedings taken by
        the Company in connection with the issuance and sale of the Certificates
        as herein  contemplated  shall be  satisfactory in form and substance to
        such Underwriter and counsel to the Underwriters.


        SECTION 7.    Indemnification.

        (a) The  Company  shall  indemnify  and hold each  Underwriter  and each
person,  if any,  who  controls  such  Underwriter  within the meaning of either
Section 15 of the 1933 Act or Section  20 of the 1934 Act from and  against  any
and all losses, liabilities,  claims and damages caused by any untrue statements
or omissions,  or alleged  untrue  statements or omissions,  in the  information
concerning the Company included in the Registration  Statement (or any amendment
thereto) or any  Preliminary  Prospectus or the  Prospectus (or any amendment or
supplement thereto).  The parties agree that the only information concerning the
Company  in the  Registration  Statement  is on page 30 of the Basic  Prospectus
under the caption "The  Depositor" and on page S-6 of the Prospectus  Supplement
under the caption "Summary of the Prospectus Supplement - Depositor."

        (b) Each Underwriter shall indemnify and hold harmless the Company,  its
directors,  each of its officers who signed the Registration  Statement and each
person, if any, who controls the Company within the meaning of either Section 15
of the 1933 Act or  Section  20 of the 1934  Act,  against  any and all  losses,
liabilities,  claims and damages as  incurred,  but only with  respect to untrue
statements or omissions, or alleged untrue statements or omissions,  (i) jointly
and severally if made in any  Preliminary  Prospectus or the  Prospectus (or any
amendment or 


<PAGE>
<PAGE>
                                      -15-


supplement  thereto)  and  (ii)  severally  and  not  jointly  if  made  in  the
Computational  Materials  or ABS Term  Sheets  prepared or  distributed  by such
Underwriter and incorporated by reference in the  Registration  Statement or the
Prospectus as a result of any filing pursuant to Section 5(i).

        (c) Each  indemnified  party shall give notice as promptly as reasonably
practicable to each  indemnifying  party of any action  commenced  against it in
respect of which indemnity may be sought hereunder,  but failure to so notify an
indemnifying  party shall not relieve such indemnifying party from any liability
which it may have otherwise than on account of this indemnity agreement. In case
any  action  is  brought  against  any  indemnified  party and it  notifies  the
indemnifying  party of the  commencement  thereof,  the  indemnifying  party may
participate  at its own  expense in the  defense of any such  action and, to the
extent that it may elect by written notice  delivered to the  indemnified  party
promptly after  receiving the aforesaid  notice from the  indemnified  party, to
assume the defense thereof, with counsel satisfactory to such indemnified party.
In any such proceeding, any indemnified party shall have the right to retain its
own counsel,  but the fees and expenses of such counsel  shall be at the expense
of such indemnified party unless (i) the indemnifying  party and the indemnified
party  shall  have  agreed to the  retention  of such  counsel or (ii) the named
parties to any such proceeding  (including any impleaded  parties)  include both
the  indemnifying  party and the indemnified  party and  representation  of both
parties by the same counsel  would be  inappropriate  due to actual or potential
differing interests between them. In no event shall the indemnifying  parties be
liable for fees and  expenses of more than one counsel (in addition to any local
counsel)  separate  from  their  own  counsel  for all  indemnified  parties  in
connection with any one action or separate but similar or related actions in the
same jurisdiction  arising out of the same general allegations or circumstances.
Unless it shall  assume the defense of any  proceeding,  an  indemnifying  party
shall not be liable for any settlement of any proceeding,  effected  without its
written  consent,  but if  settled  with  such  consent  or if  there be a final
judgment  for  the  plaintiff,   the  indemnifying  party  shall  indemnify  the
indemnified  party  from and  against  any loss or  liability  by reason of such
settlement  or judgment.  If an  indemnifying  party  assumes the defense of any
proceeding,  it shall be entitled to settle such  proceeding with the consent of
the  indemnified  party or,  if such  settlement  provides  for  release  of the
indemnified party in connection with all matters relating to the proceeding that
have been asserted against the indemnified party in such proceeding by the other
parties to such settlement, without the consent of the indemnified party.

        (d) If the indemnification provided for in this Section 7 is unavailable
to an indemnified  party under  subsection (a) or (b) or insufficient in respect
of any losses,  liabilities,  claims or damages  referred  to therein,  then the
indemnifying  party,  in lieu of  indemnifying  such  indemnified  party,  shall
contribute to the amount paid or payable by such  indemnified  party as a result
of such losses,  claims,  damages or  liabilities  (i) in such  proportion as is
appropriate to reflect the relative  benefits received by the Company on the one
hand and the  Underwriters on the other from the offering of the Certificates or
(ii) if the  allocation  provided  by  clause  (i)  above  is not  permitted  by
applicable  law, in such  proportion as is  appropriate  to reflect not only the
relative benefits referred to in clause (i) above but also the relative fault of
the  Company  on the one hand and of each of the  Underwriters  on the  other in
connection  with the  statements  or  omissions  which  resulted in such losses,
claims,  damages  or  liabilities,  as  well  as any  other  relevant  equitable
considerations.  The  relative  fault of the  Company on the one hand and of the
Underwriters  on the other shall be  determined  by  reference  to,  among other
things, whether the untrue or alleged untrue statement of a material fact or the
omission or alleged  omission to state 


<PAGE>
<PAGE>
                                      -16-


a  material  fact  relates  to  information  supplied  by the  Company or by the
Underwriters, and the parties' relative intent, knowledge, access to information
and opportunity to correct or prevent such statement or omission.

        (e) The parties  hereto agree that it would not be just and equitable if
contribution  were  determined by pro rata  allocation or by any other method of
allocation  that does not take  account  of the  considerations  referred  to in
subsection (d) above.  The amount paid or payable by an  indemnified  party as a
result of the losses, liabilities, claims or damages referred to in this Section
7 shall be deemed to include any legal fees and  disbursements or other expenses
reasonably  incurred by such indemnified party in connection with  investigating
or defending  any such claim except where the  indemnified  party is required to
bear such expenses,  which expenses the indemnifying party shall pay as and when
incurred,  at the  request of the  indemnified  party,  to the  extent  that the
indemnifying  party  believes that it will be  ultimately  obligated to pay such
expenses.  In the event that any expenses so paid by the indemnifying  party are
subsequently determined to not be required to be borne by the indemnifying party
hereunder,  the party which  received  such payment  shall  promptly  refund the
amount  so paid to the  party  which  made such  payment.  No  person  guilty of
fraudulent  misrepresentation  (within the meaning of Section  11(f) of the Act)
shall be  entitled  to  contribution  from any person who was not guilty of such
fraudulent  misrepresentation.  The remedies  provided for in this Section 7 are
not  exclusive  and shall not limit any rights or remedies that may otherwise be
available to any indemnified party at law or in equity.

        (f) The indemnity and contribution  agreements contained in this Section
7 shall  remain  operative  and in full force and effect  regardless  of (i) any
termination  of this  Agreement,  (ii) any  investigation  made by the  Company,
either Underwriter, any of their respective directors or officers, or any person
controlling the Company or an Underwriter,  and (iii)  acceptance of and payment
for any of the Certificates.


        SECTION 8.           Representations and Warranties to Survive Delivery.

        All  representations  and  warranties  of the Company  contained in this
Agreement shall remain operative and in full force and effect, regardless of any
investigation  made by or on  behalf of either  Underwriter  or any  controlling
person in  respect  of such  Underwriter,  and  shall  survive  delivery  of the
Certificates to the Underwriters.


        SECTION 9.           Default by Either of the Underwriters.

        If either of the  Underwriters  shall  fail or  refuse to  purchase  the
Certificates  that  it  has  agreed  to  purchase   hereunder  and  arrangements
satisfactory to the non-defaulting  Underwriter and the Company for the purchase
of such  Certificates  are not made  within 36 hours  after such  default,  this
Agreement will  terminate  without  liability on the part of the  non-defaulting
Underwriter  or the  Company.  In  any  such  case  which  does  not  result  in
termination  of this  Agreement,  either the  non-defaulting  Underwriter or the
Company shall have the right to postpone the Closing  Date,  but in no event for
longer  than seven  days,  in order that the  required  changes,  if any, in the
Registration Statement and the Prospectus or any other documents or 


<PAGE>
<PAGE>
                                      -17-


arrangements  may be effected.  Any action taken under this paragraph  shall not
relieve the defaulting Underwriter from liability in respect of any such default
of such Underwriter under this Agreement. The term "Underwriter" as used in this
Agreement shall also include, for all purposes of this Agreement,  any party not
initially  party to this Agreement who, with the approval of the  non-defaulting
Underwriter  and the Company,  purchases the  Certificates  that the  defaulting
Underwriter agreed, but failed or refused, to purchase.


        SECTION 10.   Termination of Agreement.

        (a)  Either   Underwriter  may  terminate  its  obligations  under  this
Agreement, by notice to the Company and the other Underwriter, at any time at or
prior to the Closing Date if the sale of the Certificates provided for herein is
not consummated  because of any failure or refusal on the part of the Company to
comply with the terms or to fulfill any of the conditions of this Agreement,  or
if for any reason the Company shall be unable to perform its  obligations  under
this Agreement.

        (b) This  Agreement  shall be subject  to  termination  in the  absolute
discretion of either  Underwriter,  by notice given to the Company, if (A) after
the execution  and delivery of this  Agreement and prior to the Closing Date (i)
trading  generally shall have been suspended or materially  limited on or by, as
the  case  may be,  any of the New  York  Stock  Exchange,  the  American  Stock
Exchange,  the National  Association  of Securities  Dealers,  Inc., the Chicago
Board of Options Exchange,  the Chicago Mercantile Exchange or the Chicago Board
of  Trade,  (ii)  trading  of any  securities  of the  Company  shall  have been
suspended on any  exchange or in any  over-the-counter  market,  (iii) a general
moratorium on commercial banking activities in New York shall have been declared
by either  Federal  or New York  State  authorities,  or (iv)  there  shall have
occurred any outbreak or  escalation of  hostilities  or any change in financial
markets or any calamity or crisis that, in the judgment of the Underwriters,  is
material  and  adverse  and (B) in the case of any of the  events  specified  in
clauses (A)(i) through (iv) above,  such event singly or together with any other
such event,  makes it, in the  judgment of the  Underwriters,  impracticable  to
market  the  Certificates  on the terms and in the  manner  contemplated  in the
Prospectus.

        (c) If the  obligations  of an  Underwriter  under  this  Agreement  are
terminated  pursuant  to  this  Section  and  arrangements  satisfactory  to the
non-terminating Underwriter and the Company for the purchase of the Certificates
originally allocated to the non-terminating Underwriter as set forth on Schedule
I hereto are not made within 36 hours after such default,  this Agreement  shall
terminate without liability on the part of any of the parties hereto.


        SECTION 11.   Notices.

        All notices and other  communications  hereunder shall be in writing and
shall be deemed  duly given if mailed or  transmitted  by any  standard  form of
communication.  Notices to Merrill  Lynch shall be  directed  to Merrill  Lynch,
Pierce,  Fenner & Smith Incorporated,  World Financial Center,  North Tower, New
York, New York 10281,  Attention:  Real Estate  Investment  Banking;  notices to
First Union shall be directed to First Union Capital  Markets  Corp.,  One 


<PAGE>
<PAGE>
                                      -18-


First Union Center TW-8,  Charlotte,  North Carolina 28288-0600,  Attention:  T.
Richard Kendrick;  and notices to the Company shall be directed to Merrill Lynch
Mortgage  Investors,  Inc., World Financial  Center,  North Tower, New York, New
York 100281-1315,  Attention: Secretary, with a copy to the treasurer; or, as to
any party, such other address as may hereafter be furnished by such party to the
others in writing.


        SECTION 12.   Parties.

        This  Agreement  shall inure to the  benefit of and be binding  upon the
Underwriters and the Company and their respective successors.  Nothing expressed
or  mentioned  in this  Agreement  is intended or shall be construed to give any
person,  firm or corporation,  other than the  Underwriters  and the Company and
their  respective  successors  and the  controlling  persons  and  officers  and
directors referred to in Sections 7 and 8 and their respective successors, heirs
and legal  representatives,  any legal or equitable right, remedy or claim under
or in  respect  of  this  Agreement  or any  provision  herein  contained.  This
Agreement and all conditions  and  provisions  hereof are intended to be for the
sole and  exclusive  benefit  of the  Underwriters  and the  Company  and  their
respective  successors,  and said controlling persons and officers and directors
and their respective successors,  heirs and legal  representatives,  and for the
benefit of no other person,  firm or  corporation.  No purchaser of Certificates
from an  Underwriter  shall be deemed to be a successor by reason merely of such
purchase.


        SECTION 13.   Governing Law and Time.

        This Agreement shall be governed by and construed in accordance with the
laws of the State of New York  applicable to agreements made and to be performed
in said State.


        SECTION 14.   Miscellaneous.

        This Agreement  supersedes all prior or  contemporaneous  agreements and
understandings relating to the subject matter hereof. Neither this Agreement nor
any term hereof may be changed,  waived,  discharged or  terminated  except by a
writing  signed by the party against whom  enforcement  of such change,  waiver,
discharge or termination  is sought.  This Agreement may be signed in any number
of counterparts, each of which shall be deemed an original, which taken together
shall constitute one and the same instrument.


<PAGE>
<PAGE>


        If  the  foregoing  is in  accordance  with  your  understanding  of our
agreement, please sign and return to the Company a counterpart hereof, whereupon
this instrument,  along with all  counterparts,  will become a binding agreement
among the Underwriters and the Company in accordance with its terms.

                                    Very truly yours,

                                    MERRILL LYNCH MORTGAGE
                                     INVESTORS, INC.


                                    By: /s/ Bruce L. Ackerman
                                       --------------------------------------
                                    Name:         Bruce L. Ackerman
                                    Title:        Vice President

CONFIRMED AND ACCEPTED, 
  as of the date first above written:

MERRILL LYNCH, PIERCE, FENNER & SMITH
  INCORPORATED



By:  /s/ Robert J. Fitzpatrick
    ------------------------------------
Name:       Robert J. Fitzpatrick
Title:      Vice President

FIRST UNION CAPITAL MARKETS CORP.



By:  /s/ John P. Evans, Jr.
    ------------------------------------
Name:         John P. Evans, Jr.
Title:        Senior Vice President




<PAGE>
<PAGE>



                                   SCHEDULE I

Underwriting Agreement, dated as of April 1, 1996.
Cut-off Date: April 1, 1996


CERTIFICATES:

Merrill Lynch Mortgage Investors, Inc.
Mortgage Pass-Through Certificates, Series 1996-C1

<TABLE>
<CAPTION>
                                           Initial Aggregate      Initial Aggregate
                                              Certificate            Certificate
                    Initial Aggregate      Principal Balances    Principal Balances
      Class            Certificate          to be Purchased        to be Purchased         Initial           Purchase
   Designation      Principal Balances      by Merrill Lynch       by First Union     Pass-Through Rate      Price(1)      Rating(2)
   -----------     -------------------      ----------------       --------------     -----------------      --------      ---------
<S>                <C>                    <C>                   <C>                         <C>              <C>            <C> 
       A-1         $  182,300,000         $   91,150,000        $    91,150,000             7.15%            100.968750%     AAA
       A-2         $   27,813,000         $   13,906,500        $    13,906,500             7.24%            101.078125%     AAA
       A-3         $  226,505,616         $  113,252,808        $   113,252,808             7.42%            100.968750%     AAA
      A-PO         $      254,384         $      127,192        $       127,192              N/A             40.562500%      AAA
        B          $   38,833,000         $   19,416,500        $    19,416,500             7.42%            100.156250%      AA
        C          $   38,833,000         $   19,416,500        $    19,416,500             7.42%            99.140625%       A
        D          $   32,361,000         $   16,180,500        $    16,180,500             7.42%            96.140625%      BBB

- ------------------------
<FN>
(1)     Expressed as a percentage of the initial aggregate Certificate Principal
        Balance of the  relevant  class of  Certificates  to be  purchased.  The
        purchase price for each class of the  Certificates  will include accrued
        interest  at the initial  Pass-Through  Rate  therefor on the  aggregate
        stated or notional amount,  as applicable,  thereof to be purchased from
        the Cut-off Date to but not including the Closing Date.

(2)     By each of Fitch Investors  Service,  L.P. and Standard & Poor's Ratings
        Services.
</FN>
</TABLE>



<PAGE>
<PAGE>



                                   EXHIBIT A-1

(a)     For Structural Term Sheets:

        Investors should read the Underwriter's Statement which accompanies this
Structural Term Sheet.

        Prospective  investors  are advised to read  carefully,  and should rely
solely  on,  the  final   prospectus  and  prospectus   supplement  (the  "Final
Prospectus")  relating  to the  securities  referred  to herein in making  their
investment  decision.  This  Structural Term Sheet does not include all relevant
information  relating to the  Securities  described  herein (the  "Securities"),
particularly  with  respect to the risks and special  considerations  associated
with an investment  in the  Securities.  All  structural  information  contained
herein is preliminary and it is anticipated  that such  information will change.
Any  information  contained  herein will be more fully described in, and will be
fully  superseded  by, the  descriptions  of the collateral and structure in the
preliminary prospectus supplement and Final Prospectus. Although the information
contained  in  this  Structural  Term  Sheet  is  based  on  sources  which  the
Underwriter believes to be reliable,  the Underwriter makes no representation or
warranty that such information is accurate or complete.  Such information should
not be viewed as projections,  forecast, predictions or opinions with respect to
value.  Prior to making any investment  decision,  a prospective  investor shall
receive  and  fully  review  the  Final  Prospectus.  NOTHING  HEREIN  SHOULD BE
CONSIDERED AN OFFER TO SELL OR SOLICITATION OF AN OFFER TO BUY ANY SECURITIES.

(b)     For Computational Materials:

        Investors  should read the  Underwriter's  Statement  which  accompanies
these Computational  Materials.  If the Statement is not attached please contact
your account representative.  Do not use or rely on this information if you have
not received and reviewed the Statement.

        These  Computational  Materials  have been  based  upon the  assumptions
described  above.  These  assumptions  will most likely not represent the actual
experience of the Mortgage Pool in the future.  The Computational  Materials are
intended to illustrate  variations in yield on the [Offered  Certificates] under
such  assumptions.  No  representation  is made  herein as to the actual rate or
timing of principal  payments or prepayments  on any of the underlying  Mortgage
Loans in the  Mortgage  Pool or the actual  performance  characteristics  of the
[Offered Certificates].



<PAGE>
<PAGE>


                                   EXHIBIT A-2

For Collateral Term Sheets:

        Investors should read the Underwriter's Statement which accompanies this
Collateral Term Sheet.

        Prospective  investors  are advised to carefully  read,  and should rely
solely  on,  the  final   prospectus  and  prospectus   supplement  (the  "Final
Prospectus") relating to the securities referred to herein (the "Securities") in
making their  investment  decision.  This Collateral Term Sheet does not include
all  relevant   information   relating  to  the  collateral   described  herein,
particularly  with  respect to the risks and special  considerations  associated
therewith.  All collateral  information contained herein is preliminary and such
information may change.  Although the  information  contained in this Collateral
Term Sheet is based on sources  which the  Underwriter  believes to be reliable,
the Underwriter  makes no  representation  or warranty that such  information is
accurate or  complete.  Such  information  should not be viewed as  projections,
forecasts,  predictions  or opinions with respect to value.  Prior to making any
investment  decision, a prospective investor should receive and fully review the
Final  Prospectus.  NOTHING  HEREIN  SHOULD  BE  CONSIDERED  AN OFFER TO SELL OR
SOLICITATION OF AN OFFER TO BUY ANY SECURITIES.

        This Collateral Term Sheet and the information  contained herein will be
superseded by the  description  of the  collateral  contained in the  Prospectus
Supplement [for any Collateral Term Sheet following the initial  Collateral Term
Sheet;  and  supersedes  all prior  Collateral  Term Sheets and the  information
contained herein].






<PAGE>




<PAGE>
                                                                  Execution Copy

================================================================================


                     MERRILL LYNCH MORTGAGE INVESTORS, INC.
                                    Depositor

                                       and

                     GE CAPITAL ASSET MANAGEMENT CORPORATION
                                 Master Servicer

                                       and

                          GE CAPITAL REALTY GROUP, INC.
                                Special Servicer

                                       and

                    BANKERS TRUST COMPANY OF CALIFORNIA, N.A.
                                     Trustee

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

                         POOLING AND SERVICING AGREEMENT

                            Dated as of April 1, 1996

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

                                  $647,219,459

                       Mortgage Pass-Through Certificates

                                 Series 1996-C1


================================================================================




<PAGE>
<PAGE>


                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----
                              ARTICLE I DEFINITIONS

SECTION 1.01. Defined Terms...................................................4
      Accrued Certificate Interest............................................4
      Accrued Component Interest..............................................4
      Acquisition Date........................................................4
      Additional Trust Fund Expense...........................................4
      Advance.................................................................4
      Adverse REMIC Event.....................................................5
      Affiliate...............................................................5
      Agreement...............................................................5
      Appraisal Reduction Amount..............................................5
      Appraisal Reduction Amount Shortfall....................................5
      Appraised Value.........................................................5
      Assignment of Leases....................................................5
      Assumed Scheduled Payment...............................................5
      Authenticating Agent....................................................6
      Available Distribution Amount...........................................6
      Balloon Mortgage Loan...................................................6
      Balloon Payment.........................................................6
      Bankruptcy Code.........................................................6
      Breach..................................................................7
      Book-Entry Certificate..................................................7
      Business Day............................................................7
      CERCLA..................................................................7
      Certificate.............................................................7
      Certificate Account.....................................................7
      Certificate Factor......................................................7
      Certificate Notional Amount.............................................7
      Certificate Owner.......................................................7
      Certificate Principal Balance...........................................7
      Certificate Register....................................................8
      Certificate Registrar...................................................8
      Certificateholder.......................................................8
      Class...................................................................8
      Class A-1 Certificate...................................................8
      Class A-2 Certificate...................................................8
      Class A-3 Certificate...................................................8
      Class A-PO Certificate..................................................8
      Class A-PO Fraction.....................................................9
      Class B Certificate.....................................................9

                                       i



<PAGE>
<PAGE>

      Class C Certificate.....................................................9
      Class D Certificate.....................................................9
      Class E Certificate.....................................................9
      Class F Certificate.....................................................9
      Class G Certificate.....................................................9
      Class IO Certificate....................................................9
      Class Prepayment Percentage.............................................9
      Class Principal Balance.................................................9
      Class R-I Certificate..................................................10
      Class R-II Certificate.................................................10
      Class R-III Certificate................................................10
      Closing Date...........................................................10
      Code...................................................................10
      Collection Period......................................................10
      Collection Report......................................................10
      Component IO-1.........................................................10
      Component IO-2.........................................................10
      Component IO-3.........................................................11
      Component..............................................................11
      Component Notional Amount..............................................11
      Controlling Class......................................................11
      Corporate Trust Office.................................................11
      Corrected Mortgage Loan................................................11
      Custodian..............................................................11
      Cut-off Date...........................................................11
      Cut-off Date Balance...................................................11
      Cut-off Date Discount Balance..........................................11
      Debt Service Coverage Ratio............................................11
      Defaulted Mortgage Loan................................................12
      Definitive Certificate.................................................12
      Depositor..............................................................12
      Depository.............................................................12
      Depository Participant.................................................12
      Determination Date.....................................................12
      Directly Operate.......................................................12
      Discount Mortgage Loan.................................................13
      Discount Mortgage Loan PO Strip........................................13
      Disqualified Organization..............................................13
      Distributable Certificate Interest.....................................13
      Distribution Account...................................................13
      Distribution Date......................................................14
      Distribution Date Statement............................................14
      Document Defect........................................................14
      Due Date...............................................................14
      Eligible Account.......................................................14

                                       ii



<PAGE>
<PAGE>

      ERISA..................................................................14
      Escrow Payment.........................................................14
      Event of Default.......................................................14
      Exchange Act...........................................................14
      Extension Adviser......................................................14
      FDIC...................................................................15
      FHLMC..................................................................15
      Final Recovery Determination...........................................15
      First Union............................................................15
      Fitch..................................................................15
      FNMA...................................................................15
      Ground Lease...........................................................15
      Hazardous Materials....................................................15
      Holder.................................................................15
      HUD-Approved Servicer..................................................15
      Impound Reserve........................................................15
      Independent............................................................16
      Independent Appraiser..................................................16
      Independent Contractor.................................................16
      Insurance Policy.......................................................16
      Insurance Proceeds.....................................................16
      Interested Person......................................................17
      Investment Account.....................................................17
      Issue Price............................................................17
      Late Collections.......................................................17
      Liquidation Event......................................................17
      Liquidation Proceeds...................................................17
      Loan-to-Value Ratio....................................................18
      Majority Subordinate Certificateholder.................................18
      Master Servicer........................................................18
      Master Servicer Strip..................................................18
      Master Servicer Strip Rate.............................................18
      Master Servicing Fee...................................................18
      Master Servicing Fee Rate..............................................18
      Merrill Lynch..........................................................18
      Monthly Payment........................................................18
      Mortgage...............................................................19
      Mortgage File..........................................................19
      Mortgage Loan..........................................................20
      Mortgage Loan Purchase Agreements......................................20
      Mortgage Loan Schedule.................................................20
      Mortgage Loan Seller...................................................21
      Mortgage Note..........................................................21
      Mortgage Pool..........................................................21
      Mortgage Rate..........................................................21

                                      iii



<PAGE>
<PAGE>

      Mortgaged Property.....................................................21
      Mortgagor..............................................................21
      Net Aggregate Prepayment Interest Shortfall............................21
      Net Investment Earnings................................................21
      Net Investment Loss....................................................22
      Net Mortgage Rate......................................................22
      Net Operating Income...................................................22
      New Lease..............................................................22
      Nonrecoverable Advance.................................................22
      Nonrecoverable P&I Advance.............................................22
      Nonrecoverable Servicing Advance.......................................22
      Non-Registered Certificate.............................................22
      Non-United States Person...............................................22
      Officers' Certificate..................................................23
      Opinion of Counsel.....................................................23
      Original Component Notional Amount.....................................23
      Original Class Principal Balance.......................................23
      OTS....................................................................23
      Ownership Interest.....................................................23
      Pass-Through Rate......................................................23
      Paying Agent...........................................................24
      Penalty Interest.......................................................24
      Percentage Interest....................................................24
      Permitted Investments..................................................24
      Permitted Transferee...................................................26
      Person.................................................................26
      Phase I Environmental Assessment.......................................26
      P&I Advance............................................................26
      P&I Advance Date.......................................................26
      Plurality Residual Certificateholder...................................26
      Prepayment Assumption..................................................26
      Prepayment Interest Excess.............................................26
      Prepayment Interest Shortfall..........................................26
      Prepayment Premium.....................................................27
      Prime Rate.............................................................27
      Principal Distribution Amount..........................................27
      Principal Prepayment...................................................28
      Principal Recovery Fee.................................................28
      Prospectus.............................................................28
      Prospectus Supplement..................................................28
      Purchase Price.........................................................28
      Qualified Insurer......................................................29
      Rating Agency..........................................................29
      Realized Loss..........................................................29
      Record Date............................................................29

                                       iv



<PAGE>
<PAGE>

      Registered Certificate.................................................29
      Regular Certificate....................................................29
      Reimbursement Rate.....................................................30
      REMIC..................................................................30
      REMIC I................................................................30
      REMIC I Regular Interest...............................................30
      REMIC I Regular PO Interests...........................................30
      REMIC I Remittance Rate................................................30
      REMIC II...............................................................30
      REMIC II Regular Interest..............................................30
      REMIC II Remittance Rate...............................................31
      REMIC III..............................................................31
      REMIC III Certificate..................................................31
      REMIC Administrator....................................................31
      REMIC Provisions.......................................................31
      Rents from Real Property...............................................31
      REO Account............................................................31
      REO Acquisition........................................................31
      REO Disposition........................................................31
      REO Extension..........................................................31
      REO Loan...............................................................31
      REO Property...........................................................32
      REO Revenues...........................................................32
      REO Tax................................................................32
      Request for Release....................................................32
      Required Appraisal.....................................................32
      Required Appraisal Mortgage Loan.......................................33
      Required Appraisal Value...............................................33
      Reserve Account........................................................33
      Reserve Funds..........................................................33
      Residual Certificate...................................................33
      Responsible Officer....................................................33
      Scheduled Payment......................................................33
      Securities Act.........................................................33
      Senior Certificate.....................................................33
      Servicing Account......................................................33
      Servicing Advances.....................................................34
      Servicing Fees.........................................................34
      Servicing File.........................................................34
      Servicing Officer......................................................34
      Servicing Standard.....................................................34
      Servicing Transfer Event...............................................35
      Single Certificate.....................................................35
      Special Servicer.......................................................35
      Special Servicing Fee..................................................35


                                       v



<PAGE>
<PAGE>

      Special Servicing Fee Rate.............................................35
      Specially Serviced Mortgage Loan.......................................35
      Standard & Poor's......................................................37
      Startup Day............................................................37
      Stated Maturity Date...................................................37
      Stated Principal Balance...............................................37
      Stripped Mortgage Loan.................................................38
      Subordinated Certificate...............................................38
      Sub-Servicer...........................................................38
      Sub-Servicing Agreement................................................38
      Tax Matters Person.....................................................38
      Tax Returns............................................................38
      Transaction Screen Process.............................................38
      Transfer...............................................................38
      Transferee.............................................................38
      Transferor.............................................................39
      Trust Fund.............................................................39
      Trustee................................................................39
      Trustee's Fee..........................................................39
      Trustee Fee Rate.......................................................39
      UCC....................................................................39
      UCC Financing Statement................................................39
      Uncertificated Accrued Interest........................................39
      Uncertificated Distributable Interest..................................39
      Uncertificated Principal Balance.......................................40
      Underwriter............................................................40
      United States Person...................................................40
      Updated Mortgage Loan Schedule.........................................40
      Voting Rights..........................................................40
      Weighted Average Effective REMIC I Remittance Rate.....................41
      Yield Maintenance Charge...............................................41

    ARTICLE II CONVEYANCE OF MORTGAGE LOANS; REPRESENTATIONS AND 
               WARRANTIES; ORIGINAL ISSUANCE OF CERTIFICATES

SECTION 2.01. Conveyance of Mortgage Loans...................................42
SECTION 2.02. Acceptance of REMIC I by Trustee...............................43
SECTION 2.03. Mortgage Loan Seller's Repurchase of Mortgage Loans for 
                Document Defects and Breaches of Representations and 
                Warranties...................................................44
SECTION 2.04. Representations and Warranties of Depositor....................45
SECTION 2.05. Execution, Authentication and Delivery of Class R-I 
                Certificates; Creation of REMIC I Regular Interests..........47
SECTION 2.06. Conveyance of REMIC I Regular Interests; Acceptance of 
                REMIC II by Trustee..........................................47

                                       vi



<PAGE>
<PAGE>

SECTION 2.07 Execution, Authentication and Delivery of Class R-II 
                Certificates.................................................47
SECTION 2.08 Conveyance of REMIC II Regular Interests; Acceptance of 
                REMIC III by Trustee.........................................48
SECTION 2.09 Execution, Authentication and Delivery of REMIC III 
                Certificates.................................................48

           ARTICLE III ADMINISTRATION AND SERVICING OF THE TRUST FUND

SECTION 3.01. Administration of the Mortgage Loans...........................48
SECTION 3.02. Collection of Mortgage Loan Payments...........................49
SECTION 3.03. Collection of Taxes, Assessments and Similar Items; Servicing 
                Accounts; Reserve Accounts...................................50
SECTION 3.04. Certificate Account and Distribution Account...................52
SECTION 3.05. Permitted Withdrawals From the Certificate Account and the 
                Distribution Account.........................................55
SECTION 3.06. Investment of Funds in the Certificate Account, the 
                Distribution Account and the REO Account.....................58
SECTION 3.07. Maintenance of Insurance Policies; Errors and Omissions 
                and Fidelity Coverage........................................60
SECTION 3.08. Enforcement of Alienation Clauses..............................62
SECTION 3.09. Realization Upon Defaulted Mortgage Loans; Required 
                Appraisals...................................................62
SECTION 3.10. Trustee and Custodian to Cooperate; Release of Mortgage Files..66
SECTION 3.11. Servicing Compensation.........................................67
SECTION 3.12. Property Inspections; Collection of Financial Statements; 
                Delivery of Certain Reports..................................69
SECTION 3.13. Annual Statement as to Compliance..............................71
SECTION 3.14. Reports by Independent Public Accountants......................71
SECTION 3.15. Access to Certain Information..................................72
SECTION 3.16. Title to REO Property; REO Account.............................73
SECTION 3.17. Management of REO Property.....................................74
SECTION 3.18. Sale of Mortgage Loans and REO Properties......................77
SECTION 3.19. Additional Obligations of Master Servicer......................80
SECTION 3.20. Modifications, Waivers, Amendments and Consents................80
SECTION 3.21. Transfer of Servicing Between Master Servicer and Special 
                Servicer; Record Keeping.....................................83
SECTION 3.22. Sub-Servicing Agreements.......................................84
SECTION 3.23. Representations and Warranties of Master Servicer and Special 
                Servicer.....................................................86
SECTION 3.24. Duties of Extension Adviser....................................89
SECTION 3.25. Election of Extension Adviser..................................89
SECTION 3.26. Limitation on Liability of Extension Adviser...................91


                                      vii



<PAGE>
<PAGE>


                    ARTICLE IV PAYMENTS TO CERTIFICATEHOLDERS

SECTION 4.01. Distributions..................................................92
SECTION 4.02. Statements to Certificateholders; Collection Reports..........100
SECTION 4.03. P&I Advances..................................................107
SECTION 4.04. Allocation of Appraisal Reduction Amounts and Realized Losses 
                and Additional Trust Fund Expenses..........................109
SECTION 4.05. Calculations..................................................110
SECTION 4.06. Use of Agents.................................................111

                           ARTICLE V THE CERTIFICATES

SECTION 5.01. The Certificates..............................................112
SECTION 5.02. Registration of Transfer and Exchange of Certificates.........112
SECTION 5.03. Book-Entry Certificates.......................................118
SECTION 5.04. Mutilated, Destroyed, Lost or Stolen Certificates.............119
SECTION 5.05. Persons Deemed Owners.........................................119

     ARTICLE VI THE DEPOSITOR, THE MASTER SERVICER AND THE SPECIAL SERVICER

SECTION 6.01. Liability of Depositor, Master Servicer and Special Servicer..120
SECTION 6.02. Merger, Consolidation or Conversion of Depositor or Master 
                Servicer or Special Servicer................................120
SECTION 6.03. Limitation on Liability of Depositor, Master Servicer and 
                Special Servicer............................................121
SECTION 6.04. Resignation of Master Servicer and the Special Servicer.......121
SECTION 6.05. Rights of Depositor and Trustee in Respect of Master Servicer
                and the Special Servicer....................................122
SECTION 6.06. Depositor, Master Servicer and Special Servicer to Cooperate 
                with Trustee................................................123
SECTION 6.07. Depositor, Special Servicer and Trustee to Cooperate with 
                Master Servicer.............................................123
SECTION 6.08. Depositor, Master Servicer and Trustee to Cooperate with 
                Special Servicer............................................123
SECTION 6.09. Designation of Special Servicer by the Controlling Class......123
SECTION 6.10. Master Servicer or Special Servicer as Owner of a Certificate.124

                               ARTICLE VII DEFAULT

SECTION 7.01.  Events of Default............................................126
SECTION 7.02. Trustee to Act; Appointment of Successor......................129
SECTION 7.03. Notification to Certificateholders............................130
SECTION 7.04. Waiver of Events of Default...................................130
SECTION 7.05.  Additional Remedies of Trustee Upon Event of Default.........131


                                      viii



<PAGE>
<PAGE>

                       ARTICLE VIII CONCERNING THE TRUSTEE

SECTION 8.01. Duties of Trustee.............................................132
SECTION 8.02. Certain Matters Affecting Trustee.............................133
SECTION 8.03. Trustee Not Liable for Validity or Sufficiency of
                Certificates or Mortgage Loans..............................134
SECTION 8.04. Trustee May Own Certificates..................................134
SECTION 8.05. Fees and Expenses of Trustee; Indemnification of Trustee......135
SECTION 8.06. Eligibility Requirements for Trustee..........................135
SECTION 8.07. Resignation and Removal of Trustee............................136
SECTION 8.08. Successor Trustee.............................................137
SECTION 8.09. Merger or Consolidation of Trustee............................137
SECTION 8.10. Appointment of Co-Trustee or Separate Trustee.................138
SECTION 8.11. Appointment of Custodians.....................................139
SECTION 8.12. Appointment of Authenticating Agents..........................139
SECTION 8.13. Appointment of Paying Agent...................................140
SECTION 8.14. Appointment of REMIC Administrators...........................141
SECTION 8.15. Access to Certain Information.................................142
SECTION 8.16. Representations and Warranties of Trustee.....................142
SECTION 8.17. Reports to the Securities and Exchange Commission; Available 
                Information.................................................143

                             ARTICLE IX TERMINATION

SECTION 9.01. Termination Upon Repurchase or Liquidation of All Mortgage
                Loans.......................................................145
SECTION 9.02. Additional Termination Requirements...........................150

                      ARTICLE X ADDITIONAL REMIC PROVISIONS

SECTION 10.01. REMIC Administration.........................................152

                       ARTICLE XI MISCELLANEOUS PROVISIONS

SECTION 11.01. Amendment....................................................157
SECTION 11.02. Recordation of Agreement; Counterparts.......................159
SECTION 11.03. Limitation on Rights of Certificateholders...................159
SECTION 11.04. Governing Law................................................160
SECTION 11.05. Notices......................................................160
SECTION 11.06. Severability of Provisions...................................160
SECTION 11.07. Grant of a Security Interest.................................161
SECTION 11.08. Streit Act...................................................161
SECTION 11.09. Successors and Assigns; Beneficiaries........................162
SECTION 11.10. Article and Section Headings.................................162
SECTION 11.10. Notices to Rating Agencies...................................162
SECTION 11.11. Complete Agreement...........................................163


                                       ix



<PAGE>
<PAGE>


                                    EXHIBITS

<TABLE>
<CAPTION>
Exhibit Description                Exhibit No.        Section Reference
- -------------------                -----------        -----------------
<S>                                    <C>        <C>
Form of Class A-1 Certificate          A-1        Section 1.01 Definition of
                                                  "Class A-1 Certificate"

Form of Class A-2 Certificate          A-2        Section  1.01 Definition of
                                                  "Class A-2 Certificate"

Form of Class A-3 Certificate          A-3        Section  1.01 Definition of
                                                  "Class A-3 Certificate"

Form of Class A-PO Certificate         A-4        Section 1.01 Definition of
                                                  "Class A-PO Certificate"

Form of Class B Certificate            A-5        Section 1.01 Definition of
                                                  "Class B Certificate"

Form of Class C Certificate            A-6        Section 1.01 Definition of
                                                  "Class C Certificate"

Form of Class D Certificate            A-7        Section 1.01 Definition of
                                                  "Class D Certificate"

Form of Class E Certificate            A-8        Section 1.01 Definition of
                                                  "Class E Certificate"

Form of Class F Certificate            A-9        Section 1.01 Definition of
                                                  "Class F Certificate"

Form of Class G Certificate           A-10        Section 1.01 Definition of
                                                  "Class G Certificate"

Form of Class IO Certificate          A-11        Section 1.01 Definition of
                                                  "Class IO Certificate"

Form of Class R-I Certificate         A-12        Section 1.01 Definition of
                                                  "Class R-I Certificate"

Form of Class R-II Certificate        A-13        Section 1.01 Definition of
                                                  "Class R-II Certificate"

Form of Class R-III Certificate       A-14        Section 1.01 Definition of
                                                  "Class R-III Certificate"
</TABLE>


                                       x



<PAGE>
<PAGE>

<TABLE>
<CAPTION>
Exhibit Description                Exhibit No.        Section Reference
- -------------------                -----------        -----------------
<S>                                    <C>        <C>
Mortgage Loan Schedule                  B         Section 1.01 Definition of
                                                  "Mortgage Loan Schedule"

Form of Schedule of Exceptions          C         Section 2.02(a)
to Mortgage File Delivery

Form of Master Servicer Request for    D-1        Section 1.01 Definition of
Release                                           "Request for Release";
                                                  Section 2.03(b); Section
                                                  3.10(a); and Section 3.10(b)

Form of Special Servicer Request       D-2        Section 1.01 Definition of
for Release                                       "Request for Release";
                                                  Section 3.10(b)

Calculation of NOI/Debt Service        E-1        Section 1.01 Definition of
Coverage Ratios                                   "Net Operating Income";
                                                  Section 3.12(b)

Form of Updated Mortgage Loan          E-2        Section 3.12(c); and Section
Schedule                                          4.02(b)

Copy of Letter of Representations       F         Section 4.01(d)
among Depositor, Trustee and
initial Depository

Form of Certificate from Holder        G-1        Section 5.02(b)
(Transferor) of a Certificate to
the Certificate Registrar

Form of Certificate from Proposed      G-2        Section 5.02(b)
Transferee of a Certificate to
Certificate Registrar

Form of Certificate from Proposed      G-3        Section 5.02(b)
Transferee of a Certificate to
Certificate Registrar for non-QIBs

Form of Certificate (to Certificate     H         Section 5.02(c)
Registrar) by Prospective
Transferor that it is not a Plan or
certain other Persons
</TABLE>

                                       xi



<PAGE>
<PAGE>

<TABLE>
<CAPTION>
Exhibit Description                Exhibit No.        Section Reference
- -------------------                -----------        -----------------
<S>                                    <C>        <C>
Form of Transfer Affidavit and         I-1        Section 5.02(d)(i)(B)
Agreement regarding Class R-I
Certificates

Form of Transferor Certificate         I-2        Section 5.02(d)(i)(D)
regarding Class R-I, R-II and R-III
Certificates

Form of Notice and Acknowledgment      J-1        Section 6.09

Form of Acknowledgment of Proposed     J-2        Section 6.09
Special Servicer

Form of UCC-1 financing statement       K         Section 11.07

Form of Schedule of Holders of          L         Section 4.02(a)
each Class of Regular Certificates
</TABLE>

                                       xii



<PAGE>
<PAGE>




                  This Pooling and Servicing  Agreement (this  "Agreement"),  is
dated and effective as of April 1, 1996, among MERRILL LYNCH MORTGAGE INVESTORS,
INC., as Depositor, GE CAPITAL ASSET MANAGEMENT CORPORATION, as Master Servicer,
GE CAPITAL REALTY GROUP, INC., as Special Servicer, and BANKERS TRUST COMPANY OF
CALIFORNIA, N.A., as Trustee.

                             PRELIMINARY STATEMENT:

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

                           As  provided herein,  the Trustee will elect to treat
the  segregated  pool of assets  consisting  of the  Mortgage  Loans (as defined
herein) and certain other  related  assets  subject to this  Agreement as a real
estate mortgage  investment conduit (a "REMIC") for federal income tax purposes,
and such  segregated  pool of assets will be  designated as "REMIC I." The Class
R-I Certificates will represent the sole class of "residual  interests" in REMIC
I for purposes of the REMIC  Provisions  (as defined  herein)  under the federal
income tax law.  Except as provided  below,  each of the "regular  interests" in
REMIC I (each, a "REMIC I Regular  Interest") will relate to a specific Mortgage
Loan.  Each such REMIC I Regular  Interest will have a remittance  rate equal to
the Net Mortgage  Rate (as defined  herein) of the  Mortgage  Loan to which such
REMIC I Regular Interest  relates,  an initial  uncertificated  stated principal
amount  equal to the Cut-off  Date  Balance (as defined  herein) of the Mortgage
Loan to which  such  REMIC I  Regular  Interest  relates  and a latest  possible
maturity date set to the Stated Maturity Date of the Mortgage Loan to which such
REMIC I Regular Interest relates.  However, with respect to each REMIC I Regular
Interest  that  relates to a Discount  Mortgage  Loan (as defined  herein),  two
uncertificated  REMIC I Regular Interests will be issued by REMIC I: (i) a REMIC
I Regular PO Interest (as defined herein), which will not have a remittance rate
but will have an initial stated  principal  amount (the initial  "Uncertificated
Principal  Balance")  equal to the Discount  Mortgage  Loan PO Strip (as defined
herein) and a latest  possible  maturity date set to the Stated Maturity Date of
the Discount  Mortgage Loan having the latest Stated  Maturity  Date, and (ii) a
regular interest which will have a remittance rate equal to 7.42% and an initial
uncertificated  principal balance equal to the Cut-off Date Discount Balance (as
defined herein) and a latest  possible  maturity date set to the Stated Maturity
Date of the Discount Mortgage Loan having the latest Stated Maturity Date.

                  As  provided  herein,  the  Trustee  will  elect to treat  the
segregated pool of assets consisting of the REMIC I Regular Interests as a REMIC
for federal  income tax  purposes,  and such  segregated  pool of assets will be
designated as "REMIC II". The Class R-II  Certificates  will  represent the sole
class of "residual  interests" in REMIC II for purposes of the REMIC  Provisions
(as  defined   herein)  under  federal  income  tax  law.  The  following  table
irrevocably  sets  forth  the  designation,   remittance  rate  (the  "REMIC  II
Remittance  Rate"),  the  initial  Uncertificated  Principal  Balance and latest
possible  maturity  date for each of the  "regular  




<PAGE>
<PAGE>

                                      -2-

interests" in REMIC II (the "REMIC II Regular Interests").  None of the REMIC II
Regular Interests will be certificated.


<TABLE>
<CAPTION>
                    Corresponding
                      REMIC III                REMIC II             Initial Uncertificated           Rated Final
 Designation         Certificate           Remittance Rate            Principal Balance         Distribution Date (2)
 -----------         -----------           ---------------            -----------------         ---------------------
      <S>             <C>                    <C>                           <C>                    <C> 
      S               Class A-1              Variable(1)                   $182,300,000           April 25, 2028(3)
      T               Class A-2              Variable(1)                    $27,813,000           April 25, 2028(3)
      U               Class A-3              Variable(1)                   $226,505,616           April 25, 2028(3)
      V               Class B                Variable(1)                    $38,833,000           April 25, 2028(3)
      W               Class C                Variable(1)                    $38,833,000           April 25, 2028(3)
      X               Class D                Variable(1)                    $32,361,000           April 25, 2028(3)
      Y               Classes E,F&G          Variable(1)                   $100,319,459           April 25, 2028(3)
      Z               Class A-PO                  0%                           $254,384(4)        April 25, 2028(3)
</TABLE>
              
- ---------------------------
(1)  Calculated in accordance with the definition of "REMIC II Remittance Rate".

(2)  Determined solely for purposes of satisfying  Treasury  regulation  section
     1.860G-1(a)(4)(iii).

(3)  Set to the date that is two years  after the first  Distribution  Date that
     follows the end of the amortization  term for the Mortgage Loan that, as of
     the Cut-off Date,  has the longest  amortization  term  scheduled  maturity
     date.

(4)  Equal to the sum of the REMIC I Regular PO Interests.

                  As  provided  herein,  the  Trustee  will  elect to treat  the
segregated  pool of assets  consisting  of the REMIC II Regular  Interests  as a
REMIC for federal income tax purposes,  and such  segregated pool of assets will
be designated as REMIC III. The Class R-III  Certificates will evidence the sole
class of "residual  interests" in REMIC III for purposes of the REMIC Provisions
under federal  income tax law. The following  table  irrevocably  sets forth the
designation,  pass-through  rate (the  "Pass-Through  Rate"),  initial aggregate
stated  principal  amount (the initial  "Class  Principal  Balance")  and latest
possible maturity date for each of the Regular Certificates.





<PAGE>
<PAGE>
                                      -3-


<TABLE>
<CAPTION>
          Class                                                  Initial Class                  Rated Final
       Designation             Pass-Through Rate(1)            Principal Balance           Distribution Date (3)
       -----------             -------------------             -----------------           ---------------------
     <S>                              <C>                           <C>                      <C>
     Class A-1                        7.15%                         $182,300,000             April 25, 2028(4)
     Class A-2                        7.24%                          $27,813,000             April 25, 2028(4)
     Class A-3                        7.42%                         $226,505,616             April 25, 2028(4)
     Class A-PO                        (5)                              $254,384             April 25, 2028(4)
     Class B                          7.42%                          $38,833,000             April 25, 2028(4)
     Class C                          7.42%                          $38,833,000             April 25, 2028(4)
     Class D                          7.42%                          $32,361,000             April 25, 2028(4)
     Class IO                          (2)                            (2)                    April 25, 2028(4)
     Class E                          7.42%                          $48,541,000             April 25, 2028(4)
     Class F                          7.42%                          $32,361,000             April 25, 2028(4)
     Class G                          7.42%                          $19,417,459             April 25, 2028(4)
</TABLE>

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

(2)  The Class IO Certificates will not have specified Class Principal Balances,
     and will be entitled to receive  interest in an amount  equal to the sum of
     the interest accrued on its three Components.

(3)  Determined solely for purposes of satisfying  Treasury  regulation  section
     1.860G-1(a)(4)(iii).

(4)  Set to the date that is five years after the first  Distribution  Date that
     follows the scheduled  maturity date for the Mortgage Loan with the longest
     remaining term to scheduled maturity.

(5)  The Class A-PO Certificates are not entitled to distributions of interest.


                  The aggregate  Cut-off Date Balance (as defined herein) of the
Mortgage Loans, the aggregate  Uncertificated  Principal  Balance of the REMIC I
Regular Interests,  the aggregate  Uncertificated Principal Balance of the REMIC
II Regular Interests and the aggregate Class Principal Balance of the respective
Classes of Certificates evidencing "regular interests" in REMIC III will in each
case be $647,219,459.

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





<PAGE>
<PAGE>
                                      -4-


                                    ARTICLE I
                                   DEFINITIONS
                  SECTION 1.01. Defined Terms.

                  Whenever used in this Agreement,  including in the Preliminary
Statement,  the  following  words and  phrases,  unless  the  context  otherwise
requires, shall have the meanings specified in this Article.

                  "Accrued Certificate  Interest":  With respect to any Class of
Regular  Certificates  (other than the Class IO and Class A-PO Certificates) for
any Distribution  Date, one month's interest at the Pass-Through Rate applicable
to such Class of Certificates for such Distribution Date, accrued on the related
Class  Principal  Balance  (as  adjusted  by  any  Appraisal  Reduction  Amount)
outstanding  immediately  prior to such  Distribution  Date. With respect to the
Class IO Certificates  for any distribution  Date, the sum of Accrued  Component
Interest  for  each  of its  Components  for  such  Distribution  Date.  Accrued
Certificate  Interest  shall  be  calculated  on the  basis  of a  360-day  year
consisting of twelve 30-day months.

                  "Accrued Component  Interest":  With respect to each Component
for any  Distribution  Date, the sum of one month's interest at the Pass-Through
Rate  applicable to such Component for such  Distribution  Date,  accrued on the
Component  Notional  Amount (as adjusted by any Appraisal  Reduction  Amount) of
such Component, outstanding immediately prior to such Distribution Date. Accrued
Component Interest shall be calculated on the basis of a 360-day year consisting
of twelve 30-day months.

                  "Acquisition  Date":  With  respect to any REO  Property,  the
first day on which such REO Property is  considered  to be acquired by the Trust
Fund within the meaning of Treasury regulation Section  1.856-6(b)(1),  which is
the  first  day on which  the  Trust  Fund is  treated  as the owner of such REO
Property for federal income tax purposes.

                  "Additional  Trust Fund Expense":  Any Special Servicing Fees,
Principal  Recovery Fees and, in accordance  with Sections  3.03(d) and 4.03(d),
interest on Advances payable to the Master Servicer and the Special Servicer, as
well as any of the expenses of the Trust Fund that may be withdrawn (x) pursuant
to any of clauses (viii), (ix), (xi), (xii) and (xiii) of Section 3.05(a) out of
general  collections  on the Mortgage Loans and any REO Properties on deposit in
the  Certificate  Account or (y)  pursuant to clause (ii) or any of clauses (iv)
through (vi) of Section 3.05(b) out of general collections on the Mortgage Loans
and any REO Properties on deposit in the Distribution Account; provided that for
purposes of the  allocations  contemplated by Section 4.04 no such expense shall
have been  incurred by the Trust Fund until such time as the payment  thereof is
actually made from the Certificate  Account or the Distribution  Account, as the
case may be.

                  "Advance":  Any P&I Advance or Servicing Advance.





<PAGE>
<PAGE>
                                      -5-


                  "Adverse REMIC Event":  As defined in Section 10.01(i).

                  "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.

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

                  "Appraisal  Reduction Amount":  The excess, if any, of (a) the
sum of, as of the Determination Date immediately  succeeding the date on which a
Required Appraisal is obtained,  (i) the Stated Principal Balance of the subject
Required Appraisal Mortgage Loan, (ii) to the extent not previously  advanced by
or on behalf of the Master  Servicer or the Trustee,  all unpaid interest on the
Required  Appraisal Mortgage Loan through the most recent Due Date prior to such
Determination  Date at a per annum rate equal to the related Net Mortgage  Rate,
(iii) all accrued but unpaid Master  Servicing  Fees and  Additional  Trust Fund
Expenses in respect of such Required  Appraisal  Mortgage Loan, (iv) all related
unreimbursed  Advances made by or on behalf of the Master Servicer,  the Special
Servicer or the Trustee with respect to such  Required  Appraisal  Mortgage Loan
and  (v) all  currently  due and  unpaid  real  estate  taxes  and  assessments,
insurance premiums,  and, if applicable,  ground rents in respect of the related
Mortgaged Property over (b) the Required Appraisal Value.

                  "Appraisal  Reduction  Amount  Shortfall":  The  product of an
Appraisal  Reduction Amount and the Pass-Through Rate applicable to the Class of
Certificates to which such Appraisal Reduction Amount has been allocated (or the
Pass-Through  Rate  for  the  IO-1  Component  with  respect  to  the  Class  IO
Certificates).

                  "Appraised  Value":  With respect to each Mortgaged  Property,
the  appraised  value  thereof  based  upon the most  recent  appraisal  that is
contained in the related Servicing File.

                  "Assignment   of  Leases":   With  respect  to  any  Mortgaged
Property,  any  assignment of leases,  rents and profits or similar  document or
instrument  executed by the Mortgagor in connection  with the origination of the
related Mortgage Loan.

                  "Assumed  Scheduled  Payment":  With  respect  to any  Balloon
Mortgage Loan for its Stated Maturity Date (provided that such Mortgage Loan has
not been paid in full on or before such date and no other  Liquidation Event has
occurred in respect  thereof)  and for any  subsequent  Due Date  therefor as of
which such Mortgage  Loan remains  outstanding  and part of the Trust Fund,  the
scheduled  monthly  payment of  principal  and/or  interest  deemed to be due in
respect thereof on such Due Date equal to the Scheduled  Payment that would have
been  due in  respect  of such  Mortgage  Loan on such  Due  Date if it had been
required to continue to 




<PAGE>
<PAGE>
                                      -6-


pay in accordance with the amortization  schedule, in effect prior to its Stated
Maturity Date, and without regard to the occurrence of its Stated Maturity Date.
With respect to any REO Loan,  for any Due Date therefor as of which the related
REO Property  remains part of the Trust Fund, the scheduled  monthly  payment of
principal  and/or  interest deemed to be due in respect thereof on such Due Date
equal to the  Scheduled  Payment  that  would  have been due in  respect  of the
predecessor  Mortgage Loan on such Due Date had it remained  outstanding (or, if
the  predecessor  Mortgage  Loan was a Balloon  Mortgage  Loan and such Due Date
coincides  with or follows what had been its Stated  Maturity  Date, the Assumed
Scheduled  Payment that would have been deemed due in respect of the predecessor
Mortgage Loan on such Due Date had it remained outstanding).

                  "Authenticating  Agent:  Any  authenticating  agent  appointed
pursuant to Section 8.12.

                  "Available   Distribution   Amount":   With   respect  to  any
Distribution Date, an amount equal to, without  duplication,  (a) the sum of (i)
the  aggregate  of the  amounts on deposit in the  Certificate  Account  and the
Distribution  Account as of the close of business  on the related  Determination
Date, (ii) the aggregate  amount of any P&I Advances made by the Master Servicer
for  distribution  on the  Certificates  on such  Distribution  Date pursuant to
Section 4.03,  (iii) if and to the extent not included in the amount referred to
in subclause (a)(i),  the aggregate amount  transferred from the REO Account (if
established)  to the Certificate  Account during the month of such  Distribution
Date,  on or prior to the P&I Advance  Date in such  month,  pursuant to Section
3.16(c),  and (iv) the aggregate  amount deposited by the Master Servicer in the
Distribution  Account for such  Distribution  Date  pursuant to Section  3.19 in
connection with Prepayment  Interest  Shortfalls,  net of (b) the portion of the
amount  described  in  subclauses  (a)(i) and (a)(iii) of this  definition  that
represents one or more of the following: (i) collected Monthly Payments that are
due on a Due Date following the end of the related Collection  Period,  (ii) any
amounts payable or  reimbursable to any Person from the (a) Certificate  Account
pursuant to clauses (ii)-(xv) of Section 3.05(a) or (b) the Distribution Account
pursuant  to  clauses  (iii) and (viii) of Section  3.05(b),  (iii) any  amounts
payable or reimbursable to the Trustee from the Distribution Account pursuant to
clauses (ii) and clauses (iv) through (vi) of Section  3.05(b),  (iv) Prepayment
Premiums and Yield  Maintenance  Charges,  and (v) any amounts  deposited in the
Certificate Account or the Distribution Account in error.

                  "Balloon  Mortgage  Loan":  Any  Mortgage  Loan  that  by  its
original terms or by virtue of any  modification  entered into as of the Closing
Date provides for an amortization  schedule extending beyond its Stated Maturity
Date.

                  "Balloon  Payment":  With respect to any Balloon Mortgage Loan
as of any date of  determination,  the Scheduled  Payment  payable on the Stated
Maturity Date of such Mortgage Loan.

                  "Bankruptcy  Code":  The federal  Bankruptcy  Code, as amended
from time to time (Title 11 of the United States Code).





<PAGE>
<PAGE>
                                      -7-


                  "Breach":  As defined in Section 2.03(a).

                  "Book-Entry  Certificate":  Any Certificate  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 institutions in New York, New York or the city in which the
Corporate Trust Office of the Trustee is located, are authorized or obligated by
law or executive order to remain closed.

                  "CERCLA":    The   Comprehensive    Environmental    Response,
Compensation and Liability Act of 1980, as amended.

                  "Certificate":   Any   one   of   the   Depositor's   Mortgage
Pass-Through  Certificates,  Series  1996-C1,  as  executed  by the  Certificate
Registrar and authenticated and delivered hereunder by the Authenticating Agent.

                  "Certificate  Account":  The  segregated  account or  accounts
created and  maintained by the Master  Servicer  pursuant to Section  3.04(a) on
behalf of the Trustee in trust for  Certificateholders,  which shall be entitled
"GE Capital Asset Management  Corporation,  as Master Servicer for Bankers Trust
Company  of  California,  N.A.,  as  Trustee,  on behalf of and in trust for the
registered  holders  of  Merrill  Lynch  Mortgage   Investors,   Inc.,  Mortgage
Pass-Through Certificates, Series 1996-C1".

                  "Certificate  Factor":  With  respect  to any Class of Regular
Certificates  (other  than  the  Class  IO  Certificates),  as of  any  date  of
determination,  a fraction,  expressed as a decimal  carried to six places,  the
numerator of which is the then related Class Principal Balance,  as the case may
be,  and the  denominator  of  which is the  related  Original  Class  Principal
Balance.

                  "Certificate  Notional  Amount":  With respect to any Class IO
Certificate,  as of any date of  determination,  the then  outstanding  notional
amount of such Certificate  equal to the product of (a) the Percentage  Interest
evidenced  by  such  Certificate,  multiplied  by (b)  the  aggregate  Component
Notional Amount of each of the Components.

                  "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 any Regular
Certificate   (other  than  a  Class  IO   Certificate),   as  of  any  date  of
determination,  the then outstanding  principal amount of such Certificate equal
to the product of (a) the  Percentage  Interest  evidenced by 




<PAGE>
<PAGE>
                                      -8-


such  Certificate,  multiplied  by (b) the then Class  Principal  Balance of the
Class of Certificates to which such Certificate belongs.

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

                  "Certificateholder": The Person in whose name a Certificate is
registered in the Certificate  Register,  except that (i) neither a Disqualified
Organization  nor a  Non-United  States  Person  shall be Holder  of a  Residual
Certificate  for any purpose  hereof and, (ii) solely for the purposes of giving
any consent,  approval or waiver  pursuant to this Agreement that relates to any
of the Depositor,  either Mortgage Loan Seller, the Master Servicer, the Special
Servicer or the Trustee in its respective  capacity as such (except with respect
to Sections 3.20(d) and 11.01 hereof and any consent approval or waiver relating
to the Majority Subordinate  Certificate holder), any Certificate  registered in
the name of the Depositor, either Mortgage Loan Seller, the Master Servicer, the
Special  Servicer  or the  Trustee,  as the  case  may  be,  or any  Certificate
registered  in the  name of any of its  Affiliates,  shall be  deemed  not to be
outstanding,  and the Voting  Rights to which it is entitled  shall not be taken
into account in  determining  whether the requisite  percentage of Voting Rights
necessary to effect any such consent,  approval or waiver that relates to it has
been obtained.  The Certificate  Registrar shall be entitled to request and rely
upon a certificate of the Depositor, the Master Servicer or the Special Servicer
in  determining  whether a Certificate is registered in the name of an Affiliate
of such Person. 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 the  Depository  Participants,  except  as
otherwise specified herein; provided,  however, that the parties hereto 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 alphabetical and, if applicable, numerical class designation.

                  "Class A-1  Certificate":  Any one of the Certificates  with a
"Class  A-1"  designation  on the  face  thereof,  substantially  in the form of
Exhibit A-1 attached  hereto,  and evidencing a "regular  interest" in REMIC III
for purposes of the REMIC Provisions.

                  "Class A-2  Certificate":  Any one of the Certificates  with a
"Class  A-2"  designation  on the  face  thereof,  substantially  in the form of
Exhibit A-2 attached  hereto,  and evidencing a "regular  interest" in REMIC III
for purposes of the REMIC Provisions.

                  "Class A-3  Certificate":  Any one of the Certificates  with a
"Class  A-3"  designation  on the  face  thereof,  substantially  in the form of
Exhibit A-3 attached  hereto,  and evidencing a "regular  interest" in REMIC III
for purposes of the REMIC Provisions.

                  "Class A-PO  Certificate":  Any one of the Certificates with a
"Class  A-PO"  designation  on the face  thereof,  substantially  in the form of
Exhibit A-4 attached  hereto,  and evidencing a "regular  interest" in REMIC III
for purposes of the REMIC Provisions.





<PAGE>
<PAGE>
                                      -9-


                  "Class A-PO Fraction":  With respect to each Discount Mortgage
Loan a fraction,  the  numerator of which is 7.42% minus the Net  Mortgage  Rate
thereof and the denominator of which is 7.42%.

                  "Class  B  Certificate":  Any one of the  Certificates  with a
"Class B" designation on the face thereof,  substantially in the form of Exhibit
A-5  attached  hereto,  and  evidencing  a "regular  interest"  in REMIC III for
purposes of the REMIC Provisions.

                  "Class  C  Certificate":  Any one of the  Certificates  with a
"Class C" designation on the face thereof,  substantially in the form of Exhibit
A-6  attached  hereto,  and  evidencing  a "regular  interest"  in REMIC III for
purposes of the REMIC Provisions.

                  "Class  D  Certificate":  Any one of the  Certificates  with a
"Class D" designation on the face thereof,  substantially in the form of Exhibit
A-7  attached  hereto,  and  evidencing  a "regular  interest"  in REMIC III for
purposes of the REMIC Provisions.

                  "Class  E  Certificate":  Any one of the  Certificates  with a
"Class E" designation on the face thereof,  substantially in the form of Exhibit
A-8  attached  hereto,  and  evidencing  a "regular  interest"  in REMIC III for
purposes of the REMIC Provisions.

                  "Class  F  Certificate":  Any one of the  Certificates  with a
"Class F" designation on the face thereof,  substantially in the form of Exhibit
A-9  attached  hereto,  and  evidencing  a "regular  interest"  in REMIC III for
purposes of the REMIC Provisions.

                  "Class  G  Certificate":  Any one of the  Certificates  with a
"Class G" designation on the face thereof,  substantially in the form of Exhibit
A-10  attached  hereto,  and  evidencing  a "regular  interest" in REMIC III for
purposes of the REMIC Provisions.

                  "Class IO  Certificate":  Any one of the  Certificates  with a
"Class IO" designation on the face thereof, substantially in the form of Exhibit
A-11  attached  hereto,  and  evidencing  a "regular  interest" in REMIC III for
purposes of the REMIC Provisions.

                  "Class   Prepayment   Percentage":   With   respect   to   any
Distribution  Date and the Class A-1, Class A-2, Class A-3, Class A-PO, Class B,
Class C,  Class D,  Class E, Class F and Class G  Certificates,  the  percentage
obtained by dividing the portion,  if any, of the Principal  Distribution Amount
distributed to the respective Class of Certificates on such  Distribution  Date,
by the  total  Principal  Distribution  Amount  distributed  to all  Classes  of
Certificates on such Distribution Date.

                  "Class Principal  Balance":  The aggregate principal amount of
any  Class  of  Regular  Certificates  (other  than the  Class IO  Certificates)
outstanding as of any date of  determination.  As of the Closing Date, the Class
Principal  Balance of each such Class of  Certificates  shall equal the Original
Class Principal Balance thereof.  On each Distribution Date, the Class Principal
Balance of each such Class of Certificates shall be reduced by the




<PAGE>
<PAGE>
                                      -10-


amount of any  distributions of principal made thereon on such Distribution Date
pursuant to Section 4.01 or 9.01, as applicable, and shall be further reduced by
the amount of any Realized Losses and Additional  Trust Fund Expenses  allocated
thereto on such Distribution Date pursuant to Section 4.04(a).

                  "Class R-I  Certificate":  Any one of the Certificates  with a
"Class  R-I"  designation  on the  face  thereof,  substantially  in the form of
Exhibit  A-12  attached  hereto,  and  evidencing  the sole  class of  "residual
interests" in REMIC I for purposes of the REMIC Provisions.

                  "Class R-II  Certificate":  Any one of the Certificates with a
"Class  R-II"  designation  on the face  thereof,  substantially  in the form of
Exhibit  A-13  attached  hereto,  and  evidencing  the sole  class of  "residual
interests" in REMIC II for purposes of the REMIC Provisions.

                  "Class R-III Certificate":  Any one of the Certificates with a
"Class  R-III"  designation  on the face thereof,  substantially  in the form of
Exhibit  A-14  attached  hereto,  and  evidencing  the sole  class of  "residual
interests" in REMIC III for purposes of the REMIC Provisions.

                  "Closing Date":  April 3, 1996.

                  "Code":  The Internal Revenue Code of 1986.

                  "Collection  Period":  With respect to any Distribution  Date,
the period  commencing  immediately  following  the  Determination  Date for the
preceding  Distribution Date (or, in the case of the initial  Distribution Date,
commencing  immediately  following the Cut-off Date) and ending on and including
the related Determination Date.

                  "Collection  Report": The monthly report to be prepared by the
Master Servicer and Special Servicer,  and delivered to the Paying Agent and the
Depositor pursuant to Section 4.02(b).

                  "Component  IO-1":  One of three  components  of the  Class IO
Certificates  having a Component  Notional Amount equal to the aggregate initial
Uncertificated Principal Balance of the REMIC II Regular Interests,  outstanding
from  time to  time  and  reduced  on each  Distribution  Date by any  Appraisal
Reduction Amount allocated to any Class of Certificates.

                  "Component  IO-2":  One of three  components  of the  Class IO
Certificates  having  a  Component  Notional  Amount  equal  to the  Certificate
Principal Balance of the Class A-1 Certificates, outstanding from time to time.





<PAGE>
<PAGE>
                                      -11-


                  "Component  IO-3":  One of three  components  of the  Class IO
Certificates  having  a  Component  Notional  Amount  equal  to the  Certificate
Principal Balance of the Class A-2 Certificates, outstanding from time to time.

                  "Component":  Each  of  Component  IO-1,  Component  IO-2  and
Component IO-3, and collectively, the "Components".

                  "Component Notional Amount":  The notional principal amount on
which any of Component IO-1, Component IO-2 or Component IO-3 accrues interest.

                  "Controlling  Class":  As of any  date of  determination,  the
Class of Certificates  outstanding,  other than the Residual Certificates or the
Class IO Certificates,  (a) which bear the latest alphabetical Class designation
and (b) the Class Principal Balance of which is greater than 20% of the Original
Class Principal  Balance thereof;  provided,  however,  that if no such Class of
Certificates  has a Class  Principal  Balance  greater  than 20% of its Original
Class Balance,  the Controlling Class shall be the Class of Certificates  (other
than the Residual  Certificates or the Class IO Certificates) bearing the latest
alphabetical designation. With respect to determining the Controlling Class, the
Class A-1,  Class A-2, Class A-3 and Class A-PO  Certificates  shall be deemed a
single Class of Certificates.

                  "Corporate Trust Office": The principal corporate trust office
of the Trustee at which at any particular time its corporate trust business with
respect to this Agreement shall be administered, which office at the date of the
execution  of this  Agreement  is located at 3 Park Plaza,  16th Floor,  Irvine,
California 92714.

                  "Corrected  Mortgage Loan":  Any Mortgage Loan that had been a
Specially  Serviced  Mortgage Loan but has ceased to be such in accordance  with
the definition of "Specially Serviced Mortgage Loan".

                  "Custodian":  A  Person  who is at any time  appointed  by the
Trustee pursuant to Section 8.11 as a document custodian for the Mortgage Files,
which Person shall not be the Depositor or an Affiliate of the Depositor.

                  "Cut-off Date":  April 1, 1996.

                  "Cut-off Date Balance": With respect to any Mortgage Loan, the
outstanding  principal  balance of such  Mortgage  Loan as of the Cut-off  Date,
after application of all unscheduled payments of principal received on or before
such date and the principal component of all Scheduled Payments due on or before
such date, whether or not received.

                  "Cut-off Date Discount Balance":  With respect to any Discount
Mortgage  Loan,  the Cut-Off Date Balance  minus the Discount  Mortgage  Loan PO
Strip.

                  "Debt Service  Coverage  Ratio":  With respect to any Mortgage
Loan,  as of any date of  determination,  the  ratio of (x) the  annualized  Net
Operating  Income  (before  payment




<PAGE>
<PAGE>
                                      -12-


of any debt service on such Mortgage  Loan)  generated by the related  Mortgaged
Property  during the most recently  ended period of not less than six months and
not more  than  twelve  months  for which  financial  statements,  if  available
(whether or not audited) have been received by or on behalf of the Mortgage Loan
Seller  (prior  to the  Closing  Date) or the  Master  Servicer  or the  Special
Servicer  (following  the Closing  Date),  to (y) twelve times the amount of the
Monthly   Payment  in  effect  for  such  Mortgage  Loan  as  of  such  date  of
determination.

                  "Defaulted  Mortgage  Loan":  A  Mortgage  Loan  (i)  that  is
delinquent in an amount equal to at least two Monthly  Payments  (not  including
the  Balloon  Payment)  or is  delinquent  thirty days or more in respect of its
Balloon Payment, in either case such delinquency to be determined without giving
effect to any grace period  permitted by the related  Mortgage or Mortgage  Note
and without regard to any  acceleration  of payments under the related  Mortgage
and  Mortgage  Note,  or (ii) as to which the  Master  Servicer  or the  Special
Servicer  has,  by written  notice to the  related  Mortgagor,  accelerated  the
maturity of the indebtedness evidenced by the related Mortgage Note.

                  "Definitive Certificate":  As defined in Section 5.03(a).

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

                  "Depository":  The Depository Trust Company,  or any successor
Depository  hereafter named as contemplated by Section  5.03(c).  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  Participant":  A  broker,  dealer,  bank or other
financial  institution or other Person for whom from time to time the Depository
effects  book-entry  transfers  and  pledges of  securities  deposited  with the
Depository.

                  "Determination  Date": With respect to any Distribution  Date,
the 12th day of the month in which such  Distribution  Date  occurs,  or if such
12th day is not a Business Day, the Business Day immediately preceding.

                   "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 or lease,  the performance of any  construction  work thereon or any use of
such REO Property in a trade or business conducted by REMIC I other than through
an Independent Contractor;  provided,  however, that the Trustee (or the Special
Servicer or any  Sub-Servicer  on behalf of the Trustee) shall not be considered
to Directly  Operate an REO Property  solely because the Trustee (or the Special
Servicer or any Sub-Servicer on behalf of the Trustee) establishes rental terms,




<PAGE>
<PAGE>
                                      -13-


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.

                  "Discount  Mortgage  Loan":  Each  Mortgage  Loan having a Net
Mortgage Rate less than 7.42%.

                  "Discount  Mortgage  Loan  PO  Strip":  With  respect  to each
Discount  Mortgage  Loan,  an amount equal to the Cut-off  Date Balance  thereof
multiplied by an amount equal to the Class A-PO Fraction related thereto.

                  "Disqualified  Organization":  Any of the  following:  (i) the
United States or a possession  thereof,  any State or any political  subdivision
thereof, 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 FHLMC, a majority of its board of directors is not selected
by any  such  governmental  unit),  (ii)  a  foreign  government,  international
organization, or any agency or instrumentality of either of the foregoing, (iii)
any organization (except certain farmers' cooperatives  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 on unrelated  business taxable  income),  (iv) rural electric and telephone
cooperatives  described  in Section  1381 of the Code or (v) any other Person so
designated by the Trustee or the Certificate  Registrar 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.

                  "Distributable  Certificate  Interest":  With  respect  to any
Class of Regular Certificates (other than the Class A-PO Certificates),  for any
Distribution Date, the Accrued Certificate  Interest in respect of such Class of
Certificates for such Distribution  Date, reduced (to not less than zero) by the
product  of (i)  any  Net  Aggregate  Prepayment  Interest  Shortfall  for  such
Distribution Date,  multiplied by (ii) a fraction,  expressed as a decimal,  the
numerator of which is the Accrued Certificate  Interest in respect of such Class
of Certificates for such Distribution  Date, and the denominator of which is the
aggregate Accrued Certificate  Interest in respect of all the Classes of Regular
Certificates for such Distribution Date.

                  "Distribution  Account":  The  segregated  account or accounts
created and maintained by the Paying Agent on behalf of the Trustee  pursuant to
Section  3.04(b) which shall be entitled  "Bankers  Trust Company of California,
N.A., as Trustee,  in trust for the registered holders of Merrill Lynch Mortgage
Investors, Inc., Mortgage Pass-Through Certificates, Series 1996-C1."





<PAGE>
<PAGE>
                                      -14-


                  "Distribution  Date":  The 25th day of any  month,  or if such
25th  day is  not a  Business  Day,  the  Business  Day  immediately  following,
commencing in May, 1996.

                  "Distribution Date Statement":  As defined in Section 4.02(a).

                  "Document Defect":  As defined in Section 2.03(a).

                  "Due Date":  With respect to (i) any Mortgage Loan on or prior
to its  Stated  Maturity  Date,  the day of the month  set forth in the  related
Mortgage  Note on which each Monthly  Payment on such Mortgage Loan is scheduled
to be first due; (ii) any Mortgage Loan after its Stated  Maturity Date, the day
of the  month set  forth in the  related  Mortgage  Note on which  each  Monthly
Payment on such Mortgage Loan had been  scheduled to be first due; and (iii) any
REO Loan,  the day of the month set forth in the related  Mortgage Note on which
each Monthly Payment on the related Mortgage Loan had been scheduled to be first
due.

                  "Eligible  Account":  Any of (i) an account  maintained with a
federal or state  chartered  depository  institution or trust company,  and with
respect to deposits  held for 365 days or more in such account the (a) long-term
deposit  or  unsecured  debt  obligations  of (or of such  institution's  parent
holding  company)  which are rated  "AA" by Fitch (if then  rated by Fitch)  and
Standard & Poor's at any time such funds are on deposit therein, or with respect
to  deposits  held for less  than 365 days in such  account  the (b)  short-term
deposits of which (or of such  institution's  parent holding  company) are rated
F-1+ or A-1+ by Fitch (if then rated by Fitch) and Standard & Poor's at any time
such  funds are on  deposit  therein,  or (ii) a  segregated  trust  account  or
accounts maintained with a federal or state chartered depository  institution or
trust company acting in its fiduciary  capacity,  which,  in the case of a state
chartered  depository  institution  or trust  company is subject to  regulations
regarding fiduciary funds on deposit therein substantially similar to 12 CFR ss.
9.10(b),  having in either  case a  combined  capital  and  surplus  of at least
$50,000,000  and  subject  to  supervision  or  examination  by federal or state
authority,  or the use of such  account  would not,  in and of  itself,  cause a
qualification,  downgrading or withdrawal of the then-current rating assigned to
any Class of Certificates, as confirmed in writing by each Rating Agency).

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

                  "Escrow Payment":  Any payment received by the Master Servicer
or the Special Servicer for the account of any Mortgagor for application  toward
the payment of real estate taxes, assessments,  insurance premiums, ground rents
(if  applicable) and other items for which an escrow or reserve has been created
in respect of the related Mortgaged Property.

                  "Event of  Default":  One or more of the events  described  in
Section 7.01(a).

                  "Exchange Act":  Securities Exchange Act of 1934, as amended.

                  "Extension Adviser":  As defined in Section 3.24(a).





<PAGE>
<PAGE>
                                      -15-


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

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

                  "Final Recovery Determination": A determination by the Special
Servicer with respect to any defaulted Mortgage Loan or REO Property (other than
a Mortgage Loan or REO  Property,  as the case may be, that was purchased by the
Mortgage Loan Seller pursuant to the related  Mortgage Loan Purchase  Agreement,
by the Majority  Subordinate  Certificateholder  pursuant to Section 3.18(b), by
the Master  Servicer or the Special  Servicer  pursuant to Section 3.18(c) or by
the  Depositor or the Master  Servicer  pursuant to Section 9.01) that there has
been a  recovery  of all  Insurance  Proceeds,  Liquidation  Proceeds  and other
payments or recoveries that the Special  Servicer has determined,  in accordance
with the Servicing Standard, will be ultimately recoverable.

                  "First  Union":  First  Union  Capital  Markets  Corp.  or its
successor in interest.

                  "Fitch":  Fitch  Investors  Service,  L.P. or its successor in
interest.  If neither  such rating  organization  nor any  successor  remains in
existence,  "Fitch" shall be deemed to refer to such other nationally recognized
statistical  rating  organization or other comparable  Person  designated by the
Depositor, notice of which designation shall be given to the Trustee, the Master
Servicer  and the  Special  Servicer,  and  specific  ratings  of  Fitch  herein
referenced  shall be deemed to refer to the  equivalent  ratings of the party so
designated.

                  "FNMA":  Federal National Mortgage Association.

                  "Ground Lease":  As defined in Section 2.01(e)(xix) hereof.

                  "Hazardous  Materials":  Any  dangerous,  toxic  or  hazardous
pollutants,  chemicals,  wastes, or substances,  including,  without limitation,
those so  identified  pursuant  to CERCLA or any other  federal,  state or local
environmental  related laws and regulations  now existing or hereafter  enacted,
and specifically including, without limitation, asbestos and asbestos-containing
materials,   polychlorinated   biphenyls  ("PCBs"),  radon  gas,  petroleum  and
petroleum products, urea formaldehyde and any substances classified as being "in
inventory",  "usable work in process" or similar  classification which would, if
classified as unusable, be included in the foregoing definition.

                  "Holder":  A Certificateholder.

                  "HUD-Approved  Servicer": A servicer approved by the Secretary
of Housing and Urban Development pursuant to Section 207 of the National Housing
Act.

                  "Impound Reserve":  As defined in Section 3.16(c) hereof.





<PAGE>
<PAGE>
                                      -16-


                  "Independent": When used with respect to any specified Person,
any such Person who (i) is in fact  independent of the  Depositor,  the Mortgage
Loan  Sellers,  the  Master  Servicer,  the  Special  Servicer  and  any and all
Affiliates  thereof,  (ii) does not have any direct financial interest in or any
material  indirect  financial  interest  in  any of the  Depositor,  the  Master
Servicer,  the  Special  Servicer  or any  Affiliate  thereof,  and (iii) is not
connected with the Depositor,  the Master Servicer,  the Special 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 Master
Servicer,  the Special  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 Master  Servicer,  the Special  Servicer or any Affiliate
thereof, as the case may be.

                  "Independent  Appraiser":  An  Independent  professional  real
estate  appraiser who is a member in good  standing of the Appraisal  Institute,
and, if the State in which the subject  Mortgaged  Property is located certifies
or licenses  appraisers,  certified or licensed in such State,  and in each such
case,  who has a minimum of five years  experience in the subject  property type
and market.

                  "Independent   Contractor":   Any  Person  that  would  be  an
"independent  contractor"  with respect to REMIC I within the meaning of Section
856(d)(3)  of the Code if REMIC I were a real estate  investment  trust  (except
that the ownership  test 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,  or such other interest in any Class of Certificates as is set
forth in an  Opinion  of  Counsel,  which  shall be at no  expense to the Master
Servicer,  the Special Servicer, the Trustee or the Trust Fund, delivered to the
Trustee),  so long as REMIC I does not  receive or derive  any income  from such
Person and provided that the relationship  between such Person and REMIC I is at
arm's   length,   all  within  the  meaning  of  Treasury   regulation   Section
1.856-4(b)(5),  or any other Person upon receipt by the Trustee of an Opinion of
Counsel,  which  shall be at no  expense  to the Master  Servicer,  the  Special
Servicer,  the Trustee or the Trust  Fund,  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, or
cause any income  realized in respect of such REO Property to fail to qualify as
Rents from Real Property.

                  "Insurance  Policy":  With respect to any Mortgage  Loan,  any
hazard insurance policy, flood insurance policy, title policy or other insurance
policy that is maintained  from time to time in respect of such Mortgage Loan or
the related Mortgaged Property.

                  "Insurance  Proceeds":   Proceeds  paid  under  any  Insurance
Policy,  to the extent such proceeds are not applied to the  restoration  of the
related Mortgaged Property,  released to the Mortgagor, or any tenants or ground
lessors,  as the case may be,  pursuant to the terms of the related  Mortgage or
lease, in accordance with the Servicing Standard.





<PAGE>
<PAGE>
                                      -17-


                  "Interested Person": The Depositor, the Mortgage Loan Sellers,
the Master Servicer, the Special Servicer,  any Holder of a Certificate,  or any
Affiliate of any such Person.

                  "Investment Account":  As defined in Section 3.06(a).

                  "Issue Price": With respect to each Class of Certificates, the
"issue  price"  as  defined  in the Code and  Treasury  regulations  promulgated
thereunder.

                  "Late  Collections":  With respect to any Mortgage  Loan,  all
amounts  received  thereon  during any Collection  Period,  whether as payments,
Insurance  Proceeds,  Liquidation  Proceeds or otherwise,  which  represent late
collections of the principal  and/or  interest  portions of a Scheduled  Payment
(other  than a Balloon  Payment) or an Assumed  Scheduled  Payment in respect of
such  Mortgage  Loan due or deemed  due on a Due Date in a  previous  Collection
Period,  or on a Due Date coinciding with or preceding the Cut-off Date, and not
previously  recovered.  With  respect to any REO Loan,  all amounts  received in
connection with the related REO Property during any Collection  Period,  whether
as Insurance Proceeds,  Liquidation Proceeds,  REO Revenues or otherwise,  which
represent  late  collections  of the principal  and/or  interest  portions of an
Assumed Scheduled  Payment in respect of the predecessor  Mortgage Loan or of an
Assumed Scheduled Payment in respect of such REO Loan due or deemed due on a Due
Date in a previous Collection Period and not previously recovered.

                  "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 with respect to such Mortgage Loan;  (iii) such
Mortgage Loan is repurchased  by a Mortgage Loan Seller  pursuant to the related
Mortgage Loan Purchase Agreement; or (iv) such Mortgage Loan is purchased by the
Majority  Subordinate  Certificateholder  pursuant  to Section  3.18(b),  by the
Master  Servicer or the Special  Servicer  pursuant to Section 3.18(c) or by the
Depositor or the Master  Servicer  pursuant to Section 9.01. With respect to any
REO Property  (and the related REO Loan),  any of the  following  events:  (i) a
Final Recovery  Determination is made with respect to such REO Property; or (ii)
such REO Property is purchased by the Depositor or the Master Servicer  pursuant
to Section 9.01.

                  "Liquidation Proceeds": All cash amounts (other than Insurance
Proceeds  and REO  Revenues)  received  by the Master  Servicer  or the  Special
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,  subject,
however,  to the rights of any tenants and ground  lessors,  as the case may be,
and the terms of the  related  Mortgage;  (ii) the  liquidation  of a  Mortgaged
Property or other  collateral  constituting  security  for a defaulted  Mortgage
Loan,  through  trustee's sale,  foreclosure sale, REO Disposition or otherwise,
exclusive  of any  portion  thereof  required  to be  released  to  the  related
Mortgagor in accordance  with applicable law and the terms and conditions of the
related  Mortgage Note and Mortgage;  (iii) the realization  upon any deficiency
judgment obtained against a Mortgagor; (iv) the purchase of a Defaulted Mortgage
Loan by the Majority Subordinate  Certificateholder  pursuant to Section 3.18(b)
or by the Master Servicer or the Special Servicer pursuant to Section 3.18(c) or
any other sale thereof  pursuant to Section  3.18(d);  (v) the  repurchase  of a
Mortgage  Loan by a Mortgage Loan Seller  pursuant to the related  Mortgage Loan
Purchase 




<PAGE>
<PAGE>
                                      -18-


Agreement;  or (vi) the  purchase  of a  Mortgage  Loan or REO  Property  by the
Depositor or the Master Servicer pursuant to Section 9.01.

                  "Loan-to-Value  Ratio":  With respect to any Mortgage Loan, as
of any  date of  determination,  a  fraction,  expressed  as a  percentage,  the
numerator of which is the then current  principal  amount of such Mortgage Loan,
and the  denominator  of which is the Appraised  Value of the related  Mortgaged
Property.

                  "Majority  Subordinate  Certificateholder":  As of any date of
determination, any single Holder of Certificates entitled to greater than 50% of
the Voting Rights  allocated to the Class of  outstanding  Regular  Certificates
(other  than the  Class IO  Certificates)  with the  latest  alphabetical  Class
designation.    With   respect   to   determining   the   Majority   Subordinate
Certificateholder,   the  Class  A-1,  Class  A-2,  Class  A-3  and  Class  A-PO
Certificates  shall be deemed to be a single  Class of  Certificates,  with such
Voting Rights  allocated  among the Holders of  Certificates  of such Classes in
proportion   to  the   respective   Certificate   Principal   Balances  of  such
Certificates.

                  "Master  Servicer":  GE Capital Asset Management  Corporation,
its successor in interest,  or any successor master servicer appointed as herein
provided.

                  "Master  Servicer  Strip":  The  right  of  GE  Capital  Asset
Management  Corporation or its assigns to receive,  on each  Distribution  Date,
monthly  interest  at the Master  Servicer  Strip Rate from  collections  on the
Stripped  Mortgage  Loan,  which right shall not be part of REMIC I, REMIC II or
REMIC III.  The Master  Servicer  Strip  shall be  calculated  on the basis of a
360-day  year  consisting  of twelve  30-day  months  and  shall be  distributed
pursuant to Section 3.05(a)(xv).

                  "Master Servicer Strip Rate": With respect to any Distribution
Date, .2350% per annum with respect to the Stripped Mortgage Loan.

                  "Master Servicing Fee": With respect to each Mortgage Loan and
REO Loan, the fee payable to the Master Servicer pursuant to Section 3.11(a).

                  "Master  Servicing  Fee Rate":  With respect to each  Mortgage
Loan, the annual rate set forth therefor in the Mortgage Loan Schedule.

                  "Merrill  Lynch":   Merrill  Lynch,  Pierce,  Fenner  &  Smith
Incorporated or its successor in interest.

                  "Monthly Payment": With respect to any Mortgage Loan as of any
Due Date,  the scheduled  monthly  payment of principal and interest or interest
only on such  Mortgage  Loan,  including any Balloon  Payment,  that is actually
payable  by the  related  Mortgagor  from  time to time  under  the terms of the
related  Mortgage  Note (as such terms may be changed or modified in  connection
with a bankruptcy or similar  proceeding  involving the related  Mortgagor or by
reason  of a  modification,  waiver  or  amendment  granted  or agreed to by the
Special Servicer pursuant to Section 3.20).





<PAGE>
<PAGE>
                                      -19-


                  "Mortgage":  With respect to any Mortgage  Loan, the mortgage,
deed of trust,  deed to secure  debt or  similar  instrument  that  secures  the
Mortgage Note and creates a lien on the related Mortgaged Property.

                  "Mortgage   File":   With  respect  to  any   Mortgage   Loan,
collectively the following documents:

                  (i)         the  original  executed  Mortgage  Note,  endorsed
                              (without  recourse,  representation  or  warranty,
                              express or implied) to the order of Bankers  Trust
                              Company of  California,  N.A.,  as trustee for the
                              registered   holders  of  Merrill  Lynch  Mortgage
                              Investors,     Inc.,     Mortgage     Pass-Through
                              Certificates, Series 1996-C1;

                  (ii)        an  original  or copy of the  Mortgage  and of any
                              intervening assignments thereof, in each case with
                              evidence of recording indicated thereon;

                  (iii)       an original or copy of any related  Assignment  of
                              Leases  (with  recording   information   indicated
                              thereon), if such item is a document separate from
                              the Mortgage;

                  (iv)        an original  executed  assignment of the Mortgage,
                              any related  Assignment of Leases (if such item is
                              a document  separate from the  Mortgage),  and any
                              other recorded  document  relating to the Mortgage
                              Loan  otherwise  included in the Mortgage File, in
                              favor of  Bankers  Trust  Company  of  California,
                              N.A.,  as trustee  for the  registered  holders of
                              Merrill Lynch Mortgage  Investors,  Inc., Mortgage
                              Pass-Through  Certificates,   Series  1996-C1,  in
                              recordable form;

                  (v)         an original assignment of all unrecorded documents
                              relating to the Mortgage Loan, in favor of Bankers
                              Trust Company of California,  N.A., as trustee for
                              the  registered  holders of Merrill Lynch Mortgage
                              Investors,     Inc.,     Mortgage     Pass-Through
                              Certificates, Series 1996-C1;

                  (vi)        originals  or copies of any  written  modification
                              agreements in those  instances  where the terms or
                              provision  of the  Mortgage or Mortgage  Note have
                              been modified;

                  (vii)       the   original   or  a  copy  of  the   policy  or
                              certificate of lender's title insurance  issued on
                              the date of the origination of such Mortgage Loan,
                              or,  if  such  policy  has  not  been  issued,  an
                              irrevocable,  binding  commitment  to  issue  such
                              title insurance policy; and

                  (viii)      filed copies of any prior UCC Financing Statements
                              in favor of the  originator  of such Mortgage Loan
                              or in favor of any  assignee  prior to the 




<PAGE>
<PAGE>
                                      -20-


                              Trustee (but only to the extent the Mortgage  Loan
                              Seller  had   possession  of  such  UCC  Financing
                              Statements  prior to the  Closing  Date)  and,  if
                              there is an effective UCC  Financing  Statement in
                              favor of the  Mortgage  Loan Seller on record with
                              the  applicable  public  office for UCC  Financing
                              Statements, an original UCC-2 or UCC-3 assignment,
                              as appropriate,  in favor of Bankers Trust Company
                              of California, N.A., as trustee for the registered
                              holders of Merrill Lynch Mortgage Investors, Inc.,
                              Mortgage   Pass-Through    Certificates,    Series
                              1996-C1;

provided  that whenever the term  "Mortgage  File" is used to refer to documents
actually  received  by the Trustee or by a  Custodian  on its behalf,  such term
shall not be deemed to include such  documents  required to be included  therein
unless  they are  actually  so  received,  and with  respect  to any  receipt or
certification by the Trustee or the Custodian for documents  described in clause
(vi) of this  definition,  shall be deemed to include only such documents to the
extent the Trustee or Custodian has actual knowledge of their existence.

                  "Mortgage  Loan":  Each of the  mortgage  loans  listed on the
Mortgage  Loan  Schedule  and from time to time held in the Trust Fund.  As used
herein,  the term "Mortgage Loan" includes the related  Mortgage Note,  Mortgage
and other security documents contained in the related Mortgage File.

                  "Mortgage Loan Purchase  Agreements":  Those certain  Mortgage
Loan Purchase Agreements,  each dated as of April 1, 1996, between the Depositor
and the  respective  Mortgage  Loan Seller and  relating to the  transfer of the
related Mortgage Loans to the Depositor.

                  "Mortgage   Loan   Schedule":   The  list  of  Mortgage  Loans
transferred  on the  Closing  Date to the  Trustee as part of REMIC I,  attached
hereto as Exhibit B and in a computer readable format. Such list shall set forth
the following information with respect to each Mortgage Loan:

                  (i)         the Mortgage Loan number;

                  (ii)        the street address  (including city, state and zip
                              code) of the related Mortgaged Property;

                  (iii)       the Cut-off Date Balance;

                  (iv)        the amount of the Monthly Payment due on the first
                              Due Date following the Closing Date;

                  (v)         the Mortgage Rate;

                  (vi)        the (A) remaining term to stated  maturity and (B)
                              the Stated Maturity Date;





<PAGE>
<PAGE>
                                      -21-


                  (vii)       in  the  case  of a  Balloon  Mortgage  Loan,  the
                              remaining amortization term;

                  (viii)      whether the  Mortgage  Loan is secured by a Ground
                              Lease;

                  (ix)        the Master  Servicing Fee Rate and Master Servicer
                              Strip Rate, if any; and

                  (x)         the related Mortgage Loan Seller.

                  "Mortgage Loan Seller": Each of Merrill Lynch Mortgage Capital
Inc.  or its  successor  in  interest  and First  Union  National  Bank of North
Carolina or its successor in interest.

                  "Mortgage  Note":  The original  executed note  evidencing the
indebtedness  of a Mortgagor  under a Mortgage  Loan,  together  with any rider,
addendum or amendment  thereto,  or any renewal,  substitution or replacement of
such note.

                  "Mortgage Pool":  Collectively,  all of the Mortgage Loans and
any successor REO Loans.

                  "Mortgage  Rate":  With respect to (i) any Mortgage Loan on or
prior to its Stated  Maturity Date, the fixed  annualized rate at which interest
is scheduled  (in the absence of a default) to accrue on such Mortgage Loan from
time to time in accordance  with the related  Mortgage Note and applicable  law;
(ii) any Mortgage  Loan after its Stated  Maturity  Date,  the  annualized  rate
described in clause (i) above  determined  without regard to the passage of such
Maturity Date but giving effect to any  modification  thereof as contemplated by
Section 3.20; and (iii) any REO Loan,  the  annualized  rate described in clause
(i) or (ii), as applicable, above determined as if the predecessor Mortgage Loan
had remained outstanding.

                  "Mortgaged  Property":  The property  subject to the lien of a
Mortgage.

                  "Mortgagor":  The  obligor or  obligors  on a  Mortgage  Note,
including without limitation, any Person that has acquired the related Mortgaged
Property and assumed the obligations of the original  obligor under the Mortgage
Note.

                  "Net Aggregate Prepayment Interest Shortfall": With respect to
any  Distribution  Date,  the amount,  if any, by which (a) the aggregate of all
Prepayment  Interest  Shortfalls  incurred  in  connection  with the  receipt of
Principal  Prepayments  on the  Mortgage  Loans  during the  related  Collection
Period, exceeds (b) the aggregate amount deposited by the Master Servicer in the
Certificate  Account for such  Distribution  Date  pursuant  to Section  3.19 in
connection with such Prepayment Interest Shortfalls.

                  "Net  Investment  Earnings":  With respect to the  Certificate
Account, the Distribution Account or the REO Account (if any) for any Collection
Period,  the amount,  if any, 




<PAGE>
<PAGE>
                                      -22-


by which the  aggregate of all interest  and other income  realized  during such
Collection  Period on funds held in such  account,  exceeds the aggregate of all
losses,  if any,  incurred during such Collection  Period in connection with the
investment of such funds in accordance with Section 3.06.

                  "Net  Investment   Loss":  With  respect  to  the  Certificate
Account, the Distribution Account or the REO Account (if any) for any Collection
Period, the amount by which the aggregate of all losses, if any, incurred during
such  Collection  Period in connection with the investment of funds held in such
account in accordance  with Section 3.06,  exceeds the aggregate of all interest
and other income realized during such Collection Period on such funds.

                  "Net Mortgage Rate":  With respect to any Mortgage Loan or any
REO Loan, as of any date of determination, a rate per annum equal to the related
Mortgage  Rate  minus  the sum of the  Trustee  Fee  Rate,  the  related  Master
Servicing  Fee Rate and the Master  Servicer  Strip Rate;  provided  that if the
related  Mortgage  Rate has been  modified in  connection  with a bankruptcy  or
similar proceeding involving the related Mortgagor or a modification,  waiver or
amendment granted or agreed to by the Special Servicer pursuant to Section 3.20,
the Net Mortgage  Rate for such  Mortgage  Loan or REO Loan shall be  calculated
without regard to such event.

                  "Net  Operating  Income":  As  defined  in and  determined  in
accordance with the provisions of Exhibit E-1 attached hereto.

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

                  "Nonrecoverable  Advance":  Any  Nonrecoverable P&I Advance or
Nonrecoverable Servicing Advance.

                  "Nonrecoverable P&I Advance":  Any P&I Advance previously made
or proposed to be made in respect of any Mortgage  Loan or any REO Loan that, as
determined  by the Master  Servicer in accordance  with the Servicing  Standard,
will not be ultimately  recoverable  from late payments,  Insurance  Proceeds or
Liquidation  Proceeds,  or any other  recovery on or in respect of such Mortgage
Loan or REO Loan.

                  "Nonrecoverable  Servicing  Advance":  Any  Servicing  Advance
previously  made or  proposed  to be made in respect  of a Mortgage  Loan or REO
Property that, as determined by the Master  Servicer or the Special  Servicer in
accordance with the Servicing Standard,  will not be ultimately recoverable from
late payments,  Insurance Proceeds,  Liquidation Proceeds, or any other recovery
on or in respect of such Mortgage Loan or REO Property.

                  "Non-Registered  Certificate":  Unless  and  until  registered
under the  Securities  Act,  any Class E, Class F, Class G, Class IO, Class R-I,
Class R-II or Class R-III Certificate.

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





<PAGE>
<PAGE>
                                      -23-


                  "Officers' Certificate": A certificate signed by two Servicing
Officers of the Master Servicer or the Special Servicer, as the case may be.

                  "Opinion  of  Counsel":  A written  opinion of counsel  (which
counsel  shall be  Independent  of the  Depositor,  the Master  Servicer and the
Special  Servicer)  acceptable  to and  delivered  to the  Trustee or the Master
Servicer, as the case may be.

                  "Original  Component  Notional  Amount":  With respect to each
Component,  the initial Component Notional Amount thereof as of the Closing Date
equal to  $647,219,459,  with  respect to  Component  IO-1,  $182,300,000,  with
respect to Component IO-2, and $27,813,000, with respect to Component IO-3.

                  "Original Class Notional Amount": With respect to the Class IO
Certificates, $857,342,459

                  "Original Class Principal Balance":  With respect to any Class
of Regular  Certificates  (other  than the Class IO  Certificates),  the initial
Class  Principal  Balance  thereof  as of the  Closing  Date,  in  each  case as
specified in the Preliminary Statement.

                  "OTS":  The  Office of  Thrift  Supervision  or any  successor
thereto.

                  "Ownership Interest": As to any Certificate,  any ownership or
security  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 Rate":  With respect to:

                  (i)         the Class A-1  Certificates  for any  Distribution
                              Date, 7.15%;

                  (ii)        the Class A-2  Certificates  for any  Distribution
                              Date, 7.24%;

                  (iii)       the Class A-3  Certificates  for any  Distribution
                              Date, 7.42%;

                  (iv)        the  Class B  Certificates  for  any  Distribution
                              Date, 7.42%;

                  (v)         the  Class C  Certificates  for  any  Distribution
                              Date, 7.42%;

                  (vi)        the  Class D  Certificates  for  any  Distribution
                              Date, 7.42%;

                  (vii)       the  Class E  Certificates  for  any  Distribution
                              Date, 7.42%;

                  (viii)      the  Class F  Certificates  for  any  Distribution
                              Date, 7.42%;

                  (ix)        the  Class G  Certificates  for  any  Distribution
                              Date, 7.42%;





<PAGE>
<PAGE>
                                      -24-


                  (x)         Component  IO-1  for any  Distribution  Date,  the
                              REMIC II  Remittance  Rate  for such  Distribution
                              Date minus 7.42%;

                  (xi)        Component IO-2 for any  Distribution  Date,  .27%;
                              and

                  (xii)       Component IO-3 for any Distribution Date, .18%.

                  "Paying Agent": The paying agent appointed pursuant to Section
8.13.  If no such paying  agent has been  appointed  or if such paying agent has
been so appointed, but the Trustee shall have terminated such appointment,  then
the Trustee shall be the Paying Agent.

                  "Penalty  Interest":  With  respect to any  Mortgage  Loan (or
successor  REO Loan),  any amounts  collected  thereon,  other than late payment
charges,  or Prepayment  Premiums or Yield Maintenance  Charges,  that represent
penalty interest in excess of interest on the principal balance of such Mortgage
Loan (or successor REO Loan) accrued at the related Mortgage Rate.

                  "Percentage   Interest":   With   respect   to   any   Regular
Certificate,  the portion of the relevant Class  evidenced by such  Certificate,
expressed as a percentage,  the numerator of which is the Certificate  Principal
Balance or Certificate  Notional  Balance of such  Certificate as of the Closing
Date,  as specified on the face  thereof,  and the  denominator  of which is the
Original  Class  Principal  Balance or Original  Class  Notional  Balance of the
relevant Class. With respect to a Residual Certificate,  the percentage interest
in distributions to be made with respect to the relevant Class, as stated on the
face of such Certificate.

                  "Permitted  Investments":  Any one or  more  of the  following
obligations or securities:

                  (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. Such obligations must be limited to
                              those instruments that have a predetermined  fixed
                              dollar  amount of principal  due at maturity  that
                              cannot   vary  or  change.   If  rated,   such  an
                              obligation  should  not  have  an "r"  highlighter
                              affixed  to  its  rating  by  Standard  &  Poor's.
                              Interest may either by fixed or variable. Interest
                              should  be tied to a single  interest  rate  index
                              plus a single  fixed  spread  (if  any),  and move
                              proportionately  with that index. Such investments
                              should not be relied upon for a fixed yield;

                  (ii)        repurchase   obligations   with   respect  to  any
                              security  described  in clause  (i) above  (having
                              original  maturities  of not more than 365  days),
                              provided  that  the  short-term  deposit  or  debt
                              obligations,  of the party  agreeing to repurchase
                              such  obligations  are rated in the highest rating
                              category of each of Fitch, if rated by Fitch,  and
                              Standard & Poor's or such lower rating as will not
                              result in qualification, downgrading or withdrawal
                              of the ratings 




<PAGE>
<PAGE>
                                      -25-


                              then assigned to the Certificates, as evidenced in
                              writing by the Rating Agencies.  In addition,  any
                              such  item  should  not  have  an "r"  highlighter
                              affixed  to its rating by  Standard & Poor's,  and
                              its terms should have a predetermined fixed dollar
                              amount of  principal  due at maturity  that cannot
                              very or  change.  Interest  may either by fixed or
                              variable,  and should be tied to a single interest
                              rate  index plus a single  fixed  spread (if any),
                              and move  proportionately  with that  index.  Such
                              investments  should not be relied upon for a fixed
                              yield;

                  (iii)       certificates  of deposit,  time  deposits,  demand
                              deposits and bankers'  acceptances  of any bank or
                              trust  company  organized  under  the  laws of the
                              United  States  or  any  state   thereof   (having
                              original  maturities  of not more than 365  days),
                              the short term  obligations  of which are rated in
                              the highest rating  category of each of Fitch,  if
                              rated by  Fitch,  and  Standard  & Poor's  or such
                              lower rating as will not result in  qualification,
                              downgrading  or  withdrawal  of the  ratings  then
                              assigned  to the  Certificates,  as  evidenced  in
                              writing by the Rating Agencies.  In addition,  any
                              such  item  should  not  have  an "r"  highlighter
                              affixed  to its rating by  Standard & Poor's,  and
                              its terms should have a predetermined fixed dollar
                              amount of  principal  due at maturity  that cannot
                              very or  change.  Interest  may either by fixed or
                              variable,  and should be tied to a single interest
                              rate  index plus a single  fixed  spread (if any),
                              and move  proportionately  with that  index.  Such
                              investments  should not be relied upon for a fixed
                              yield;

                  (iv)        commercial  paper (having  original  maturities of
                              not  more  than  365  days)  of  any   corporation
                              incorporated  under the laws of the United  States
                              or any state  thereof (or if not so  incorporated,
                              the  commercial  paper  is  United  States  Dollar
                              denominated and amounts payable thereunder are not
                              subject   to  any   withholding   imposed  by  any
                              non-United States  jurisdiction) which is rated in
                              the highest rating  category of each of Fitch,  if
                              rated  by  Fitch,  and  Standard  &  Poor's.   The
                              commercial   paper   should   not   have   an  "r"
                              highlighter  affixed to its  rating by  Standard &
                              Poor's   and   by   its   terms   should   have  a
                              predetermined fixed dollar amount of principal due
                              at maturity  that cannot very or change.  Interest
                              may either by fixed or variable.  Interest  should
                              be tied to a single  interest  rate  index  plus a
                              single   fixed   spread   (if   any),   and   move
                              proportionately  with that index. Such investments
                              should not be relied upon for a fixed yield;

                  (v)         units of money  market  funds rated in the highest
                              rating  category of both Fitch, if rated by Fitch,
                              and AAAm or AAAm-G by  Standard & Poor's and which
                              maintain a constant net asset value;

                  (vi)        any other  obligation  or security  acceptable  to
                              each    Rating    Agency,    evidence   of   which
                              acceptability shall be provided in writing by each




<PAGE>
<PAGE>
                                      -26-


                              Rating Agency to the Master Servicer,  the Special
                              Servicer and the Trustee;

provided that (1) no investment  described  hereunder  shall evidence either the
right to receive (x) only  interest  with  respect to such  investment  or (y) a
yield to  maturity  greater  than  120% of the yield to  maturity  at par of the
underlying  obligations;  and (2) that no investment  described hereunder may be
purchased  at a price  greater  than par if such  investment  may be  prepaid or
called at a price less than its purchase price prior to stated maturity.

                  "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,  limited liability company,  trust,
unincorporated organization or government or any agency or political subdivision
thereof.

                  "Phase I Environmental  Assessment": A "Phase I assessment" as
described  in and  meeting  the  criteria  of Chapter 5 of the FNMA  Multifamily
Guide, as amended from time to time.

                  "P&I  Advance":  As to any  Mortgage  Loan  or REO  Loan,  any
advance made by the Master Servicer pursuant to Section 4.03(a) and (b).

                  "P&I Advance  Date":  The first  Business Day  preceding  each
Distribution Date.

                  "Plurality Residual Certificateholder": As to any taxable year
of REMIC I, REMIC II or REMIC III,  the Holder of  Certificates  entitled to the
largest  percentage  of the Voting  Rights  allocated  to the  related  Class of
Residual Certificates.

                  "Prepayment  Assumption":  For  purposes  of  determining  the
accrual of original issue discount,  market discount and premium, if any, on the
Certificates for federal income tax purposes,  0% CPR (within the meaning of the
Prospectus).

                  "Prepayment  Interest  Excess":  With  respect to any Mortgage
Loan that was  subject to a Principal  Prepayment  in full or in part during any
Collection Period,  which Principal Prepayment was applied to such Mortgage Loan
following such Mortgage Loan's Due Date in such Collection Period, the amount of
interest (net of the Trustee Fee, related Servicing Fees and Prepayment Premiums
or Yield Maintenance Charges) accrued on the amount of such Principal Prepayment
during the period from and after such Due Date, to the extent collected.

                  "Prepayment Interest Shortfall":  With respect to any Mortgage
Loan that was  subject to a Principal  Prepayment  in full or in part during any
Collection Period,  which Principal Prepayment was applied to such Mortgage Loan
prior to such Mortgage Loan's Due Date in such Collection  Period, the amount of
interest,  to the extent not collected  from the related  Mortgagor,  net of any
Prepayment Premiums or Yield Maintenance  Charges,  that would have accrued at a
rate per annum  equal to the Net  Mortgage  Rate for such  Mortgage  Loan on the
amount of such 




<PAGE>
<PAGE>
                                      -27-


Principal  Prepayment  during the period commencing on the date as of which such
Principal  Prepayment  was applied to such  Mortgage  Loan and ending on the day
immediately preceding such Due Date, inclusive.

                  "Prepayment Premium": Any premium,  penalty or fee (other than
a Yield  Maintenance  Charge)  paid or payable,  as the context  requires,  by a
Mortgagor in connection with a Principal Prepayment.

                  "Prime Rate":  The "prime rate" published in the "Money Rates"
section of The Wall Street Journal, as such "prime rate" may change from time to
time. If The Wall Street  Journal  ceases to publish the "prime rate",  then the
Master  Servicer  shall select an equivalent  publication  that  publishes  such
"prime rate";  and if such "prime rate" is no longer  generally  published or is
limited, regulated or administered by a governmental or quasi-governmental body,
then the Master  Servicer  shall select a  comparable  interest  rate index.  In
either case,  such  selection  shall be made by the Master  Servicer in its sole
discretion  and the Master  Servicer  shall  notify the  Trustee and the Special
Servicer in writing of its selection.

                  "Principal   Distribution   Amount":   With   respect  to  any
Distribution Date, the aggregate of the following:

                           (a) the  aggregate of the  principal  portions of all
                  Scheduled  Payments  (other  than  Balloon  Payments)  and any
                  Assumed  Scheduled  Payments in respect of the Mortgage  Loans
                  for their  respective Due Dates  occurring  during the related
                  Collection Period;

                           (b)  the  aggregate  of  all  Principal   Prepayments
                  received on the Mortgage  Loans during the related  Collection
                  Period;

                           (c) with respect to any Mortgage Loan as to which the
                  related Stated  Maturity Date occurred  during or prior to the
                  related Collection Period, any payment of principal (exclusive
                  of any  amounts  described  in clause (d) below) made by or on
                  behalf of the related Mortgagor during the related  Collection
                  Period,  net of any portion of such payment that  represents a
                  recovery of the  principal  portion of any  Scheduled  Payment
                  (other than a Balloon  Payment) due, or the principal  portion
                  of any  Assumed  Scheduled  Payment  deemed due, in respect of
                  such  Mortgage  Loan on a Due  Date  during  or  prior  to the
                  related Collection Period and not previously recovered;

                           (d) the  aggregate  of all  Liquidation  Proceeds and
                  Insurance  Proceeds that were  received on the Mortgage  Loans
                  during the related  Collection Period and that were identified
                  and applied by the Master Servicer and/or Special  Servicer as
                  recoveries of principal of such Mortgage  Loans,  in each case
                  net of any portion of such amounts that  represents a recovery
                  of the principal  portion of any Scheduled Payment (other than
                  a Balloon  Payment)  due, or of the  principal  portion of any
                  Assumed  Scheduled  Payment  deemed  due,  in  respect  of the
                  related  Mortgage  Loan 




<PAGE>
<PAGE>
                                      -28-


                  on a  Due  Date  during  or prior  to the  related  Collection
                  Period and not previously recovered;

                           (e) with respect to any REO Properties, the aggregate
                  of the principal portions of all Assumed Scheduled Payments in
                  respect  of the  related  REO Loans for their  respective  Due
                  Dates occurring during the related Collection Period;

                           (f) with respect to any REO Properties, the aggregate
                  of  all  Liquidation  Proceeds,  Insurance  Proceeds  and  REO
                  Revenues  that were  received  during the  related  Collection
                  Period on such REO  Properties  and that were  identified  and
                  applied by the Master  Servicer  and/or  Special  Servicer  as
                  recoveries of principal of the related REO Loans, in each case
                  net of any portion of such amounts that  represents a recovery
                  of the principal  portion of any Scheduled Payment (other than
                  a Balloon  Payment)  due, or of the  principal  portion of any
                  Assumed  Scheduled  Payment  deemed  due,  in  respect  of the
                  related  REO Loan or the  predecessor  Mortgage  Loan on a Due
                  Date during or prior to the related  Collection Period and not
                  previously recovered;

                           (g) if such  Distribution  Date is  subsequent to the
                  initial   Distribution  Date,  the  excess,  if  any,  of  the
                  Principal  Distribution Amount for the preceding  Distribution
                  Date,  over the aggregate  distributions  of principal made on
                  the Certificates on such preceding  Distribution Date pursuant
                  to Section 4.01; and

                           (h) any amounts not otherwise distributed as interest
                  on any  Class  of  Certificates  in  respect  of an  Appraisal
                  Reduction Amount.

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

                  "Principal  Recovery  Fee":  With  respect  to each  Specially
Serviced Mortgage Loan, Corrected Mortgage Loan and REO Loan, the fee payable to
the Special Servicer out of certain related principal recoveries pursuant to the
second paragraph of Section 3.11(c).

                  "Prospectus":   The   prospectus   dated  March  7,  1996,  as
supplemented   by  the  Prospectus   Supplement,   relating  to  the  Registered
Certificates.

                  "Prospectus Supplement": The prospectus supplement dated April
1, 1996 relating to the Registered Certificates.

                  "Purchase  Price":  With  respect to any  Mortgage  Loan to be
purchased  by a Mortgage  Loan  Seller  pursuant to the  related  Mortgage  Loan
Purchase Agreement,  by the Majority Subordinate  Certificateholder  pursuant to
Section  3.18(b),  by the Master  Servicer or the Special  Servicer  pursuant to
Section 3.18(c) or by the Depositor or the Master  Servicer  pursuant to Section




<PAGE>
<PAGE>
                                      -29-


9.01 or to be otherwise sold pursuant to Section 3.18(d),  a cash price equal to
the  outstanding  principal  balance  of such  Mortgage  Loan as of the  date of
purchase,  together  with (a) all accrued and unpaid  interest on such  Mortgage
Loan at the  related  Mortgage  Rate to but not  including  the Due  Date in the
Collection Period of purchase plus any accrued interest on P&I Advances, and (b)
all related  and  unreimbursed  Servicing  Advances  plus any  accrued  interest
thereon;  provided  that  the  Purchase  Price  shall  not  be  reduced  by  any
outstanding P&I Advance.

                  "Qualified  Insurer":  An  insurance  company or  security  or
bonding company  qualified to write the related Insurance Policy in the relevant
jurisdiction.

                  "Rating Agency":  Each of Fitch and Standard & Poor's.

                  "Realized Loss": With respect to: (1) each Defaulted  Mortgage
Loan as to which a Final Recovery  Determination  has been made, or with respect
to any successor REO Loan as to which a Final  Recovery  Determination  has been
made as to the related REO Property, an amount (not less than zero) equal to (a)
the unpaid principal  balance of such Mortgage Loan or REO Loan, as the case may
be, as of the commencement of the Collection  Period in which the Final Recovery
Determination  was  made,  plus (b)  without  taking  into  account  the  amount
described  in  subclause  (1)(d) of this  definition,  all  accrued  but  unpaid
interest on such  Mortgage  Loan or REO Loan, as the case may be, at the related
Mortgage  Rate to but not  including  the Due Date in the  Collection  Period in
which  the  Final  Recovery   Determination  was  made,  plus  (c)  any  related
unreimbursed  Servicing Advances as of the commencement of the Collection Period
in which the  Final  Recovery  Determination  was  made,  together  with any new
related  Servicing  Advances made during such Collection  Period,  minus (d) all
payments and proceeds,  if any, received in respect of such Mortgage Loan or REO
Loan,  as the case may be,  during  the  Collection  Period in which  such Final
Recovery  Determination  was made; (2) each Defaulted  Mortgage Loan as to which
any portion of the principal payable  thereunder was canceled in connection with
a  bankruptcy  or  similar  proceeding  involving  the  related  Mortgagor  or a
modification,  waiver or amendment of such Mortgage Loan granted or agreed to by
the Special  Servicer  pursuant to Section 3.20, the amount of such principal so
canceled;  and (3) each  Mortgage Loan as to which the Mortgage Rate thereon has
been permanently  reduced and not recaptured for any period in connection with a
bankruptcy  or  similar   proceeding   involving  the  related  Mortgagor  or  a
modification,  waiver or amendment of such Mortgage Loan granted or agreed to by
the Special  Servicer  pursuant to Section  3.20,  the amount of the  consequent
reduction  in the  interest  portion  of each  successive  Monthly  Payment  due
thereon.  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 any Distribution Date, the last
Business  Day of the  month  immediately  preceding  the  month  in  which  such
Distribution Date occurs.

                  "Registered Certificate": Any Class A-1, Class A-2, Class A-3,
Class A-PO, Class B, Class C or Class D Certificate.

                  "Regular Certificate":  Any REMIC III Certificate other than a
Class R-III Certificate.





<PAGE>
<PAGE>
                                      -30-


                  "Reimbursement  Rate":  The rate per annum  applicable  to the
accrual of interest on Servicing Advances in accordance with Section 3.03(d) and
on P&I  Advances in  accordance  with Section  4.03(d),  which rate per annum is
equal to the Prime Rate.

                  "REMIC":  A  "real  estate  mortgage  investment  conduit"  as
defined in Section 860D of the Code.

                  "REMIC  I":  The  segregated  pool of assets  subject  hereto,
constituting the primary trust created hereby and to be administered  hereunder,
consisting  of: (i) the Mortgage  Loans as from time to time are subject to this
Agreement and all payments  under and proceeds of such Mortgage  Loans  received
after the Closing Date (excluding the Master Servicer Strip),  together with all
documents  included in the related  Mortgage  Files and any Escrow  Payments and
Reserve  Funds;  (ii) any REO Property  acquired in respect of a Mortgage  Loan;
(iii) such funds or assets as from time to time are deposited in the Certificate
Account, the Distribution Account and, if established, the REO Account; and (iv)
the  rights  of the  Depositor  under  Section  3 of each of the  Mortgage  Loan
Purchase Agreements.

                  "REMIC   I   Regular   Interest":    Any   of   the   separate
non-certificated  beneficial ownership interests in REMIC I issued hereunder and
designated as a "regular  interest" in REMIC I, as described in the  Preliminary
Statement hereto.

                  "REMIC I Regular PO Interests":  The separate non-certificated
beneficial  ownership  interests in REMIC I issued  hereunder and  designated as
"regular interests" in REMIC I, which shall correspond to each Discount Mortgage
Loan PO Strip and shall not bear interest.

                  "REMIC I Remittance Rate": With respect to any REMIC I Regular
Interest (other than a REMIC I Regular PO Interest) for any  Distribution  Date,
the Net Mortgage Rate in effect for the related  Mortgage Loan (or any successor
REO Loan),  other than a Discount  Mortgage  Loan, to which such REMIC I Regular
Interest  relates  as of the  commencement  of the  Collection  Period  for such
Distribution  Date.  The REMIC I  Remittance  Rate with  respect  to any REMIC I
Regular  Interest  relating to a Discount  Mortgage Loan shall be 7.42% and with
respect to a REMIC I Regular PO Interest shall be 0%.

                  "REMIC II": The segregated pool of assets consisting of all of
the REMIC I Regular  Interests  conveyed in trust to the Trustee for the benefit
of REMIC III,  as holder of the REMIC II Regular  Interests,  and the Holders of
the Class R-II  Certificates  pursuant to Section 2.06,  with respect to which a
separate REMIC election is to be made.

                  "REMIC  II  Regular  Interest":  Any  of  the  eight  separate
non-certificated beneficial ownership interests in REMIC II issued hereunder and
designated as a "regular  interest" in REMIC II. Each REMIC II Regular  Interest
shall accrue  interest  (other than REMIC II Regular  Interest Z) at the related
REMIC II Remittance  Rate in effect from time to time,  and shall be entitled to
distributions of principal,  subject to the terms and conditions  hereof,  in an
aggregate amount equal to its initial  Uncertificated  Principal  Balance as set
forth in the Preliminary  Statement hereto.  The 




<PAGE>
<PAGE>
                                      -31-


designations for the respective REMIC II Regular  Interests are set forth in the
Preliminary Statement hereto.

                  "REMIC II  Remittance  Rate":  With  respect  to each REMIC II
Regular Interest for any Distribution Date, the Weighted Average Effective REMIC
I Remittance Rate for such Distribution Date.


                  "REMIC III": The segregated  pool of assets  consisting of all
of the REMIC II  Regular  Interests  conveyed  in trust to the  Trustee  for the
benefit of the Holders of the REMIC III  Certificates  pursuant to Section 2.08,
with respect to which a separate REMIC election is to be made.

                  "REMIC III Certificate":  Any Class A-1, Class A-2, Class A-3,
Class  A-PO,  Class B,  Class C, Class D, Class E, Class F, Class G, Class IO or
Class R-III Certificate.

                  "REMIC Administrator":  The Trustee or any REMIC administrator
appointed pursuant to Section 8.14.

                  "REMIC  Provisions":  Provisions of the federal income tax law
relating to real estate mortgage investment  conduits,  which appear at Sections
860A  through  860G of  Subchapter  M of  Chapter  1 of the  Code,  and  related
provisions,  and proposed,  temporary  and final  Treasury  regulations  and any
published  rulings,  notices and announcements  promulgated  thereunder,  as the
foregoing may be in effect from time to time.

                  "Rents from Real Property":  With respect to any REO Property,
gross income of the character described in Section 856(d) of the Code.

                  "REO  Account":  A  segregated  custodial  account or accounts
created and  maintained  by the  Special  Servicer  pursuant to Section  3.16 on
behalf  of the  Trustee  in trust  for the  Certificateholders,  which  shall be
entitled  "[name  of  Special  Servicer],  as  Special  Servicer,  in trust  for
registered  holders  of  Merrill  Lynch  Mortgage   Investors,   Inc.,  Mortgage
Pass-Through Certificates, Series 1996-C1".

                  "REO  Acquisition":   The  acquisition  of  any  REO  Property
pursuant to Section 3.09.

                  "REO  Disposition":  The sale or other  disposition of any REO
Property pursuant to Section 3.18(d).

                  "REO Extension":  As defined in Section 3.16(a).

                  "REO Loan": The mortgage loan deemed for purposes hereof to be
outstanding with respect to each REO Property.  Each REO Loan shall be deemed to
provide for monthly  payments of principal  and/or interest equal to its Assumed
Scheduled  Payment and  otherwise




<PAGE>
<PAGE>
                                      -32-


to have the same terms and  conditions  as its  predecessor  Mortgage Loan (such
terms  and  conditions  to be  applied  without  regard to the  default  on such
predecessor  Mortgage  Loan).  Each REO Loan  shall be deemed to have an initial
unpaid  principal  balance  and  Stated  Principal  Balance  equal to the unpaid
principal balance and Stated Principal Balance, respectively, of its predecessor
Mortgage  Loan as of the date of the  related  REO  Acquisition.  All  Scheduled
Payments (other than a Balloon Payment), Assumed Scheduled Payments (in the case
of a Balloon  Mortgage Loan  delinquent  in respect of its Balloon  Payment) and
other  amounts due and owing,  or deemed to be due and owing,  in respect of the
predecessor  Mortgage Loan as of the date of the related REO Acquisition,  shall
be deemed to continue to be due and owing in respect of an REO Loan. Collections
in respect of each REO Loan  (after  provision  for amounts to be applied to the
payment of, or to be reimbursed to the Master  Servicer or the Special  Servicer
for the payment of, the costs of operating, managing and maintaining the related
REO  Property)  shall be  treated:  first,  as a recovery  of accrued and unpaid
interest on such REO Loan at the related  Mortgage Rate to but not including the
Due Date in the Collection Period of receipt; second, as a recovery of principal
of such REO Loan to the  extent of its  entire  unpaid  principal  balance;  and
third, in accordance with the normal servicing practices of the Master Servicer,
as a recovery  of any other  amounts  due and owing in respect of such REO Loan.
Notwithstanding the foregoing, all amounts payable or reimbursable to the Master
Servicer or the Special Servicer in respect of the predecessor  Mortgage Loan as
of the date of the related REO Acquisition,  including,  without limitation, any
unpaid Servicing Fees and any unreimbursed  Servicing Advances and P&I Advances,
together  with any  interest  accrued and payable to the Master  Servicer or the
Special  Servicer  in respect of such  Servicing  Advances  and P&I  Advances in
accordance  with Sections  3.03(d) and 4.03(d),  shall continue to be payable or
reimbursable to the Master Servicer or the Special Servicer, as the case may be,
in respect of an REO Loan.

                  "REO Property": A Mortgaged Property acquired on behalf and in
the  name of the  Trustee  for the  benefit  of the  Certificateholders  through
foreclosure,  acceptance  of a  deed-in-lieu  of  foreclosure  or  otherwise  in
accordance  with  applicable  law in  connection  with the  default or  imminent
default of a Mortgage Loan.

                  "REO  Revenues":  All  income,  rents,  profits  and  proceeds
derived from the ownership, operation or leasing of any REO Property.

                  "REO Tax":  As defined in Section 3.17(a).

                  "Request  for  Release":  A  request  signed  by  a  Servicing
Officer,  as  applicable,  of the Master  Servicer  in the form of  Exhibit  D-1
attached  hereto or of the Special  Servicer in the form of Exhibit D-2 attached
hereto.

                  "Required Appraisal":  With respect to each Required Appraisal
Mortgage Loan, an Independent  appraisal of the related Mortgaged  Property from
an Independent Appraiser.





<PAGE>
<PAGE>
                                      -33-


                  "Required  Appraisal  Mortgage Loan":  Each Mortgage Loan that
(i) is ninety (90) days or more  delinquent in respect of any Monthly  Payments,
(ii) becomes an REO Loan or (iii) has been  modified by the Special  Servicer to
reduce the amount of any Monthly Payment.

                  "Required  Appraisal  Value":  An  amount  equal to 90% of the
appraised  value (net of any prior liens) of the Mortgaged  Property  related to
the  subject  Required  Appraisal  Mortgage  Loan as  determined  by a  Required
Appraisal or any letter update of such Required Appraisal;  and provided further
that for purposes of determining  any Appraisal  Reduction  Amount in respect of
such Required Appraisal Mortgage Loan, such Appraisal  Reduction Amount shall be
amended annually to reflect the Required Appraisal Value determined  pursuant to
any  Required  Appraisal  or letter  update of a  Required  Appraisal  conducted
subsequent  to the original  Required  Appraisal  performed  pursuant to Section
3.09(a).

                  "Reserve  Account":   The  account  or  accounts  created  and
maintained pursuant to Section 3.03(f).

                  "Reserve  Funds":  With  respect  to any  Mortgage  Loan,  any
amounts  delivered by the related Mortgagor to be held in escrow by or on behalf
of the mortgagee  representing  reserves for repairs and/or capital improvements
to the related Mortgaged Property.

                  "Residual Certificate": A Class R-I, Class R-II or Class R-III
Certificate.

                  "Responsible Officer":  When used with respect to the Trustee,
any  officer or  assistant  officer in the  Corporate  Trust  Department  of the
Trustee,  or any other officer of the Trustee customarily  performing  functions
similar to those  performed  by any of the above  designated  officers to whom a
particular matter is referred by the Trustee because of such officer's knowledge
of and familiarity with the particular subject.

                  "Scheduled  Payment":  With respect to any Mortgage  Loan, for
any Due Date  following  the  Cut-off  Date as of which it is  outstanding,  the
scheduled  monthly  payment of principal and interest on such Mortgage Loan that
is or would be, as the case may be, payable by the related Mortgagor on such Due
Date under the terms of the  related  Mortgage  Note as in effect on the Closing
Date,  but without regard to any subsequent  change in or  modification  of such
terms in  connection  with a  bankruptcy  or similar  proceeding  involving  the
related  Mortgagor or a modification,  waiver or amendment of such Mortgage Loan
granted or agreed to by the  Special  Servicer  pursuant  to Section  3.20,  and
assuming that each prior Scheduled Payment has been made in a timely manner.

                  "Securities Act": The Securities Act of 1933, as amended.

                  "Senior  Certificate":  Any Class A-1,  Class A-2 or Class A-3
Certificate.

                  "Servicing  Account":  The  account or  accounts  created  and
maintained pursuant to Section 3.03(a).





<PAGE>
<PAGE>
                                      -34-


                  "Servicing Advances": All customary,  reasonable and necessary
"out of pocket"  costs and expenses  incurred by the Master  Servicer or Special
Servicer in  connection  with the  servicing of a Mortgage Loan after a default,
delinquency  or  other   unanticipated   event,   or  in  connection   with  the
administration of any REO Property,  including,  but not limited to, the cost of
(a)  compliance  with the  obligations  of the Master  Servicer  and the Special
Servicer  set  forth  in  Section  3.03(c),  (b)  the  preservation,  insurance,
restoration,  protection and management of a Mortgaged  Property,  including the
cost of any "forced placed" insurance policy purchased by the Master Servicer to
the extent such cost is allocable to a particular  Mortgaged  Property  that the
Master Servicer is required to cause to be insured  pursuant to Section 3.07(a),
(c) obtaining any Insurance  Proceeds or any Liquidation  Proceeds of the nature
described in clauses  (i)-(v) of the definition of  "Liquidation  Proceeds," (d)
any enforcement or judicial  proceedings  with respect to a Mortgaged  Property,
including, without limitation, foreclosures, (e) any Required Appraisal or other
appraisal and (f) the operation, management,  maintenance and liquidation of any
REO Property,  including appraisals.  Notwithstanding  anything to the contrary,
"Servicing Advances" shall not include allocable overhead of the Master Servicer
or the Special  Servicer,  which shall include  costs for office  space,  office
equipment, supplies and related expenses, employee salaries and related expenses
and similar internal costs and expenses.

                  "Servicing  Fees":  With respect to each Mortgage Loan and REO
Loan, the Master Servicing Fee and the Special Servicing Fee.

                  "Servicing File": Any documents (other than documents required
to be part of the related  Mortgage File) in the possession of the Depositor and
relating to the  origination  and  servicing  of any  Mortgage  Loan,  including
appraisals, surveys, engineering reports and environmental reports.

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

                  "Servicing  Standard":  To service and administer the Mortgage
Loans  with (A) (i) the same  care,  skill  and  diligence  with  which  prudent
institutional  commercial mortgage lenders and loan servicers service comparable
mortgage  loans or (ii) in the same  manner  in which  the  Master  Servicer  or
Special  Servicer,  as the case may be,  administers  mortgage loans for its own
account,  whichever is higher,  and (B) (i) with a view to the timely collection
of all scheduled payments of principal and interest under the Mortgage Loans or,
(ii) if a Mortgage Loan comes into and continues in default and no  satisfactory
arrangements  can be made for the  collection of the  delinquent  payments,  the
maximization  of the recovery on such Mortgage Loan to  Certificateholders  on a
present value basis (the relevant  discounting of anticipated  collections  that
will be  distributable  to  Certificateholders  to be  performed  at the related
Mortgage  Rate),  notwithstanding  any conflict of interest which may arise with
respect  




<PAGE>
<PAGE>
                                      -35-


to: (i) any relationship  that the Master Servicer or the Special  Servicer,  as
the case may be, or any Affiliate  thereof may have with the related  Mortgagor;
(ii) the  ownership  of any  Certificate  by the Master  Servicer or the Special
Servicer,  as the case may be, or by any  Affiliate  thereof;  (iii) the  Master
Servicer's  obligation to make Advances;  (iv) the Special Servicer's obligation
to make Servicing Advances;  and (v) the adequacy of the Master Servicer's,  the
Special  Servicer's  or their  Affiliates'  compensation  for their  services or
reimbursement of costs hereunder or with respect to any particular transaction.

                  "Servicing Transfer Event": With respect to any Mortgage Loan,
the occurrence of any of the events  described in clauses (a) through (g) of the
definition of "Specially Serviced Mortgage Loan".

                  "Single   Certificate":   For  purposes  of  Section  4.02,  a
hypothetical  Certificate  of any Class of  Regular  Certificates  evidencing  a
$1,000 denomination or, in the case of a Class IO Certificate, a 100% Percentage
Interest in the relevant Class.

                  "Special  Servicer":   GE  Capital  Realty  Group,  Inc.,  its
successor in interest,  or any successor  special  servicer  appointed as herein
provided.

                  "Special  Servicing  Fee":  With  respect  to  each  Specially
Serviced Mortgage Loan and each REO Loan, the fee designated as such and payable
to the Special Servicer pursuant to the first paragraph of Section 3.11(c).

                  "Special  Servicing Fee Rate":  With respect to each Specially
Serviced Mortgage Loan and each REO Loan, 0.25% per annum.

                  "Specially  Serviced  Mortgage Loan":  Any Mortgage Loan as to
which any of the following events have occurred:

                  (a)      the related  Mortgagor  shall have failed to make any
                           Monthly Payment,  which failure continues  unremedied
                           for 60 days (or, in the case of a Balloon Payment, if
                           the Master Servicer receives written evidence from an
                           institutional  lender of such lender's  commitment to
                           refinance   such   Mortgage   Loan  and  the  related
                           Mortgagor  continues  to  make  monthly  payments  of
                           principal and interest in an amount at least equal to
                           the Monthly  Payment due on the Due Date  immediately
                           preceding the scheduled  maturity  date,  such longer
                           period  (not to exceed  120 days)  within  which such
                           refinancing will occur); or

                  (b)      the Master  Servicer  shall have  determined,  in its
                           good   faith    reasonable    judgment,    based   on
                           communications  with the  related  Mortgagor,  that a
                           default  in  making a  Monthly  Payment  is likely to
                           occur   within  30  days  and  is  likely  to  remain
                           unremedied for at least 60 days (or, in the case of a
                           Balloon Payment,  if the Master Servicer has received
                           written evidence from an institutional lender of such
                           lender's  commitment to refinance




<PAGE>
<PAGE>
                                      -36-


                           such  Mortgage  Loan  and  if  the  Master   Servicer
                           reasonably  expects the related Mortgagor to continue
                           to make monthly payments of principal and interest in
                           an amount at least equal to the  Monthly  Payment due
                           on the Due Date  immediately  preceding the scheduled
                           maturity date,  such longer period (not to exceed 120
                           days) within which such refinancing will occur); or

                  (c)      there  shall have  occurred a default  (other than as
                           described  in  clause  (a)  above)  that   materially
                           impairs  the  value  of  the  Mortgaged  Property  as
                           security   for  the   Mortgage   Loan  or   otherwise
                           materially   adversely   affects  the   interests  of
                           Certificateholders  and that continues unremedied for
                           the  applicable  grace  period under the terms of the
                           Mortgage  Loan (or, if no grace period is  specified,
                           for 60 days); or

                  (d)      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,
                           marshaling  of  assets  and  liabilities  or  similar
                           proceedings,  or for the winding-up or liquidation of
                           its  affairs,  shall have been  entered  against  the
                           related Mortgagor and such decree or order shall have
                           remained  in force  undischarged  or  unstayed  for a
                           period of 60 days; or

                  (e)      the   related   Mortgagor   shall   consent   to  the
                           appointment   of  a   conservator   or   receiver  or
                           liquidator in any  insolvency,  readjustment of debt,
                           marshaling  of  assets  and  liabilities  or  similar
                           proceedings of or relating to such Mortgagor or of or
                           relating to all or substantially all of its property;
                           or

                  (f)      the  related  Mortgagor  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

                  (g)      the Master Servicer shall have received notice of the
                           commencement  of foreclosure  or similar  proceedings
                           with respect to the related Mortgaged Property;

provided,  however,  that a Mortgage Loan will cease to be a Specially  Serviced
Mortgage Loan:

                  (w)      with respect to the circumstances described in clause
                           (a) above,  when the related Mortgagor has made three
                           consecutive  full and timely  Monthly 




<PAGE>
<PAGE>
                                      -37-


                           Payments  under the terms of such  Mortgage  Loan (as
                           such terms may be changed or modified  in  connection
                           with a bankruptcy or similar proceeding involving the
                           related  Mortgagor  or by reason  of a  modification,
                           waiver  or  amendment  granted  or  agreed  to by the
                           Special Servicer pursuant to Section 3.20);

                  (x)      with  respect  to  the  circumstances   described  in
                           clauses  (b),  (d),  (e) and  (f)  above,  when  such
                           circumstances  cease  to  exist  in  the  good  faith
                           reasonable judgment of the Special Servicer;

                  (y)      with respect to the circumstances described in clause
                           (c) above, when such default is cured; and

                  (z)      with respect to the circumstances described in clause
                           (g) above, when such proceedings are terminated;

so long as at that time no  circumstance  identified  in clauses (a) through (g)
above exists that would cause the Mortgage Loan to continue to be  characterized
as a Specially Serviced Mortgage Loan.

                  "Standard & Poor's":  Standard & Poor's  Ratings  Services,  a
division of  McGraw-Hill,  Inc., or its  successor in interest.  If neither such
rating agency nor any successor remains in existence,  "Standard & Poor's" shall
be deemed to refer to such other nationally recognized statistical rating agency
or  other  comparable  Person  designated  by the  Depositor,  notice  of  which
designation  shall be given to the Trustee,  the Master Servicer and the Special
Servicer,  and specific  ratings of Standard & Poor's  Ratings  Services  herein
referenced  shall be deemed to refer to the  equivalent  ratings of the party so
designated.

                  "Startup  Day":  With respect to each of REMIC I, REMIC II and
REMIC III, the day designated as such in Section 10.01(c).

                  "Stated Maturity Date": With respect to any Mortgage Loan, the
Due Date  specified in the Mortgage  Note (as in effect on the Closing  Date) on
which the last payment of  principal  is due and payable  under the terms of the
Mortgage Note (as in effect on the Closing  Date),  without regard to any change
in or  modification  of such terms in  connection  with a bankruptcy  or similar
proceeding  involving  the  related  Mortgagor  or  a  modification,  waiver  or
amendment of such  Mortgage  Loan  granted or agreed to by the Special  Servicer
pursuant to Section 3.20.

                  "Stated Principal Balance":  With respect to any Mortgage Loan
(and any successor REO Loan), the Cut-off Date Balance of such Mortgage Loan, as
reduced on each  Distribution  Date (to not less than zero) by (i) all  payments
(or  advances  in lieu  thereof)  and other  collections  of  principal  of such
Mortgage Loan (or successor REO Loan) that are distributed to Certificateholders
on such  Distribution  Date, and (ii) the principal portion of any Realized Loss
and Additional Trust Fund Expenses incurred in respect of such Mortgage Loan 




<PAGE>
<PAGE>
                                      -38-


(or successor or REO Loan) during the related Collection Period. Notwithstanding
the foregoing,  if a Liquidation Event occurs in respect of any Mortgage Loan or
REO Property,  then the "Stated  Principal  Balance" of such Mortgage Loan or of
the related REO Loan,  as the case may be,  shall be zero  commencing  as of the
Distribution  Date in the Collection Period next following the Collection Period
in which such Liquidation Event occurred.

                  "Stripped  Mortgage Loan":  Mortgage Loan No. 124 set forth on
the Mortgage Loan Schedule.

                  "Subordinated  Certificate":  Any Class B,  Class C,  Class D,
Class E, Class F, Class G, Class R-I, Class R-II or Class R-III Certificate.

                  "Sub-Servicer":  Any Person with which the Master  Servicer or
the Special Servicer has entered into a Sub-Servicing Agreement.

                  "Sub-Servicing  Agreement":  The written  contract between the
Master Servicer or the Special Servicer,  on the one hand, and any Sub-Servicer,
on the other hand, relating to servicing and administration of Mortgage Loans as
provided in Section 3.22.

                  "Tax  Matters  Person":  With  respect  to each of the  REMICs
created  hereunder,  the Person  designated as the "tax matters  person" of such
REMIC in the manner provided under Treasury  regulation section  1.860F-4(d) and
temporary Treasury regulation section  301.6231(a)(7)-1T,  which Person shall be
the applicable Plurality Residual Certificateholder.

                  "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 each of REMIC I,  REMIC II and  REMIC  III 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  under any
applicable  provisions  of  federal  tax law or any  other  governmental  taxing
authority under applicable state or local tax laws.

                  "Transaction  Screen  Process":  An  environmental  assessment
conducted in  accordance  with the  Standard  Practice  for  Environmental  Site
Assessments:  Transaction Screen Process E 1528-93 (American Society for Testing
and Materials 1993).

                  "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.





<PAGE>
<PAGE>
                                      -39-


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

                  "Trust  Fund":  Collectively,  all of the  assets  of REMIC I,
REMIC II and REMIC III.

                  "Trustee":  Bankers Trust  Company of  California,  N.A.,  its
successor in interest, or any successor trustee appointed as herein provided.

                  "Trustee's  Fee":  With respect to each Mortgage Loan and each
REO Loan,  the fee  designated  as such and payable to the  Trustee  pursuant to
Section 8.05.

                  "Trustee Fee Rate":  .0075% per annum.

                  "UCC": The Uniform Commercial Code in effect in the applicable
jurisdiction.

                  "UCC Financing Statement":  A financing statement executed and
filed  pursuant to the Uniform  Commercial  Code,  as in effect in any  relevant
jurisdiction.

                  "Uncertificated Accrued Interest": With respect to any REMIC I
Regular  Interest  (other  than  a  REMIC  I  Regular  PO  Interest),   for  any
Distribution  Date,  one  month's  interest  at  the  REMIC  I  Remittance  Rate
applicable to such REMIC I Regular Interest for such Distribution  Date, accrued
on the  Uncertificated  Principal  Balance  of  such  REMIC I  Regular  Interest
outstanding  immediately  prior to such  Distribution  Date and,  to the  extent
permitted under applicable law, also on any  Uncertificated  Accrued Interest in
respect of such REMIC I Regular Interest from prior  Distribution Dates that was
not previously deemed paid. With respect to any REMIC II Regular Interest (other
than REMIC II  Regular  Interest  Z), for any  Distribution  Date,  one  month's
interest  at the  REMIC  II  Remittance  Rate,  accrued  on  the  Uncertificated
Principal  Balance  of such REMIC II Regular  Interest  outstanding  immediately
prior to such Distribution Date.  Uncertificated  Accrued Interest in respect of
any REMIC I Regular  Interest or any REMIC II Regular  Interest  shall accrue on
the basis of a 360-day year consisting of twelve 30-day months.

                  "Uncertificated  Distributable Interest":  With respect to any
REMIC I Regular  Interest  (other  than a REMIC I Regular PO  Interest)  for any
Distribution Date, the Uncertificated  Accrued Interest in respect of such REMIC
I Regular Interest for such Distribution  Date,  reduced (to not less than zero)
by (a) the product of (i) any Net Aggregate  Prepayment  Interest  Shortfall for
such Distribution Date, multiplied by (ii) a fraction, the numerator of which is
the Uncertificated  Accrued Interest in respect of such REMIC I Regular Interest
for such  Distribution  Date,  and the  denominator  of  which is the  aggregate
Uncertificated  Accrued  Interest in respect of all the REMIC I Regular Interest
for such  Distribution Date and (b) with respect to any REMIC I Regular Interest
to  which an  Appraisal  Reduction  Amount  has been  allocated,  any  Appraisal
Reduction Amount Shortfall. With respect to any REMIC II Regular Interest (other
than REMIC II Regular Interest Z) for any Distribution  Date, the Uncertificated
Accrued  Interest  in  respect  of such  REMIC  II  Regular 




<PAGE>
<PAGE>
                                      -40-


Interest  for such  Distribution  Date,  reduced  (to not less than zero) by the
product  of (i)  any  Net  Aggregate  Prepayment  Interest  Shortfall  for  such
Distribution Date, multiplied by (ii) a fraction, expressed as a percentage, the
numerator  of which is the  Uncertificated  Accrued  Interest in respect of such
REMIC II Regular  Interest for such  Distribution  Date, and the  denominator of
which is the  aggregate  Uncertificated  Accrued  Interest in respect of all the
REMIC II Regular Interests for such Distribution Date.

                  "Uncertificated  Principal  Balance":  The principal amount of
any REMIC I Regular Interest or REMIC II Regular Interest  outstanding as of any
date of  determination.  As of the Closing Date,  the  Uncertificated  Principal
Balance  of each  REMIC I Regular  Interest  (other  than a REMIC I  Regular  PO
Interest)  shall equal the Cut-off  Date  Balance of the related  Mortgage  Loan
minus any Discount Mortgage Loan PO Strip, the Uncertificated  Principal Balance
of the REMIC I Regular PO Interest  shall equal the  Discount  Mortgage  Loan PO
Strip of the related  Discount  Mortgage Loan and the  Uncertificated  Principal
Balance of each REMIC II Regular  Interest  shall  equal the amount set forth in
the Preliminary Statement hereto as its initial stated principal amount. On each
Distribution Date, the Uncertificated Principal Balance of each REMIC II Regular
Interest shall be reduced by all  distributions of principal deemed to have been
made thereon on such Distribution Date pursuant to Section 4.01(h), and shall be
further reduced on such  Distribution Date by all Realized Losses and Additional
Trust Fund Expenses deemed to have been allocated  thereto on such  Distribution
Date pursuant to Section 4.04(b).  On each Distribution Date, the Uncertificated
Principal  Balance  of each  REMIC I Regular  Interest  shall be  reduced by all
distributions  of principal  deemed to have been made in respect of such REMIC I
Regular Interest on such Distribution Date pursuant to Section 4.01(i),  and, if
and to the extent  necessary and  appropriate,  shall be further reduced on such
Distribution Date as provided in Section 4.04.

                  "Underwriter":  Each of Merrill Lynch and First Union.

                  "United  States  Person":  A citizen or resident of the United
States,  a corporation,  partnership or other entity created or organized in, or
under the laws of, the United States or any political subdivision thereof, or an
estate  or trust  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.

                  "Updated Mortgage Loan Schedule": The monthly loan schedule to
be  prepared  by the  Master  Servicer  and  delivered  to the  Trustee  and the
Depositor  pursuant to Section  3.12(c),  which monthly loan  schedule  shall be
substantially in the form of Exhibit E-2.

                  "Voting  Rights":  The portion of the voting  rights of all of
the Certificates which is allocated to any Certificate.  At all times during the
term of this  Agreement,  100% of the Voting Rights shall be allocated among the
Holders of the Class A-1, Class A-2, Class A-3, Class B, Class C, Class D, Class
E,  Class F and Class G  Certificates  in  proportion  to the  respective  Class
Principal Balances of their Certificates.  Voting Rights allocated to a Class of
Certificateholders   shall  be  allocated  among  such   Certificateholders   in
proportion  to  the   




<PAGE>
<PAGE>
                                      -41-


Percentage Interests evidenced by their respective Certificates.  Solely for the
purpose of  determining  the Voting Rights of the Classes of  Certificates,  the
aggregate  Appraisal  Reduction Amount (determined as set forth herein) shall be
treated as Realized  Losses with respect to the  calculation of the  Certificate
Principal  Balances thereof.  In addition,  if either the Master Servicer or the
Special  Servicer  is the  holder  of any  Certificate,  neither  of the  Master
Servicer or Special Servicer, in its capacity as a Certificateholder, shall have
Voting  Rights with respect to matters  concerning  compensation  affecting  the
Master Servicer or the Special Servicer.

                  "Weighted  Average  Effective REMIC I Remittance  Rate":  With
respect  to any  Distribution  Date,  the rate per annum  equal to the  weighted
average,  expressed as a percentage  and rounded to six decimal  places,  of the
respective REMIC I Remittance Rates in respect of the REMIC I Regular  Interests
(other  than the REMIC I  Regular  PO  Interests)  for such  Distribution  Date,
weighted on the basis of the  respective  Uncertificated  Principal  Balances of
such  REMIC  I  Regular   Interests   outstanding   immediately  prior  to  such
Distribution Date.

                  "Yield Maintenance  Charge":  Payments paid or payable, as the
context  requires,  on a Mortgage  Loan as the result of a Principal  Prepayment
thereon,  not otherwise  due thereon in respect of principal or interest,  which
have been  calculated  (based on Scheduled  Payments on such  Mortgage  Loan) to
compensate the holder for reinvestment  losses based on the value of an interest
rate index at or near the time of  prepayment.  Any other  prepayment  premiums,
penalties and fees not so calculated will not be considered  "Yield  Maintenance
Charges."






<PAGE>
<PAGE>
                                      -42-



                                   ARTICLE II

          CONVEYANCE OF MORTGAGE LOANS; REPRESENTATIONS AND WARRANTIES;
                       ORIGINAL ISSUANCE OF CERTIFICATES

                  SECTION 2.01. Conveyance of Mortgage Loans.

                  (a)  The  Depositor,   concurrently  with  the  execution  and
delivery  hereof,  does hereby assign,  sell,  transfer,  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,  in, to
and under (i) the Mortgage Loans  (excluding the Master  Servicer  Strip),  (ii)
Section 3 of each of the Mortgage Loan Purchase  Agreements  and (iii) all other
assets  included  or to be  included in REMIC I. Such  assignment  includes  all
interest and principal received or receivable on or with respect to the Mortgage
Loans and due after the Cut-off Date. The transfer of the Mortgage Loans and the
related rights and property accomplished hereby is absolute and, notwithstanding
Section 11.07, is intended by the parties to constitute a sale.

                  (b) In connection with the Depositor's  assignment pursuant to
Section  2.01(a) above,  the Depositor shall direct,  and hereby  represents and
warrants  that it has  directed,  the  Mortgage  Loan  Sellers  pursuant  to the
applicable  Mortgage Loan Purchase  Agreement to deliver to and deposit with, or
cause  to be  delivered  to and  deposited  with,  the  Trustee  or a  Custodian
appointed thereby (with a copy to the Master Servicer), on or before the Closing
Date, the Mortgage File for each Mortgage Loan so assigned. None of the Trustee,
any Custodian,  the Master Servicer or the Special  Servicer shall be liable for
any failure by either  Mortgage  Loan Seller or the Depositor to comply with the
document  delivery   requirements  of  the  respective  Mortgage  Loan  Purchase
Agreement and this Section 2.01 (b).

                  (c) The Master Servicer shall, at the Depositor's  expense and
direction,  as to each Mortgage Loan,  promptly (and in any event within 30 days
following the Closing  Date) cause to be submitted  for recording or filing,  as
the case may be, in the appropriate  public office for real property  records or
UCC Financing  Statements,  as  appropriate  and to the extent  delivered to the
Custodian,  each assignment of Mortgage,  assignment of Assignment of Leases and
any other  recordable  documents  relating to the Mortgage Loan, in favor of the
Trustee referred to in clauses (iv) and (v) of the definition of "Mortgage File"
and each UCC-2 and UCC-3 assignment in favor of the Trustee and delivered to the
Custodian and referred to in clause (viii) of the definition of "Mortgage File".
Each such  assignment  shall  reflect  that it should be  returned by the public
recording office to the Custodian following  recording,  and each such UCC-2 and
UCC-3  assignment shall reflect that the file copy thereof should be returned to
the  Custodian  following  filing;  provided that in those  instances  where the
public  recording  office  retains  the  original   assignment  of  Mortgage  or
assignment  of  Assignment  of Leases the  Custodian  shall  obtain  therefrom a
certified copy of the recorded  original.  If any such document or instrument is
lost or returned  unrecorded or unfiled, as the case may be, because of a defect
therein,  the Master Servicer shall direct the appropriate  Mortgage Loan Seller
pursuant to the applicable  Mortgage Loan Purchase Agreement promptly to prepare
or cause to be prepared a substitute  therefor or cure such defect,  as the case
may be, and 




<PAGE>
<PAGE>
                                      -43-


thereafter the Master  Servicer shall upon receipt  thereof cause the same to be
duly recorded or filed, as appropriate.

                  (d)  All  documents  and  records  in  the  possession  of the
Depositor  or the Mortgage  Loan  Sellers that relate to the Mortgage  Loans and
that are not  required to be a part of a Mortgage  File in  accordance  with the
definition  thereof shall be delivered to the Master Servicer (at the expense of
the Depositor or the  applicable  Mortgage Loan Seller) on or before the Closing
Date and shall be held by the Master  Servicer on behalf of the Trustee in trust
for the benefit of the Certificateholders.

                  (e) In connection with the Depositor's  assignment pursuant to
Section 2.01(a) above, the Depositor shall deliver to the Custodian on or before
the Closing Date a copy of a fully  executed  counterpart  of each Mortgage Loan
Purchase Agreement, as in full force and effect on the Closing Date.

                  SECTION 2.02. Acceptance of REMIC I by Trustee.

                  (a)  The  Trustee,  by its  execution  and  delivery  of  this
Agreement,  acknowledges receipt by it or a Custodian on its behalf,  subject to
the proviso in the  definition of "Mortgage  File" and the provisions of Section
2.01 and subject to the further review provided for in Section  2.02(b),  of (i)
the Mortgage File delivered to it for each Mortgage Loan, (ii) a copy of a fully
executed  counterpart  of each Mortgage Loan Purchase  Agreement,  and (iii) all
other assets  delivered to it and included in REMIC I, in good faith and without
notice of any adverse  claim,  and declares that it or a Custodian on its behalf
holds and will hold such documents and the other  documents  received by it that
constitute  portions of the Mortgage Files, and that it holds and will hold such
other assets  included in REMIC I, in trust for the exclusive use and benefit of
all present and future  Certificateholders.  In addition,  the Custodian  hereby
certifies to each of the Depositor,  the Master  Servicer,  the Special Servicer
and the Mortgage Loan  Sellers,  that except as  specifically  identified in the
Schedule of  Exceptions to Mortgage  File  Delivery,  a copy of which shall have
been  delivered by the  Custodian on or prior to the Closing Date to each of the
Depositor,  the Master  Servicer,  the Special  Servicer and the  Mortgage  Loan
Sellers  substantially  in the form  annexed  hereto as Exhibit  C, (i)  without
regard to the  proviso in the  definition  of  "Mortgage  File",  all  documents
specified  in clauses (i) through (v) and (vii),  and to the extent  provided in
the Mortgage File,  clause (vi) of the definition of "Mortgage  File" are in its
possession,  (ii) all  documents  delivered  or  caused to be  delivered  by the
Mortgage Loan Sellers  constituting the related Mortgage File have been reviewed
by it and appear  regular on their face and relate to such  Mortgage  Loan,  and
(iii) based on such  examination  and only as to the  foregoing  documents,  the
information  set forth in the Mortgage  Loan  Schedule with respect to the items
specified in clauses (ii),  (v) and (vi)(B) of the  definition of "Mortgage Loan
Schedule" is correct.  Notwithstanding  the above,  the  Custodian may deliver a
revised Schedule of Exceptions to Mortgage File Delivery to the Depositor within
15 days after the Closing Date. Such revised  schedule shall be treated as if it
was attached hereto as Exhibit C.





<PAGE>
<PAGE>
                                      -44-


                  (b) Within 90 days after the Closing Date, the Custodian shall
certify in writing to each of the Depositor,  the Master  Servicer,  the Special
Servicer and each  Mortgage Loan Seller that, as to each Mortgage Loan listed on
the  Mortgage  Loan  Schedule  (other  than  any  Mortgage  Loan  as to  which a
Liquidation Event has occurred or any Mortgage Loan  specifically  identified in
any   exception   report   annexed   thereto  as  not  being   covered  by  such
certification): (i) all documents specified in clauses (i), (ii), (iv) and (vii)
and, to the extent provided in the Mortgage File,  clauses (iii),  (v), (vi) and
(viii) of the  definition  of "Mortgage  File" are in its  possession,  (ii) all
documents  received by it in respect of such Mortgage Loan have been reviewed by
it and appear  regular on their face and relate to such Mortgage Loan, and (iii)
based on the examinations  referred to in Section 2.02(a) above and this Section
2.02(b) and only as to the foregoing documents, the information set forth in the
Mortgage Loan Schedule with respect to the items  specified in clauses (ii), (v)
and (vi)(B) of the definition of "Mortgage Loan Schedule" is correct.

                  (c) None of the  Trustee,  the Master  Servicer,  the  Special
Servicer or any Custodian is under any duty or obligation to inspect,  review or
examine any of the documents, instruments, certificates or other papers relating
to the Mortgage  Loans  delivered  to it to  determine  that the same are valid,
legal,  effective,  genuine,  enforceable,  in  recordable  form,  sufficient or
appropriate  for the  represented  purpose or that they are other than what they
purport to be on their face.

                  SECTION 2.03. Mortgage Loan Seller's Repurchase of Mortgage 
                                Loans for Document Defects and Breaches of 
                                Representations and Warranties.

                  (a) If  any  party  hereto  discovers  that  any  document  or
documents constituting a part of a Mortgage File has not been properly executed,
is missing,  contains  information that does not conform in any respect with the
corresponding  information set forth in the Mortgage Loan Schedule,  or does not
appear to be regular on its face (each,  a "Document  Defect"),  or discovers or
receives notice of a breach of any  representation  or warranty  relating to the
Mortgage Loans set forth in the applicable  Mortgage Loan Purchase  Agreement (a
"Breach"),  and such Document Defect or Breach,  as the case may be,  materially
and adversely affects the interests of the Certificateholders,  such party shall
give prompt written notice to the other parties  hereto.  Promptly upon becoming
aware of any such Document  Defect or Breach,  the Master Servicer shall request
that the  respective  Mortgage  Loan  Seller,  not later  than 90 days from such
Mortgage Loan  Seller's  receipt of such notice,  cure such  Document  Defect or
Breach,  as the case may be,  in all  material  respects,  which  shall  include
payment of losses and any Additional  Trust Fund Expenses  associated  therewith
or, if such  Document  Defect  or Breach  cannot  be cured  within  the  periods
hereinafter set forth,  repurchase the affected  Mortgage Loan at the applicable
Purchase  Price  in  accordance  with  the  Mortgage  Loan  Purchase  Agreement;
provided,  however,  that if such Document  Defect or Breach is capable of being
cured but not within  such  90-day  period  and such  Mortgage  Loan  Seller has
commenced and is diligently  proceeding with the cure of such Document Defect or
Breach  within such  90-day  period,  such  Mortgage  Loan Seller  shall have an
additional  90 days to complete  such cure;  and  provided,  further,  that with
respect to such  




<PAGE>
<PAGE>
                                      -45-


additional  90-day  period such  Mortgage  Loan Seller  shall have  delivered an
Officer's  Certificate  to the Trustee  setting  forth the reason such  Document
Defect or Breach is not capable of being cured within the initial  90-day period
and what actions such Mortgage  Loan Seller is pursuing in  connection  with the
cure thereof and stating that such  Mortgage Loan Seller  anticipates  that such
Document Defect or Breach will be cured within the additional  90-day period. If
the affected  Mortgage  Loan is to be  repurchased,  the Master  Servicer  shall
designate the Certificate Account as the account to which funds in the amount of
the Purchase Price are to be wired. Any such repurchase of a Mortgage Loan shall
be on a whole loan, servicing released basis. Notwithstanding the foregoing, the
delivery of a commitment to issue a policy of lender's  title  insurance in lieu
of the delivery of the actual policy of lender's  title  insurance  shall not be
considered a Document  Defect with  respect to any Mortgage  File if such actual
policy of insurance is delivered to the Trustee or a Custodian on its behalf not
later than the 90th day following the Closing Date.

                  (b) In  connection  with any  repurchase  of a  Mortgage  Loan
contemplated  by this Section  2.03,  the  Trustee,  the  Custodian,  the Master
Servicer and the Special Servicer shall each tender to the appropriate  Mortgage
Loan  Seller,  upon  delivery  to each of them  of a  receipt  executed  by such
Mortgage  Loan Seller,  all portions of the  Mortgage  File and other  documents
pertaining  to such  Mortgage  Loan  possessed  by it,  and each  document  that
constitutes  a part of the  Mortgage  File shall be  endorsed or assigned to the
extent  necessary or appropriate to such Mortgage Loan Seller or its designee in
the same manner, and pursuant to appropriate forms of assignment,  substantially
similar to the manner and forms  pursuant  to which  documents  were  previously
assigned to the  Trustee;  provided  that such  tender by the  Trustee  shall be
conditioned  upon its receipt from the Master Servicer of a Request for Release.
The Master Servicer shall, and is hereby authorized and empowered by the Trustee
to,   prepare,   execute  and  deliver  in  its  own  name,  on  behalf  of  the
Certificateholders  and  the  Trustee  or  any of  them,  the  endorsements  and
assignments contemplated by this Section 2.03, and the Trustee shall execute and
deliver any powers of attorney necessary to permit the Master Servicer to do so.

                  (c) Each Mortgage Loan  Purchase  Agreement  provides the sole
remedies  available to the  Certificateholders,  or the Trustee on behalf of the
Certificateholders, respecting any Document Defect or Breach with respect to the
Mortgage Loans purchased by the Depositor thereunder.

                  SECTION 2.04. Representations and Warranties of Depositor.

                  (a)  The  Depositor  hereby  represents  and  warrants  to the
Trustee, for its own benefit and the benefit of the  Certificateholders,  and to
the Master Servicer and the Special Servicer, as of the Closing Date, that:

                           (i) The  Depositor is a corporation  duly  organized,
                  validly  existing and in good  standing  under the laws of the
                  State of Delaware.






<PAGE>
<PAGE>
                                      -46-


                           (ii) The execution and delivery of this  Agreement by
                  the Depositor,  and the  performance  and compliance  with the
                  terms of this Agreement by the Depositor, will not violate the
                  Depositor's   certificate  of   incorporation   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  Depositor 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 each of the other  parties  hereto,
                  constitutes  a valid,  legal  and  binding  obligation  of the
                  Depositor,  enforceable  against the  Depositor in  accordance
                  with the terms hereof,  subject to (A) applicable  bankruptcy,
                  insolvency,   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  Depositor  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 Depositor's good faith and reasonable
                  judgment,  is likely to affect materially and adversely either
                  the ability of the Depositor to perform its obligations  under
                  this Agreement or the financial condition of the Depositor.

                           (vi)  The  transfer  of  the  Mortgage  Loans  to the
                  Trustee  as   contemplated   herein   requires  no  regulatory
                  approval, other than any such approvals as have been obtained,
                  and is not  subject to any bulk  transfer  or  similar  law in
                  effect in any applicable jurisdiction.

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

                           (viii)  Immediately  prior  to  the  transfer  of the
                  Mortgage  Loans to the Trust Fund pursuant to this  Agreement,
                  (A) the Depositor has good and 




<PAGE>
<PAGE>
                                      -47-


                  marketable  title  to,  and  is the sole  owner and holder of,
                  each  Mortgage Loan; and (B) the  Depositor has full right and
                  authority  to sell, assign and transfer the Mortgage Loans.

                           (ix) The Depositor is transferring  the Mortgage Loan
                  to the  Trust  Fund  free  and  clear of any  liens,  pledges,
                  charges and security interests.

                  (b) The  representations  and  warranties of the Depositor set
forth in Section  2.04(a)  shall  survive  the  execution  and  delivery of this
Agreement  and shall inure to the benefit of the Persons for whose  benefit they
were made for so long as the Trust Fund remains in existence.  Upon discovery by
any party  hereto  of any  breach of any of the  foregoing  representations  and
warranties,  the party  discovering such breach shall give prompt written notice
to the other parties.

                  SECTION 2.05. Execution, Authentication and Delivery of Class
                                R-I  Certificates; Creation of REMIC I 
                                Regular Interests.

                  The Trustee  hereby  acknowledges  the assignment to it of the
assets  included in REMIC I.  Concurrently  with such assignment and in exchange
therefor,  the  Certificate  Registrar,  pursuant to the written  request of the
Depositor  executed  by an  officer  of the  Depositor,  has  executed,  and the
Authenticating Agent has authenticated and delivered to or upon the order of the
Depositor, the Class R-I Certificates in authorized denominations. The interests
evidenced  by the  Class  R-I  Certificates,  together  with the REMIC I Regular
Interests,  constitute the entire beneficial ownership of REMIC I. The rights of
the Class R-I  Certificateholders and REMIC II (as holder of the REMIC I Regular
Interests) to receive  distributions  from the proceeds of REMIC I in respect of
the Class R-I Certificates and the REMIC I Regular Interests,  respectively, and
all ownership  interests  evidenced or constituted by the Class R-I Certificates
and the REMIC I Regular Interests, shall be as set forth in this Agreement.

                  SECTION 2.06. Conveyance of REMIC I Regular Interests; 
                                Acceptance of REMIC II by Trustee.

                  The Depositor,  as of the Closing Date, and concurrently  with
the  execution  and  delivery  of this  Agreement,  does hereby  assign  without
recourse all the right,  title and interest of the Depositor in and to the REMIC
I Regular  Interests  to the  Trustee for the benefit of the Holders of REMIC II
Certificates.  The  Trustee  acknowledges  the  assignment  to it of the REMIC I
Regular Interests and declares that it holds and will hold the same in trust for
the  exclusive  use and benefit of all  present  and future  Holders of REMIC II
Certificates.

                  SECTION 2.07 Execution, Authentication and Delivery of 
                               Class R-II Certificates.

                  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 Class R-II Certificates in
authorized denominations.



<PAGE>
<PAGE>
                                      -48-


                  SECTION 2.08 Conveyance of REMIC II Regular Interests;
                               Acceptance of REMIC III by Trustee.

                  The Depositor,  as of the Closing Date, and concurrently  with
the  execution  and  delivery  of this  Agreement,  does hereby  assign  without
recourse all the right,  title and interest of the Depositor in and to the REMIC
Regular Interests to the Trustee for the benefit of the Holders of the REMIC III
Certificates.  The Trustee  acknowledges  the  assignment  to it of the REMIC II
Regular Interests and declares that it holds and will hold the same in trust for
the  exclusive  use and benefit of all  present and future  Holders of REMIC III
Certificates.

                  SECTION 2.09 Execution, Authentication and Delivery of 
                               REMIC III Certificates.

                  Concurrently with the assignment to it of the REMIC II Regular
Interests and in exchange therefor,  the Certificate Registrar has executed, and
the Authenticating Agent has authenticated and delivered to or upon the order of
the Depositor, the REMIC III Certificates in authorized denominations evidencing
the entire  beneficial  ownership of REMIC III. The rights of the holders of the
respective  Classes of REMIC III Certificates to receive  distributions from the
proceeds  of REMIC  III in  respect  of their  REMIC III  Certificates,  and all
ownership  interests evidenced or constituted by the respective Classes of REMIC
III Certificates in such distributions, shall be as set forth in this Agreement.

                                   ARTICLE III

                 ADMINISTRATION AND SERVICING OF THE TRUST FUND

               SECTION 3.01. Administration of the Mortgage Loans.

                  (a) Each of the Master Servicer and the Special Servicer shall
service and  administer the Mortgage Loans that each is obligated to service and
administer pursuant to this Agreement on behalf of the Trustee,  for the benefit
of the  Certificateholders,  in accordance with any and all applicable laws, the
terms of this Agreement and of the respective  Mortgage Loans and, to the extent
consistent  with the  foregoing,  in  accordance  with the  Servicing  Standard.
Without  limiting the  foregoing,  and subject to Section  3.21,  (i) the Master
Servicer  shall service and administer all Mortgage Loans that are not Specially
Serviced  Mortgage  Loans,  and (ii) the  Special  Servicer  shall  service  and
administer (x) each Specially Serviced Mortgage Loan, and (y) each REO Property;
provided,   however,   that  the  Master  Servicer  shall  continue  to  collect
information  and  prepare all reports to the  Trustee  required  hereunder  with
respect to any Specially  Serviced  Mortgage Loans and REO  Properties  (and the
related REO Loans), and further to render such incidental  services with respect
to any Specially  Serviced Mortgage Loans and REO Properties as are specifically
provided  for herein.  All  references  herein to the  respective  duties of the
Master  Servicer  and the Special  Servicer,  and to the areas in which they may
exercise discretion, shall be subject to Section 3.21.





<PAGE>
<PAGE>
                                      -49-


                  (b) Subject to Section  3.01(a),  the Master  Servicer and the
Special  Servicer each shall have full power and authority,  acting alone, 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,  each of the  Master  Servicer  and  the  Special
Servicer,  in its own name,  with  respect to each of the  Mortgage  Loans it is
obligated  to service  hereunder,  is hereby  authorized  and  empowered  by the
Trustee to execute  and  deliver,  on behalf of the  Certificateholders  and the
Trustee  or any of  them,  (i) any and all  financing  statements,  continuation
statements  and other  documents or  instruments  necessary to maintain the lien
created by any Mortgage or other security  document in the related Mortgage File
on the related  Mortgaged  Property and related  collateral;  (ii) in accordance
with  the  Servicing   Standard  and  subject  to  Section  3.20,  any  and  all
modifications,  waivers,  amendments  or  consents  to or  with  respect  to any
documents  contained  in the  related  Mortgage  File;  and  (iii)  any  and all
instruments of  satisfaction or  cancellation,  or of partial or full release or
discharge,  and all other comparable  instruments.  Subject to Section 3.10, the
Trustee  shall,  at the  written  request of the Master  Servicer or the Special
Servicer,  furnish, or cause to be so furnished,  to the Master Servicer and the
Special Servicer any limited powers of attorney and other documents necessary or
appropriate  to  enable  them to carry out their  servicing  and  administrative
duties hereunder;  provided,  however, that the Trustee shall not be held liable
for any  misuse of any such power of  attorney  by the  Master  Servicer  or the
Special Servicer.

                  (c) The  relationship  of each of the Master  Servicer and the
Special  Servicer to the Trustee under this Agreement is intended by the parties
to be that of an independent contractor and not that of a joint venture, partner
or agent.

                  SECTION 3.02. Collection of Mortgage Loan Payments.

                  (a) Each of the Master Servicer or the Special  Servicer shall
undertake  reasonable efforts to collect all payments called for under the terms
and  provisions of the Mortgage  Loans it is obligated to service  hereunder and
shall,  to the extent such  procedures  shall be consistent with this Agreement,
follow such  collection  procedures in accordance  with the Servicing  Standard.
Consistent with the foregoing, the Special Servicer or Master Servicer may waive
any Penalty  Interest or late payment charge in connection with any payment on a
Mortgage  Loan that became  delinquent  while it is  obligated  to service  such
Mortgage Loan hereunder.

                  (b) All amounts  collected in respect of any Mortgage  Loan in
the form of payments  from  Mortgagors,  Liquidation  Proceeds  (insofar as such
Liquidation Proceeds are of the nature described in clauses (i) through (iii) of
the definition thereof) or Insurance Proceeds shall be applied to either amounts
due and owing under the related Mortgage Note and Mortgage  (including,  without
limitation,  for principal and accrued and unpaid  interest) in accordance  with
the express provisions of the related Mortgage Note and Mortgage or, if required
pursuant to the express provisions of the related Mortgage,  or as determined by
the Master  Servicer  or  Special  Servicer  in  accordance  with the  Servicing
Standard,  to the repair or restoration of the related Mortgaged Property,  and,
in the absence of such express provisions, 




<PAGE>
<PAGE>
                                      -50-


shall be applied for purposes of this  Agreement,  after deduction of the Master
Servicer Strip:  first, as a recovery of any related and unreimbursed  Servicing
Advances plus interest  accrued  thereon;  second,  as a recovery of accrued and
unpaid interest,  to the extent such amounts have not been previously  advanced,
at the related  Mortgage Rate on such  Mortgage  Loan;  third,  as a recovery of
principal of such Mortgage  Loan then due and owing,  to the extent such amounts
have not been previously advanced,  including,  without limitation, by reason of
acceleration  of the Mortgage Loan following a default  thereunder;  fourth,  in
accordance  with the normal  servicing  practices of the Master  Servicer,  as a
recovery  of any other  amounts  then due and owing  under such  Mortgage  Loan,
including,  without limitation,  Prepayment Premiums,  Yield Maintenance Charges
and Penalty  Interest;  and fifth,  as a recovery of any remaining  principal of
such  Mortgage  Loan to the  extent of its  entire  remaining  unpaid  principal
balance.  All amounts  collected on any Mortgage Loan in the form of Liquidation
Proceeds  of the  nature  described  in clauses  (iv) and (v) of the  definition
thereof shall be deemed to be applied:  first,  as a recovery of any related and
unreimbursed  Servicing  Advances plus interest  accrued thereon;  second,  as a
recovery of accrued and unpaid  interest  to, the extent such  amounts  have not
been  previously  advanced,  on such  Mortgage Loan to but not including the Due
Date in the Collection Period of receipt; and third, as a recovery of principal,
to the extent such amounts have not been previously  advanced,  of such Mortgage
Loan to the extent of its entire unpaid principal balance. No such amounts shall
be  applied  to the items  constituting  additional  servicing  compensation  as
described  in the  first  sentence  of  Section  3.11(b)  unless  and  until all
principal  and  interest  then due and  payable on such  Mortgage  Loan has been
collected.  Amounts  collected  on any REO Loan shall be deemed to be applied in
accordance  with the definition  thereof.  The provisions of this paragraph with
respect to the  application of amounts  collected shall not alter in any way the
right of the Master  Servicer or the Special  Servicer to receive  payments from
the  Certificate  Account as set forth in clauses (ii) through  (xiv) of Section
3.05(a) from amounts so applied.

                  SECTION 3.03. Collection of Taxes, Assessments and Similar 
                                Items; Servicing Accounts; Reserve Accounts.

                  (a)  Each of the  Master  Servicer  and the  Special  Servicer
shall,  as to  those  Mortgage  Loans  it is  obligated  to  service  hereunder,
establish  and maintain one or more accounts (the  "Servicing  Accounts"),  into
which all Escrow  Payments  shall be  deposited  and  retained.  Each  Servicing
Account shall be an Eligible Account. Withdrawals of amounts so collected from a
Servicing Account may be made (to the extent amounts have been escrowed for such
purpose)  only  to:  (i)  effect  payment  of real  estate  taxes,  assessments,
insurance  premiums,  ground rents (if  applicable) and comparable  items;  (ii)
reimburse the Master Servicer or the Special Servicer for any Servicing Advances
plus interest  accrued  thereon;  (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  this  Agreement  in
accordance with Section 9.01. The Master Servicer and the Special Servicer shall
each pay or cause to be paid to the Mortgagors  interest,  if any, earned on the
investment of funds in Servicing Accounts maintained thereby, if required by law
or the terms of the related Mortgage Loan. If the Master Servicer or the Special
Servicer  shall  deposit in a Servicing  Account  any amount 




<PAGE>
<PAGE>
                                      -51-


not required to be deposited  therein,  it may at any time  withdraw such amount
from  such   Servicing   Account,   any   provision   herein  to  the   contrary
notwithstanding.

                  (b)  Each of the  Master  Servicer  and the  Special  Servicer
shall,  as to those  Mortgage  Loans it is obligated to service  hereunder,  (i)
maintain  accurate  records  with  respect  to the  related  Mortgaged  Property
reflecting the status of real estate taxes,  assessments and other similar items
that are or may become a lien thereon and the status of  insurance  premiums and
any ground rents payable in respect  thereof and (ii) use reasonable  efforts to
obtain,  from time to time,  all bills for the payment of such items  (including
renewal  premiums)  and shall effect  payment  thereof  prior to the  applicable
penalty or  termination  date.  For purposes of  effecting  any such payment for
which it is  responsible,  the Master Servicer or the Special  Servicer,  as the
case may be,  shall  apply  Escrow  Payments  as allowed  under the terms of the
related  Mortgage  Loan or, if such  Mortgage  Loan does not require the related
Mortgagor to escrow for the payment of real estate taxes, assessments, insurance
premiums,  ground rents (if  applicable)  and similar items,  each of the Master
Servicer  and the  Special  Servicer  shall,  as to those  Mortgage  Loans it is
obligated to service hereunder,  enforce the requirement of the related Mortgage
that the Mortgagor make payments in respect of such items at the time they first
become due.

                  (c)  Each of the  Master  Servicer  and the  Special  Servicer
shall, as to those Mortgage Loans it is obligated to service hereunder,  advance
with respect to the related Mortgaged Property,  all such funds as are necessary
for the purpose of effecting the payment of (i) real estate  taxes,  assessments
and other similar items,  (ii) ground rents (if applicable),  and (iii) premiums
on Insurance Policies, in each instance if and to the extent Escrow Payments (if
any) collected from the related Mortgagor are insufficient to pay such item when
due and the related Mortgagor has failed to pay such item on a timely basis, and
provided  that  the  particular  advance  would  not,  if  made,   constitute  a
Nonrecoverable Servicing Advance. All such advances shall be reimbursable in the
first  instance from related  collections  from the  Mortgagors,  and further as
provided in Section  3.05(a).  No costs  incurred by the Master  Servicer or the
Special Servicer in effecting the payment of real estate taxes, assessments and,
if applicable, ground rents on or in respect of such Mortgaged Properties shall,
for  purposes  of this  Agreement,  including,  without  limitation,  the Paying
Agent's calculation of monthly distributions to Certificateholders,  be added to
the unpaid  principal  balances of the related  Mortgage Loans,  notwithstanding
that the terms of such Mortgage Loans so permit.  The foregoing  shall in no way
limit the Master Servicer's or Special  Servicer's ability to charge and collect
from the Mortgagor such costs together with interest thereon.

                  (d) In connection  with its recovery of any Servicing  Advance
from the Certificate  Account  pursuant to Section  3.05(a),  each of the Master
Servicer  and the Special  Servicer  shall be  entitled  to receive,  out of any
amounts  then  on  deposit  in  the   Certificate   Account,   interest  at  the
Reimbursement  Rate in effect  from time to time,  accrued on the amount of such
Servicing  Advance  from  the  date  made  to but  not  including  the  date  of
reimbursement.  The  Master  Servicer  shall  reimburse  itself  or the  Special
Servicer, as appropriate, for any Servicing Advance as soon as practicable after
funds available for such purpose are deposited in the Certificate Account.





<PAGE>
<PAGE>
                                      -52-


                  (e) The  determination  by either the Master  Servicer  or the
Special Servicer that it has made a Nonrecoverable Servicing Advance or that any
proposed Servicing Advance, if made, would constitute a Nonrecoverable Servicing
Advance,  shall be made in accordance  with the Servicing  Standard and shall be
evidenced by an Officers'  Certificate delivered promptly to the Trustee and the
Depositor, setting forth the basis for such determination,  together with a copy
of any appraisal of the related Mortgaged Property or REO Property,  as the case
may be,  performed  pursuant to Section 3.09(a) by the Master Servicer or by the
Special  Servicer  if the  loan is a  Defaulted  Mortgage  Loan  or,  if no such
appraisal has been  performed,  a copy of an appraisal of the related  Mortgaged
Property or REO  Property  performed  within the twelve  months  preceding  such
determination  by an  Independent  Appraiser  or  other  expert  in real  estate
matters,  and further accompanied by related Mortgagor operating  statements and
financial  statements,  budgets and rent rolls of the related Mortgaged Property
and any engineers'  reports,  environmental  surveys or similar reports that the
Master Servicer or the Special  Servicer may have obtained and that support such
determination.

                  (f)  Each of the  Master  Servicer  and the  Special  Servicer
shall,  as to  those  Mortgage  Loans  it is  obligated  to  service  hereunder,
establish  and  maintain,  as  applicable,  one or more  accounts  (the "Reserve
Accounts"),  into  which all  Reserve  Funds,  if any,  shall be  deposited  and
retained.  Withdrawals  of amounts so  deposited  may be made to pay for,  or to
reimburse the related  Mortgagor in connection  with, the related repairs and/or
capital  improvements  at the related  Mortgaged  Property if the repairs and/or
capital  improvements  have been  completed,  and such  withdrawals  are made in
accordance  with the  Servicing  Standard and the terms of the related  Mortgage
Note,  Mortgage and any  agreement  with the related  Mortgagor  governing  such
Reserve Funds. All Reserve Accounts shall be Eligible Accounts.

                  SECTION 3.04. Certificate Account and Distribution Account.

                  (a) The Master  Servicer  shall  establish and maintain one or
more accounts (collectively,  the "Certificate Account"),  held on behalf of the
Trustee in trust for the  benefit  of the  Certificateholders.  The  Certificate
Account shall be an Eligible Account. The Master Servicer shall deposit or cause
to be  deposited  in the  Certificate  Account,  upon  receipt  (in the  case of
payments  by  Mortgagors  or other  collections  on the  Mortgage  Loans)  or as
otherwise required hereunder, the following payments and collections received or
made by the Master  Servicer or on its behalf  subsequent  to the  Cut-off  Date
(other than in respect of principal  and interest on the Mortgage  Loans due and
payable  on or before  the  Cut-off  Date,  which  payments  shall be  delivered
promptly  to  the  appropriate  Mortgage  Loan  Seller  or  its  designee,  with
negotiable  instruments endorsed as necessary and appropriate without recourse),
or payments (other than Principal Prepayments) received by it on or prior to the
Cut-off Date but allocable to a period subsequent thereto:

                           (i) all  payments  on  account  of  principal  of the
                  Mortgage Loans;





<PAGE>
<PAGE>
                                      -53-


                           (ii) all  payments  on  account  of  interest  on the
                  Mortgage Loans, including Penalty Interest;

                           (iii) all Prepayment  Premiums and Yield  Maintenance
                  Charges;

                           (iv) all Insurance Proceeds and Liquidation  Proceeds
                  (other than Liquidation  Proceeds  described in clause (vi) of
                  the  definition  thereof  that are required to be deposited in
                  the Distribution Account pursuant to Section 9.01) received in
                  respect of any Mortgage Loan;

                           (v)  any  amounts  required  to be  deposited  by the
                  Master  Servicer  pursuant to Section 3.06 in connection  with
                  losses incurred with respect to Permitted Investments of funds
                  held in the Certificate Account;

                           (vi) any  amounts  required  to be  deposited  by the
                  Master  Servicer or the Special  Servicer  pursuant to Section
                  3.07(b) in connection with losses  resulting from a deductible
                  clause in a blanket hazard policy; and

                           (vii) any amounts  required to be transferred from an
                  REO Account pursuant to Section 3.16(c).

                  The  foregoing  requirements  for  deposit in the  Certificate
Account shall be exclusive.  Notwithstanding the foregoing, actual payments from
Mortgagors  in the  nature of  Escrow  Payments,  and  amounts  that the  Master
Servicer is entitled to retain as additional servicing  compensation pursuant to
Section 3.11(b), need not be deposited by the Master Servicer in the Certificate
Account.  If the Master  Servicer shall deposit in the  Certificate  Account any
amount not required to be deposited  therein,  it may at any time  withdraw such
amount  from the  Certificate  Account,  any  provision  herein to the  contrary
notwithstanding.  The Master  Servicer  shall  promptly  deliver to the  Special
Servicer as additional servicing compensation in accordance with Section 3.11(d)
assumption fees, late charges and other  transaction fees received by the Master
Servicer  with respect to Specially  Serviced  Mortgage  Loans upon receipt of a
certificate of a Servicing  Officer of the Special Servicer  describing the item
and amount. The Certificate Account shall be maintained as a segregated account,
separate  and  apart  from  trust  funds   created  for  mortgage   pass-through
certificates of other series and the other accounts of the Master Servicer.

                  Upon  receipt of any of the amounts  described  in clauses (i)
through (iv) above with respect to any Mortgage Loan, the Special Servicer shall
promptly,  but in no event later than one Business Day after receipt, remit such
amounts to the Master  Servicer  for  deposit  into the  Certificate  Account in
accordance  with the second  preceding  paragraph,  unless the Special  Servicer
determines,  consistent  with the  Servicing  Standard,  that a particular  item
should  not  be  deposited  because  of  a  restrictive   endorsement  or  other
appropriate  reason.  Any such  amounts  received by the Special  Servicer  with
respect to an REO Property  shall be deposited by the Special  Servicer into the
REO Account and remitted to the Master Servicer for deposit into the Certificate
Account  pursuant to Section  3.16(c).  With respect to any such 




<PAGE>
<PAGE>
                                      -54-


amounts paid by check to the order of the Special Servicer, the Special Servicer
shall  endorse such check to the order of the Master  Servicer and shall deliver
promptly, but in no event later than three Business Days after receipt, any such
check to the Master Servicer by overnight  courier,  unless the Special Servicer
determines,  consistent  with the  Servicing  Standard,  that a particular  item
cannot be so endorsed and  delivered  because of a  restrictive  endorsement  or
other appropriate reason.

                  (b) The Paying Agent shall  establish and maintain one or more
trust accounts  (collectively,  the "Distribution  Account") to be held in trust
for the benefit of the Certificateholders.  The Distribution Account shall be an
Eligible  Account.  The Master  Servicer  shall deliver to the Paying Agent each
month on or before the P&I Advance Date therein, for deposit in the Distribution
Account,  an  aggregate  amount of  immediately  available  funds  equal to that
portion of the  Available  Distribution  Amount  (calculated  without  regard to
clause  (b)(iii) of the definition  thereof) for the related  Distribution  Date
then on deposit in the  Certificate  Account,  together with (i) any  Prepayment
Premiums or Yield Maintenance  Charges received on the Mortgage Loans during the
related  Collection Period and (ii) in the case of the final  Distribution Date,
any additional amounts contemplated by the second paragraph of Section 9.01.

                  In addition,  the Master  Servicer shall, as and when required
hereunder, deliver to the Paying Agent for deposit in the Distribution Account:

                           (i)  any  P&I  Advances  required  to be  made by the
                  Master Servicer in accordance with Section 4.03(a);

                           (ii) any  amounts  required  to be  deposited  by the
                  Master  Servicer  pursuant to Section 3.06 in connection  with
                  losses realized on Permitted Investments with respect to funds
                  held in the Distribution Account;

                           (iii) any  amounts  required to be  deposited  by the
                  Master  Servicer  pursuant to Section 3.19 in connection  with
                  Prepayment Interest Shortfalls; and

                           (iv)  any  Liquidation  Proceeds  paid by the  Master
                  Servicer  in  connection  with  the  purchase  of  all  of the
                  Mortgage  Loans and any REO  Properties  pursuant  to  Section
                  9.01,  exclusive of the portion of such  Liquidation  Proceeds
                  required to be deposited in the Certificate  Account  pursuant
                  to Section 9.01.

                  The  Paying  Agent  shall,   upon  receipt,   deposit  in  the
Distribution  Account any and all amounts  received by the Paying Agent that are
required by the terms of this Agreement to be deposited therein.

                  (c)  Funds in the  Certificate  Account  and the  Distribution
Account  may be  invested  in  Permitted  Investments  in  accordance  with  the
provisions of Section 3.06.  The Master  Servicer and Paying Agent,  as the case
may be, shall give notice to the Special 




<PAGE>
<PAGE>
                                      -55-


Servicer and the Rating Agencies of the location of the Distribution Account and
Certificate  Account  as of the  Closing  Date  and of the new  location  of the
Certificate  Account  prior to any change  thereof.  The Paying Agent shall give
notice to the  Trustee,  the Master  Servicer  and the  Special  Servicer of the
location  of the  Distribution  Account  as of the  Closing  Date and of the new
location of the Distribution Account prior to any change thereof.

                  SECTION 3.05. Permitted Withdrawals From the Certificate 
                                Account and the Distribution Account.

                  (a)  The  Master   Servicer  may,  from  time  to  time,  make
withdrawals from the Certificate  Account for any of the following purposes (the
order  set  forth  below  not   constituting  an  order  of  priority  for  such
withdrawals):

                           (i) to remit to the Paying  Agent for  deposit in the
                  Distribution  Account the amounts  required to be so deposited
                  pursuant to the first paragraph of Section 3.04(b);

                           (ii)  to  reimburse   itself  for   unreimbursed  P&I
                  Advances,  the Master  Servicer's  right to  reimburse  itself
                  pursuant to this  clause (ii) with  respect to any P&I Advance
                  (other than  Nonrecoverable  Advances,  which are reimbursable
                  pursuant to clause (vii) below) being  limited to amounts that
                  represent  Late  Collections  of interest  (net of the related
                  Master  Servicing  Fees) on and principal  (net of any related
                  Principal  Recovery Fee) received in respect of the particular
                  Mortgage  Loan or REO Loan as to which  such P&I  Advance  was
                  made;

                           (iii)  to pay to  itself  earned  and  unpaid  Master
                  Servicing  Fees in respect of each Mortgage Loan and REO Loan,
                  the Master Servicer's right to payment pursuant to this clause
                  (iii)  with  respect  to any  Mortgage  Loan or REO Loan being
                  limited to amounts  received on or in respect of such Mortgage
                  Loan (whether in the form of payments, Liquidation Proceeds or
                  Insurance  Proceeds) or such REO Loan  (whether in the form of
                  REO Revenues, Liquidation Proceeds or Insurance Proceeds) that
                  are allocable as a recovery of interest thereon;

                           (iv) to pay to the Special Servicer earned and unpaid
                  Special  Servicing Fees in respect of each Specially  Serviced
                  Mortgage Loan and REO Loan;

                           (v) to pay the Special Servicer (or, if applicable, a
                  predecessor  Special  Servicer)  earned and  unpaid  Principal
                  Recovery Fees in respect of each Specially  Serviced  Mortgage
                  Loan,  Corrected  Mortgage  Loan  and REO  Loan,  the  Special
                  Servicer's  (or,  if  applicable,   any  predecessor   Special
                  Servicer's)  right to payment pursuant to this clause (v) with
                  respect to any such Mortgage Loan or REO Loan being limited to
                  amounts  received  on or in  respect  of  such  




<PAGE>
<PAGE>
                                      -56-


                  Mortgage  Loan  (whether in the form of payments,  Liquidation
                  Proceeds or Insurance  Proceeds) or such REO Loan  (whether in
                  the form of REO  Revenues,  Liquidation  Proceeds or Insurance
                  Proceeds)  that  are  allocable  as a  recovery  of  principal
                  thereon  (provided  that no  Principal  Recovery  Fee shall be
                  payable out of any Liquidation Proceeds received in connection
                  with the purchase of any Mortgage  Loan or REO Property by the
                  applicable  Mortgage  Loan Seller  pursuant to the  respective
                  Mortgage Loan Purchase Agreement,  by the Majority Subordinate
                  Certificateholder  pursuant to Section 3.18(b),  by the Master
                  Servicer or Special Servicer pursuant to Section 3.18(c) or by
                  the Master Servicer or Depositor pursuant to Section 9.01);

                           (vi) to reimburse  itself or the Special Servicer for
                  any unreimbursed Servicing Advances, the Master Servicer's and
                  Special Servicer's respective rights to reimbursement pursuant
                  to this  clause  (vi) with  respect to any  Servicing  Advance
                  being limited to payments made by the related  Mortgagor  that
                  are allocable to such  Servicing  Advance,  or to  Liquidation
                  Proceeds,  Insurance Proceeds and, if applicable, REO Revenues
                  received  in respect of the  particular  Mortgage  Loan or REO
                  Property as to which such Servicing Advance was made;

                           (vii) to reimburse itself or the Special Servicer for
                  any unreimbursed  Advances that have been or are determined to
                  be Nonrecoverable  Advances or to pay itself,  with respect to
                  any Mortgage Loan or REO Property,  any related  earned Master
                  Servicing Fee that remained  unpaid in accordance  with clause
                  (iii) above following a Final Recovery Determination made with
                  respect to such  Mortgage Loan or REO Property and the deposit
                  into  the  Certificate  Account  of all  amounts  received  in
                  connection therewith;

                           (viii) at such time as it  reimburses  itself for any
                  unreimbursed  Advance  pursuant to clause (ii),  (vi) or (vii)
                  above, to pay itself or the Special Servicer,  as the case may
                  be, any  interest  accrued and payable  thereon in  accordance
                  with Section 3.03(d) or 4.03(d), as applicable;

                           (ix) to pay for costs and  expenses  incurred  by the
                  Trust Fund pursuant to Section 3.09(c);

                           (x)   to  pay   itself,   as   additional   servicing
                  compensation in accordance with Section 3.11(b),  interest and
                  investment  income  earned in respect  of amounts  held in the
                  Certificate  Account as provided in Section 3.06(b),  but only
                  to the extent of the Net  Investment  Earnings with respect to
                  the Certificate Account for any Collection Period;

                           (xi) to pay for the cost of an independent  appraiser
                  or other expert in real estate  matters  retained  pursuant to
                  Section 3.03(e), 3.09(a) or 3.18(e);





<PAGE>
<PAGE>
                                      -57-


                           (xii)  to  pay  itself,  the  Special  Servicer,  the
                  Depositor,  or any of their  respective  directors,  officers,
                  employees and agents,  as the case may be, any amounts payable
                  to any such Person pursuant to Section 6.03;

                           (xiii)  to  pay  for  (A)  the   advice  of   counsel
                  contemplated  by  Section  3.17(a)(iii),  (B) the  cost of the
                  Opinions  of Counsel  contemplated  by  Sections  3.09(b)(ii),
                  3.09(c),  3.16(a) and 11.02(a),  (C) the cost of an Opinion of
                  Counsel  contemplated  by  Section  11.01(a)  or  11.01(c)  in
                  connection  with any amendment to this Agreement  requested by
                  the Master  Servicer or the Special  Servicer that protects or
                  is  in   furtherance   of  the   rights   and   interests   of
                  Certificateholders,   (D)  the  cost  of  obtaining   the  REO
                  Extension  sought by the Special  Servicer as  contemplated by
                  Section 3.16(a),  and (E) the cost of recording this Agreement
                  in accordance with Section 11.02(a);

                           (xiv)  to  pay  itself,  the  Special  Servicer,  the
                  appropriate  Mortgage  Loan Seller,  the Majority  Subordinate
                  Certificateholder  or any  other  Person,  as the case may be,
                  with  respect  to  each  Mortgage  Loan,  if  any,  previously
                  purchased  by such  Person  pursuant  to this  Agreement,  all
                  amounts received thereon subsequent to the date of purchase;

                           (xv) to pay itself the Master Servicer Strip; and

                           (xvi) to clear and terminate the Certificate  Account
                  at the termination of this Agreement pursuant to Section 9.01.

                  The  Master   Servicer   shall  keep  and  maintain   separate
accounting  records,  on a  loan-by-loan  and  property-by-property  basis  when
appropriate,  in connection  with any withdrawal  from the  Certificate  Account
pursuant to clauses (ii) - (xv) above.

                  The Master  Servicer shall pay to the Special  Servicer (or to
third party  contractors  at the  direction  of the Special  Servicer)  from the
Certificate  Account amounts  permitted to be paid to it (or to such third party
contractors)  therefrom  promptly upon receipt of a  certificate  of a Servicing
Officer  of the  Special  Servicer  describing  the item and amount to which the
Special  Servicer  (or such third party  contractors)  is  entitled.  The Master
Servicer may rely conclusively on any such certificate and shall have no duty to
re-calculate  the amounts stated  therein.  The Special  Servicer shall keep and
maintain separate  accounting for each Specially  Serviced Mortgage Loan and REO
Property, on a loan-by-loan and  property-by-property  basis, for the purpose of
justifying any request for withdrawal from the Certificate Account.

                  (b) The Paying Agent may, from time to time, make  withdrawals
from the Distribution Account for any of the following purposes:

                           (i) to make  distributions to  Certificateholders  on
                  each  Distribution  Date  pursuant to Section 4.01 or 9.01, as
                  applicable;





<PAGE>
<PAGE>
                                      -58-


                           (ii)  to pay  the  Trustee  or any of its  directors,
                  officers,  employees  and  agents,  as the  case  may be,  any
                  amounts payable or reimbursable to any such Person pursuant to
                  Section 8.05;

                           (iii)  to pay  the  Master  Servicer,  as  additional
                  servicing  compensation  in accordance  with Section  3.11(b),
                  interest and  investment  income  earned in respect of amounts
                  held  in the  Distribution  Account  as  provided  in  Section
                  3.06(b) (but only to the extent of the Net Investment Earnings
                  with respect to the  Distribution  Account for any  Collection
                  Period);

                           (iv) to pay for the cost of the  Opinions  of Counsel
                  sought by the  Trustee  (A) as  provided  in clause (v) of the
                  definition of "Disqualified Organization", (B) as contemplated
                  by Sections 9.02(a)(i) and 10.01(i), or (C) as contemplated by
                  Section  11.01(a) or 11.01(c) in connection with any amendment
                  to this Agreement  requested by the Trustee which amendment is
                  in    furtherance    of   the   rights   and    interests   of
                  Certificateholders;

                           (v) to pay any and all federal, state and local taxes
                  imposed  on any  of the  REMICs  created  hereunder  or on the
                  assets or  transactions  of any such REMIC,  together with all
                  incidental  costs  and  expenses,  to the  extent  none of the
                  Trustee,  the REMIC  Administrator  or the Special Servicer is
                  liable therefor pursuant to Section 10.01(j);

                           (vi) to pay the REMIC  Administrator  for any amounts
                  reimbursable to it pursuant to Section 10.01(f);

                           (vii)  to pay  to the  Master  Servicer  any  amounts
                  deposited by the Master Servicer in the  Distribution  Account
                  not required to be deposited therein;

                           (viii) to pay to the  Extension  Adviser  any amounts
                  payable to it pursuant to Section 3.24; and

                           (ix) to clear and terminate the Distribution  Account
                  at the termination of this Agreement pursuant to Section 9.01.

                  SECTION 3.06. Investment of Funds in the Certificate Account, 
                                the Distribution Account and the REO Account.

                  (a) The Master  Servicer may direct in writing any  depository
institution  maintaining the  Certificate  Account and may direct in writing the
Paying Agent with respect to the  Distribution  Account  (each,  for purposes of
this Section 3.06, an "Investment Account"), and the Special Servicer may direct
in writing any depository  institution  maintaining  the REO Account (also,  for
purposes of this Section 3.06, an "Investment Account"),  to invest, or if it 




<PAGE>
<PAGE>
                                      -59-


is such depository institution, may itself invest, the funds held therein in one
or more  Permitted  Investments  bearing  interest  or sold at a  discount,  and
maturing,  unless payable on demand,  no later than the Business Day immediately
preceding  the next  succeeding  date on which  such  funds are  required  to be
withdrawn  from such  account  pursuant to this  Agreement.  All such  Permitted
Investments shall be held to maturity,  unless payable on demand. Any investment
of funds in an  Investment  Account shall be made in the name of the Trustee (in
its  capacity  as  such).   The  Master  Servicer  (with  respect  to  Permitted
Investments of amounts in the Certificate Account and the Distribution  Account)
and the Special  Servicer  (with respect to Permitted  Investments of amounts in
the REO  Account),  on behalf of the  Trustee,  shall  (and the  Trustee  hereby
designates the Master Servicer and the Special Servicer,  as applicable,  as the
person that shall) maintain  continuous  possession of any Permitted  Investment
that is either  (i) a  "certificated  security",  as such term is defined in the
UCC, or (ii) other  property in which a secured  party may perfect its  security
interest by possession under the UCC or any other applicable law.  Possession of
any such  Permitted  Investment by the Master  Servicer or the Special  Servicer
shall constitute  possession by a Person  designated by the Trustee for purposes
of Section 8-313 of the UCC and possession by the Trustee, as secured party, for
purposes of Section 9-305 of the UCC and any other applicable law. If amounts on
deposit  in an  Investment  Account  are at any  time  invested  in a  Permitted
Investment  payable  on  demand,  the  Master  Servicer  (in  the  case  of  the
Certificate Account), the Paying Agent (in the case of the Distribution Account)
or the Special Servicer (in the case of the REO Account) shall:

                  (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 the Master Servicer or the Special  Servicer,  as the
         case may be, that such  Permitted  Investment  would not  constitute  a
         Permitted  Investment in respect of funds  thereafter on deposit in the
         Investment Account.

                  (b) Whether or not the Master Servicer  directs the investment
of funds in either  of the  Certificate  Account  or the  Distribution  Account,
interest and  investment  income  realized on funds  deposited  therein,  to the
extent of the Net Investment Earnings, if any, for each Collection Period, shall
be for the sole and  exclusive  benefit  of the  Master  Servicer  and  shall be
subject to its  withdrawal in accordance  with Section  3.05(a) or withdrawal by
the Paying  Agent at its  direction  in  accordance  with  Section  3.05(b),  as
applicable.  Whether or not the Special Servicer directs the investment of funds
in the REO Account,  interest and investment  income realized on funds deposited
therein,  to the  extent  of the  Net  Investment  Earnings,  if any,  for  each
Collection  Period,  shall be for the sole and exclusive  benefit of the Special
Servicer  and shall be subject to its  withdrawal  in  accordance  with  Section
3.16(b). If any loss shall be incurred in respect of any Permitted Investment on
deposit  in any  Investment  Account,  the Master  Servicer  (in the case of the
Certificate  Account and the Distribution  Account) and the Special Servicer (in
the case of the REO Account) shall promptly  deposit therein from its own funds,
without right of  reimbursement,  no later than the end of the 




<PAGE>
<PAGE>
                                      -60-


Collection  Period  during which such loss was  incurred,  the amount of the Net
Investment Loss, if any, for such Collection Period.

                  (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 8.02,  upon the
request of Holders of  Certificates  entitled to not less than 25% of the Voting
Rights  allocated to any Class,  shall take such action as may be appropriate to
enforce such payment or  performance,  including the institution and prosecution
of appropriate proceedings.

                  (d)  Notwithstanding  the  investment  of  funds  held  in any
Investment  Account,  for  purposes of the  calculations  hereunder,  including,
without limitation,  the calculation of the Available  Distribution  Amount, the
amounts so  invested  shall be deemed to remain on  deposit  in such  Investment
Account.

                  SECTION 3.07. Maintenance of Insurance Policies; Errors and 
                                Omissions and Fidelity Coverage.

                  (a) The Master  Servicer (with respect to Mortgage Loans other
than Specially  Serviced Mortgaged Loans) and the Special Servicer (with respect
to Specially  Serviced  Mortgage  Loans) shall cause to be  maintained  for each
Mortgaged  Property  all  insurance  coverage as is  required  under the related
Mortgage;  provided that if and to the extent that any such Mortgage permits the
holder thereof any  discretion (by way of consent,  approval or otherwise) as to
the insurance  coverage that the related Mortgagor is required to maintain,  the
Master Servicer shall exercise such  discretion in a manner  consistent with the
Servicing  Standard;  and  provided  further  that,  if and to the extent that a
Mortgage  so  permits,  the  related  Mortgagor  shall be required to obtain the
required  insurance  coverage from Qualified Insurers that have a general policy
rating of at least A-X in A.M. Best's Key Rating Guide. The Majority Subordinate
Certificate  holder may request that earthquake  insurance be secured for one or
more   Mortgaged   Properties  at  the  expense  of  the  Majority   Subordinate
Certificateholder.  Subject to Section 3.17(a),  the Special Servicer shall also
cause to be maintained for each REO Property no less insurance coverage than was
previously  required of the Mortgagor under the related Mortgage;  provided that
all such insurance  shall be obtained from Qualified  Insurers that, if they are
providing casualty insurance, shall have a general policy rating of at least "A"
and "AA" from Standard & Poor's and Fitch,  respectively  (or solely  Standard &
Poor's,  if such  insurer is not rated by Fitch).  All such  insurance  policies
shall  contain (if they insure  against loss to property and do not relate to an
REO  Property) a "standard"  mortgagee  clause,  with loss payable to the Master
Servicer (in the case of insurance maintained in respect of Mortgage Loans), and
shall  be in the  name  of the  Special  Servicer  (in  the  case  of  insurance
maintained in respect of REO Properties), on behalf of the Trustee; in each case
such insurance shall be issued by an insurer  authorized under applicable law to
issue such  insurance.  Any  amounts  collected  by the Master  Servicer  or the
Special  Servicer  under any such policies  (other than amounts to be applied to
the restoration or repair of the related  Mortgaged  Property or REO Property or
amounts to be  released to the related  Mortgagor,  in 




<PAGE>
<PAGE>
                                      -61-


each case subject to the rights of any tenants and ground  lessors,  as the case
may be, and the terms of the  related  Mortgage  and in each case in  accordance
with the  Servicing  Standard)  shall be deposited in the  Certificate  Account,
subject  to  withdrawal  pursuant  to  Section  3.05(a),  in the case of amounts
received  in respect  of a  Mortgage  Loan,  or in the REO  Account,  subject to
withdrawal  pursuant  to Section  3.16(c),  in the case of amounts  received  in
respect of an REO  Property.  Any cost  incurred  by the Master  Servicer or the
Special  Servicer in  maintaining  any such  insurance  shall not,  for purposes
hereof,  including,  without limitation,  calculating  monthly  distributions to
Certificateholders, be added to unpaid principal balance of the related Mortgage
Loan, notwithstanding that the terms of such Mortgage Loan so permit.

                  (b) If the  Master  Servicer  or the  Special  Servicer  shall
obtain and maintain,  or cause to be obtained and  maintained,  a blanket policy
insuring  against  hazard  losses  on all  of  the  Mortgage  Loans  and/or  REO
Properties  that it is required to service and  administer,  then, to the extent
such policy (i) is  obtained  from a Qualified  Insurer  having a  claims-paying
rating of "A" and "AA" or better from Standard & Poor's and Fitch,  respectively
(or solely Standard & Poor's,  if such insurer is not rated by Fitch),  and (ii)
provides  protection  equivalent to the individual  policies otherwise required,
the  Master  Servicer  or the  Special  Servicer,  as the  case  may  be,  shall
conclusively  be  deemed  to have  satisfied  its  obligation  to  cause  hazard
insurance to be maintained on the related Mortgaged Properties.  Such policy may
contain a deductible clause (not in excess of a customary amount), in which case
the Master Servicer or the Special  Servicer,  as  appropriate,  shall, if there
shall not have been maintained on the related Mortgaged Property or REO Property
a hazard  insurance  policy  complying with the requirements of Section 3.07(a),
and there  shall have been one or more  losses  that would have been  covered by
such policy,  promptly  deposit into the Certificate  Account from its own funds
the  amount not  otherwise  payable  under the  blanket  policy  because of such
deductible clause. The Master Servicer or the Special Servicer,  as appropriate,
shall   prepare   and   present,   on  behalf  of  itself,   the   Trustee   and
Certificateholders,  claims under any such blanket policy in a timely fashion in
accordance with the terms of such policy.

                  (c) Each of the Master Servicer and the Special Servicer shall
at all times during the term of this  Agreement  (or, in the case of the Special
Servicer,  at all times  during the term of this  Agreement  in which  Specially
Serviced  Mortgage Loans or REO Properties exist as part of the Trust Fund) keep
in force with Qualified  Insurers having a claims-paying  rating of "A" and "AA"
or better from  Standard & Poor's and Fitch,  respectively,  a fidelity  bond in
such form and amount as would permit it to be a qualified  FNMA  seller-servicer
of  multifamily  mortgage  loans,  or in such other form and amount as would not
cause the  qualification,  downgrading  or withdrawal of any rating  assigned by
either  Rating  Agency to the  Certificates  (as  evidenced in writing from each
Rating Agency).  Each of the Master  Servicer and the Special  Servicer shall be
deemed to have complied with the foregoing provision if an Affiliate thereof has
such  fidelity  bond  coverage  and,  by the terms of such  fidelity  bond,  the
coverage  afforded  thereunder  extends to the Master  Servicer  or the  Special
Servicer,  as the case may be. Such  fidelity bond shall provide that it may not
be canceled without ten days' prior written notice to the Trustee.





<PAGE>
<PAGE>
                                      -62-


                  Each of the Master Servicer and the Special  Servicer shall at
all times  during the term of this  Agreement  (or,  in the case of the  Special
Servicer,  at all times  during the term of this  Agreement  in which  Specially
Serviced  Mortgage Loans and/or REO Properties  exist as part of the Trust Fund)
also keep in force with Qualified Insurers having a claims-paying  rating of "A"
and "AA" or better from Standard & Poor's and Fitch,  respectively,  a policy or
policies of insurance  covering  loss  occasioned by the errors and omissions of
its officers,  employees and agents in connection with its servicing obligations
hereunder,  which  policy or policies  shall be in such form and amount as would
permit it to be a qualified FNMA  seller-servicer of multifamily mortgage loans,
or in such  other  form and  amount as would not  adversely  affect  any  rating
assigned by either  Rating Agency to the  Certificates  (as evidenced in writing
from each Rating Agency).  Each of the Master Servicer and the Special  Servicer
shall be deemed to have complied  with the foregoing  provisions if an Affiliate
thereof has such  insurance  and, by the terms of such policy or  policies,  the
coverage  afforded  thereunder  extends to the Master  Servicer  or the  Special
Servicer, as the case may be. Any such errors and omissions policy shall provide
that it may not be  canceled  without  ten  days'  prior  written  notice to the
Trustee.

                  For so long as the long-term  debt  obligations  of the Master
Servicer or Special Servicer,  as the case may be (or in the case of the initial
Master  Servicer  and  Special  Servicer,  their  respective  direct or indirect
parent),  are rated  "AA" or better by both  Rating  Agencies,  such  Person may
self-insure with respect to the risks described in this subsection.

                  SECTION 3.08. Enforcement of Alienation Clauses.

                  With  respect  to  those  Mortgage  Loans it is  obligated  to
service  hereunder,  each of the Master  Servicer and the Special  Servicer,  on
behalf of the Trustee as the mortgagee of record, shall enforce the restrictions
contained in the related  Mortgage on transfers or further  encumbrances  of the
related  Mortgaged  Property  and on  transfers  of  interests  in  the  related
Mortgagor,  unless the Master Servicer or the Special  Servicer,  as applicable,
has  determined,  consistent  with the Servicing  Standard,  that waiver of such
restrictions would be in accordance with the Servicing Standard.  Promptly after
the Master  Servicer or Special  Servicer has made any such  determination,  the
Master Servicer or Special  Servicer shall deliver to the Trustee and the Master
Servicer (if such  determination  is made by the Special  Servicer) an Officers'
Certificate setting forth the basis for such determination.

                  SECTION 3.09. Realization Upon Defaulted Mortgage Loans; 
                                Required Appraisals.

                  (a) The Special  Servicer shall,  subject to Sections  3.09(b)
through  3.09(d),  exercise  reasonable  efforts,  consistent with the Servicing
Standard,  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, including, without limitation, pursuant to Section 3.20.
The Special Servicer shall be responsible for all costs and expenses (other than
costs or expenses that would, if incurred, constitute a Nonrecoverable Servicing
Advance)  incurred  by it in any such  proceedings,  and  shall be  entitled  to
reimbursement therefor as provided in



<PAGE>
<PAGE>
                                      -63-


Section 3.05(a). Nothing contained in this Section 3.09 shall be construed so as
to require the Special  Servicer,  on behalf of the Trust Fund, to make a bid on
any Mortgaged  Property at a foreclosure  sale or similar  proceeding that is in
excess of the fair market value of such  property,  as determined by the Special
Servicer in its  reasonable  and good faith  judgment  taking  into  account the
factors  described in Section 3.18(e) and the results of any appraisal  obtained
pursuant  to the  following  sentence,  all  such  bids to be  made in a  manner
consistent with the Servicing  Standard.  If and when the Master Servicer or the
Special Servicer deems it necessary and prudent for purposes of establishing the
fair market value of any Mortgaged  Property securing a defaulted Mortgage Loan,
whether for  purposes of bidding at  foreclosure  or  otherwise,  it may, at the
expense of the Trust Fund,  have an  appraisal  performed  with  respect to such
property by an  Independent  Appraiser or other  expert in real estate  matters.
With respect to each Required  Appraisal Mortgage Loan, the Master Servicer will
be required to obtain a Required  Appraisal  (within 60 days) of a Mortgage Loan
becoming a Required Appraisal Mortgage Loan and thereafter shall obtain a letter
update of such  Required  Appraisal  once every 12 months if such  Mortgage Loan
remains a Required Appraisal Mortgage Loan;  provided that if such Mortgage Loan
remains a Required  Appraisal Loan for a period of two years  following the date
such  Mortgage  Loan  became a  Required  Appraisal  Mortgage  Loan,  the Master
Servicer  shall again be required to obtain a Required  Appraisal  once every 12
months if such Mortgage Loan remains a Required  Appraisal  Mortgage  Loan.  The
Master  Servicer  shall advance the cost of such Required  Appraisal;  provided,
however,  that such  expense  will be  subject  to  reimbursement  to the Master
Servicer  as a  Servicing  Advance  out  of  general  funds  on  deposit  in the
Certificate Account pursuant to Section 3.05(a).

                  (b) The  Special  Servicer  shall  not  acquire  any  personal
property pursuant to this Section 3.09 unless either:

                           (i)  such  personal  property  is  incident  to  real
                  property (within the meaning of Section 856(e)(1) of the Code)
                  so acquired by the Special Servicer; or

                           (ii) the  Special  Servicer  shall have  obtained  an
                  Opinion of Counsel  (the cost of which may be  withdrawn  from
                  the Certificate  Account  pursuant to Section  3.05(a)) to the
                  effect that the holding of such  personal  property as part of
                  the  Trust  Fund will not  cause  the  imposition  of a tax on
                  either  of REMIC I,  REMIC II or REMIC  III  under  the  REMIC
                  Provisions  or cause  either of REMIC I, REMIC II or REMIC III
                  to fail to qualify as a REMIC at any time that any Certificate
                  is outstanding.

                  (c) Notwithstanding  the foregoing  provisions of this Section
3.09,  neither the Master Servicer nor the Special  Servicer shall, on behalf of
the Trustee, obtain title to a Mortgaged Property by deed in lieu of foreclosure
or otherwise,  or take any other action with respect to any Mortgaged  Property,
if,  as  a  result  of  any  such  action,   the  Trustee,   on  behalf  of  the
Certificateholders,  could, in the reasonable judgment of the Master Servicer or
the Special Servicer,  as the case may be, made in accordance with the Servicing
Standard, be considered 




<PAGE>
<PAGE>
                                      -64-


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 CERCLA or any
comparable law (a "potentially  responsible party"), unless (A) (as evidenced by
an  Officers'  Certificate  to such effect  delivered  to the Trustee that shall
specify  all of the bases  for such  determination)  the  Special  Servicer  has
previously determined in accordance with the Servicing Standard,  and based on a
Phase I  Environmental  Assessment of such  Mortgaged  Property  performed by an
Independent Person who regularly conducts Phase I Environmental  Assessments and
performed  within twelve months prior to any such  acquisition of title or other
action (a copy of which Phase I Environmental  Assessment  shall be delivered to
the Trustee and the Master Servicer), that:

                           (i) the  Mortgaged  Property  is in  compliance  with
                  applicable environmental laws and regulations or, if not, that
                  it would maximize the recovery to the  Certificateholders on a
                  present value basis (the relevant  discounting  of anticipated
                  collections that will be  distributable to  Certificateholders
                  to be performed at the related Mortgage Rate) to acquire title
                  to or possession  of the  Mortgaged  Property and to take such
                  actions as are necessary to bring the Mortgaged  Property into
                  compliance therewith in all material respects; and

                           (ii) there are no circumstances or conditions present
                  at the Mortgaged  Property relating to the use,  management or
                  disposal  of  Hazardous  Materials  for  which  investigation,
                  testing,  monitoring,  containment,  clean-up  or  remediation
                  could be required under any applicable  environmental laws and
                  regulations  or,  if  such  circumstances  or  conditions  are
                  present for which any such action could reasonably be expected
                  to be  required,  that it would  maximize  the recovery to the
                  Certificateholders  on a present  value  basis  (the  relevant
                  discounting   of   anticipated   collections   that   will  be
                  distributable  to  Certificateholders  to be  performed at the
                  related  Mortgage  Rate) to acquire  title to or possession of
                  the  Mortgaged  Property and to take such actions with respect
                  to the affected Mortgaged Property; and

(B) if the Special Servicer has determined that the Mortgaged Property is not in
compliance with applicable  environmental laws or regulations,  or that any such
circumstances or conditions described in clause (A)(ii) above are present at the
Mortgaged  Property,  the Special  Servicer  shall have  notified the Trustee in
writing  that  (i) it has  determined  whether  or not it or the  Trustee  could
reasonably be considered to be a potentially  responsible  party, and (ii) if it
has  determined  that it or the Trustee  could  reasonably be considered to be a
potentially responsible party, it has also determined that its and the Trustee's
interests are adequately protected, by indemnification or otherwise.

                  The  Special   Servicer  shall   undertake,   in  good  faith,
reasonable  efforts to make the determination  referred to in clause (B)(i), and
may conclusively rely on the Phase I Environmental Assessment referred to above,
and upon an Opinion of Counsel,  in making such  determination.  The cost of any
such Phase I Environmental  Assessment and any such 




<PAGE>
<PAGE>
                                      -65-


Opinion of  Counsel, as well as the cost of any  remedial,  corrective  or other
further  action  contemplated  by clause  (A)(i)  and/or  clause  (A)(ii) of the
preceding  paragraph,  may  be  reimbursed  to the  Special  Servicer  from  the
Certificate Account as an expense of the Trust Fund pursuant to Section 3.05(a);
and if any such  Phase I  Environmental  Assessment  so  warrants,  the  Special
Servicer  shall,  at the  expense of the Trust  Fund,  perform  such  additional
environmental testing as it deems necessary and prudent to determine whether the
conditions  described in clauses  (A)(i) and (A)(ii) of the preceding  paragraph
have been satisfied.

                  (d) If  the  environmental  testing  contemplated  by  Section
3.09(c) above establishes that any of the conditions set forth in clauses (A)(i)
and (A)(ii) of the first sentence thereof has not been satisfied with respect to
any Mortgaged  Property securing a defaulted Mortgage Loan, the Special Servicer
shall take such action as is in accordance  with the Servicing  Standard  (other
than  proceeding  against the Mortgaged  Property) and, at such time as it deems
appropriate,  may,  on behalf of the  Trustee,  release all or a portion of such
Mortgaged Property from the lien of the related Mortgage;  provided that if such
Mortgage  Loan has a then  outstanding  principal  balance  of  greater  than $1
million,  prior to the  release  of all or a portion  of the  related  Mortgaged
Property from the lien of the related  Mortgage,  (i) the Special Servicer shall
have notified the Rating Agencies, Trustee and the Master Servicer in writing of
its intention to so release all or a portion of such  Mortgaged  Property,  (ii)
the Trustee shall have notified the Certificateholders in writing of the Special
Servicer's  intention to so release all or a portion of such Mortgaged  Property
and (iii) the  Holders of  Certificates  entitled  to a  majority  of the Voting
Rights  shall have  consented to such  release  within 30 days of the  Trustee's
distributing  such notice  (failure to respond by the end of such 30-day  period
being deemed consent).

                  (e) The Special  Servicer shall report to the Master  Servicer
and the  Trustee  monthly  in  writing as to any  actions  taken by the  Special
Servicer with respect to any Mortgaged  Property that represents  security for a
defaulted  Mortgage Loan as to which the environmental  testing  contemplated in
Section  3.09(c)  above has  revealed  that any of the  conditions  set forth in
clauses (A)(i) and (A)(ii) of the first sentence thereof has not been satisfied,
in each case until the earlier to occur of  satisfaction  of all such conditions
and release of the lien of the related Mortgage on such Mortgaged Property.

                  (f) The Special Servicer shall have the right to determine, in
accordance with the Servicing Standard,  the advisability of seeking to obtain a
deficiency  judgment if the state in which the Mortgaged Property is located and
the terms of the Mortgage  Loan permit such an action and shall,  in  accordance
with  the  Servicing  Standard,  seek  such  deficiency  judgment  if  it  deems
advisable.

                  (g) The Special  Servicer  shall prepare and file  information
returns with respect to the receipt of mortgage  interest received in a trade or
business, the reports of foreclosures and abandonments of any Mortgaged Property
and the information returns relating to cancellation of indebtedness income with
respect to any Mortgaged Property required by Sections 6050H, 6050J and 6050P of
the Code and  deliver  to the  Trustee  and the  Master  Servicer  an  Officers'
Certificate  stating that such reports have been filed. Such reports 




<PAGE>
<PAGE>
                                      -66-


shall be in form and substance  sufficient  to meet the  reporting  requirements
imposed by Sections 6050H, 6050J and 6050P of the Code.

                  (h) The Special  Servicer  shall  maintain  accurate  records,
prepared by a Servicing Officer, of each Final Recovery Determination in respect
of any Mortgage Loan or REO Property and the basis thereof.  Each Final Recovery
Determination  shall be evidenced by an Officers'  Certificate  delivered to the
Trustee and the Master  Servicer no later than the third  Business Day following
such Final Recovery Determination.

                  (i)  Upon  reasonable  request  of the  Master  Servicer,  the
Special  Servicer  shall deliver to it any other  information  and copies of any
other documents in its possession with respect to a Specially  Serviced Mortgage
Loan or the related Mortgaged Property.

                  SECTION 3.10. Trustee and Custodian to Cooperate; 
                                Release of Mortgage Files.

                  (a) Upon the  payment  in full of any  Mortgage  Loan,  or the
receipt by the Master  Servicer of a notification  that payment in full shall be
escrowed in a manner  customary for such  purposes,  the Master  Servicer  shall
promptly notify the Custodian by a certification  (which  certification shall be
in the form of a Request for Release in the form of Exhibit D-1 attached  hereto
and shall be accompanied by the form of a release or discharge and 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
Certificate  Account  pursuant  to  Section  3.04(a)  have  been  or  will be so
deposited)  of a  Servicing  Officer  (a copy of  which  certification  shall be
delivered  to the  Special  Servicer)  and shall  request  delivery to it of the
related  Mortgage  File.  Upon receipt of such  certification  and request,  the
Trustee shall release,  or cause any related  Custodian to release,  the related
Mortgage File to the Master  Servicer and shall  deliver to the Master  Servicer
such release or discharge,  duly  executed.  No expenses  incurred in connection
with any instrument of satisfaction or deed of reconveyance  shall be chargeable
to the Certificate Account or the Distribution Account.

                  (b) If from time to time, and as appropriate  for servicing or
foreclosure of any Mortgage Loan,  the Master  Servicer or the Special  Servicer
shall otherwise require any Mortgage File (or any portion thereof), the Trustee,
upon request of the Master  Servicer  and receipt from the Master  Servicer of a
Request  for  Release in the form of Exhibit  D-1  attached  hereto  signed by a
Servicing  Officer thereof,  or upon request of the Special Servicer and receipt
from the  Special  Servicer  of a Request for Release in the form of Exhibit D-2
attached hereto, shall release, or cause any related Custodian to release,  such
Mortgage  File (or  portion  thereof)  to the  Master  Servicer  or the  Special
Servicer,  as the case may be.  Upon  return of such  Mortgage  File (or portion
thereof) to the Trustee or related Custodian,  or the delivery to the Trustee of
a certificate of a Servicing  Officer of the Special  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
Certificate  Account  pursuant  to  Section  3.04(a)  have  been  or  will be so
deposited,  or that such Mortgage Loan has become an 




<PAGE>
<PAGE>
                                      -67-


REO Property, a copy of the Request for Release shall be released by the Trustee
or  related  Custodian  to the  Master  Servicer  or the  Special  Servicer,  as
applicable.

                  (c) Within seven  Business Days (or within such shorter period
(but no less than three  Business Days) as execution and delivery can reasonably
be accomplished if the Special Servicer  notifies the Trustee of an exigency) of
the Special Servicer's  request therefor,  the Trustee shall execute and deliver
to the Special  Servicer (or the Special Servicer may execute and deliver in the
name of the Trustee based on a limited power of attorney  issued in favor of the
Special  Servicer  pursuant  to Section  3.01(b)),  in the form  supplied to the
Trustee,  any court  pleadings,  requests for trustee's sale or other  documents
reasonably  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  or to defend  any legal
action or counterclaim  filed against the Trust Fund, the Master Servicer or the
Special  Servicer.  Together  with such  documents  or  pleadings,  the  Special
Servicer  shall  deliver to the Trustee a  certificate  of a  Servicing  Officer
requesting  that such  pleadings  or  documents  be  executed by the Trustee and
certifying  as to the reason such  documents or pleadings  are required and that
the  execution  and  delivery  thereof by the  Trustee  will not  invalidate  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.

                  SECTION 3.11. Servicing Compensation.

                  (a) As compensation for its activities  hereunder,  the Master
Servicer  shall be entitled to receive the Master  Servicing Fee with respect to
each Mortgage Loan  (including  each Specially  Serviced  Mortgage Loan) and REO
Loan. As to each such Mortgage Loan and REO Loan, the Master Servicing Fee shall
accrue at the related Master Servicing Fee Rate and on the same principal amount
and for the same period  respecting  which the related  interest  payment due on
such Mortgage Loan or deemed to be due on such REO Loan is computed.  The Master
Servicing  Fee with  respect to any  Mortgage  Loan or REO Loan  shall  cease to
accrue if a  Liquidation  Event  occurs in  respect  thereof.  Earned but unpaid
Master Servicing Fees shall be payable monthly,  on a loan-by-loan  basis,  from
payments  of  interest  on each  Mortgage  Loan and REO  Revenues  allocable  as
interest  on each REO Loan.  The Master  Servicer  shall be  entitled to recover
unpaid Master  Servicing Fees in respect of any Mortgage Loan or REO Loan out of
that portion of related Insurance Proceeds or Liquidation  Proceeds allocable as
recoveries of interest, to the extent permitted by Section 3.05(a). The right to
receive  the Master  Servicing  Fee may not be  transferred  in whole or in part
except  in  connection  with  the  transfer  of  all of  the  Master  Servicer's
responsibilities and obligations under this Agreement.

                  (b)  Additional   servicing   compensation   in  the  form  of
assumption  fees,  late  charges,  Penalty  Interest,  charges  for  beneficiary
statements or demands,  amounts  collected for checks returned for  insufficient
funds and any similar fees (excluding  Prepayment  Premiums or Yield Maintenance
Charges),  in each case to the extent  actually paid by a 




<PAGE>
<PAGE>
                                      -68-


Mortgagor  with  respect to a  Mortgage  Loan that is not a  Specially  Serviced
Mortgage Loan, may be retained by the Master Servicer and are not required to be
deposited in the Certificate Account. The Master Servicer shall also be entitled
to additional  servicing  compensation  in the form of (i)  Prepayment  Interest
Excesses (but only insofar as the aggregate of such Prepayment Interest Excesses
collected  during  any  Collection   Period  exceeds  the  aggregate  amount  of
Prepayment Interest  Shortfalls  incurred during such Collection  Period);  (ii)
interest or other income earned on deposits in the  Certificate  Account and the
Distribution Account, in accordance with Section 3.06(b) (but only to the extent
of the Net  Investment  Earnings,  if any, with respect to each such account for
each Collection Period),  and (iii) to the extent not required to be paid to any
Mortgagor under  applicable law, any interest or other income earned on deposits
in the Servicing  Accounts  maintained  thereby.  The Master  Servicer  shall be
required to pay out of its own funds all expenses  incurred by it in  connection
with its servicing activities hereunder (including,  without limitation, payment
of  any  amounts  due  and  owing  to  any  of  its  Sub-Servicers  (other  than
compensation)  and the premiums for any blanket policy  insuring  against hazard
losses pursuant to Section 3.07(b)),  if and to the extent such expenses are not
payable directly out of the Certificate  Account,  and the Master Servicer shall
not be entitled to reimbursement  therefor except as expressly  provided in this
Agreement.

                  (c) As compensation for its activities hereunder,  the Special
Servicer shall be entitled to receive the Special  Servicing Fee with respect to
each  Specially  Serviced  Mortgage Loan and each REO Loan. As to each Specially
Serviced Mortgage Loan and REO Loan, the Special Servicing Fee shall accrue from
time to  time at the  Special  Servicing  Fee  Rate  on the  basis  of the  same
principal  amount and for the same period  respecting which any related interest
payment due on such Specially Serviced Mortgage Loan or deemed to be due on such
REO Loan is computed.  The Special  Servicing  Fee with respect to any Specially
Serviced  Mortgage  Loan or REO  Loan  shall  cease to  accrue  as of the date a
Liquidation  Event occurs in respect thereof or it becomes a Corrected  Mortgage
Loan.  Earned but unpaid Special  Servicing Fees shall be payable monthly out of
general  collections  on the Mortgage Loans and any REO Properties on deposit in
the Certificate Account pursuant to Section 3.05(a).

                  In addition,  with respect to each Specially Serviced Mortgage
Loan,  Corrected  Mortgage  Loan and REO Loan,  the  Special  Servicer  shall be
entitled to the  Principal  Recovery  Fee payable out of, and equal to 0.25% of,
all amounts (whether in the form of payments,  Insurance  Proceeds,  Liquidation
Proceeds or REO Revenues)  received in respect of such Mortgage Loan (or, in the
case of an REO Loan,  in respect of the related REO Property) and allocable as a
recovery of principal in accordance  with Section  3.02(b) or the  definition of
"REO Loan",  as  applicable;  provided  that no Principal  Recovery Fee shall be
payable in connection with, or out of Liquidation  Proceeds  resulting from, the
purchase of any Mortgage  Loan or REO Property by the  applicable  Mortgage Loan
Seller  pursuant to the  respective  Mortgage  Loan Purchase  Agreement,  by the
Majority  Subordinate  Certificateholder  pursuant  to Section  3.18(b),  by the
Master  Servicer or the Special  Servicer  pursuant to Section 3.18(c) or by the
Master Servicer or the Depositor pursuant to Section 9.01; provided further that
if any  Person is  acting  as  Special  Servicer  at such time as any  Specially
Serviced  Mortgage  Loan  became a  Corrected  Mortgage  Loan and such Person is
subsequently  terminated as Special  




<PAGE>
<PAGE>
                                      -69-


Servicer  hereunder,  and if such Corrected  Mortgage Loan was still a Corrected
Mortgage Loan at the time of such termination, then such Person shall, following
such termination, continue to be entitled to all Principal Recovery Fees payable
in respect to such Corrected  Mortgage Loan, and no successor  Special  Servicer
shall be entitled to any Principal Recovery Fees payable in respect thereof,  in
either  case  unless  and until such  Corrected  Mortgage  Loan again  becomes a
Specially  Serviced  Mortgage Loan or becomes an REO Loan; and provided  further
that if any Person is terminated as Special Servicer hereunder while the sale of
any Specially  Serviced Mortgage Loan or REO Property is pending,  then (subject
to the second  preceding  proviso) such Person shall be entitled to all, and the
successor Special Servicer shall be entitled to none, of the Principal  Recovery
Fee payable in connection with the receipt of the Liquidation  Proceeds  derived
from such sale.

                  The Special  Servicer's right to receive the Special Servicing
Fee and Principal Recovery Fee may not be transferred in whole or in part except
in   connection   with  the   transfer   of  all  of  the   Special   Servicer's
responsibilities and obligations under Sections 6.02, 6.04 and 6.09.

                  (d)  Additional  servicing  compensation  in the  form of late
charges and  assumption  fees received on or with respect to Specially  Serviced
Mortgage  Loans  shall be promptly  paid to the  Special  Servicer by the Master
Servicer and shall not be required to be deposited  in the  Certificate  Account
pursuant  to Section  3.04(a).  The Special  Servicer  shall also be entitled to
additional  servicing  compensation in the form of: (i) interest or other income
earned on  deposits in the REO  Account,  if  established,  in  accordance  with
Section 3.06(b) (but only to the extent of the Net Investment Earnings,  if any,
with  respect to the REO Account for each  Collection  Period);  and (ii) to the
extent not  required  to be paid to any  Mortgagor  under  applicable  law,  any
interest or other income earned on deposits in the Servicing Accounts maintained
by the Special  Servicer.  The Special  Servicer shall be required to pay out of
its own funds all  expenses  incurred  by it in  connection  with its  servicing
activities hereunder (including,  without limitation, payment of any amounts due
and owing to any of its Sub-Servicers (other than compensation) and the premiums
for any blanket policy obtained by it insuring against hazard losses pursuant to
Section  3.07(b)),  and the Special  Servicer shall be entitled to reimbursement
therefor  as  expressly  provided  in Section  3.05(a) if and to the extent such
expenses  are not payable  directly  out of the  Certificate  Account or the REO
Account.

                  SECTION 3.12. Property Inspections; Collection of Financial 
                                Statements; Delivery of Certain Reports.

                  (a) The  Special  Servicer  shall  at its  expense  perform  a
physical  inspection  of a  Mortgaged  Property as soon as  practicable  after a
related  Mortgage Loan becomes a Specially  Serviced  Mortgage  Loan. The Master
Servicer shall at its expense  perform an inspection of each Mortgaged  Property
at least once per calendar year, if the Special Servicer has not already done so
in that calendar year pursuant to the preceding sentence. The Master Servicer or
Special  Servicer,  as the case may be, shall  prepare a written  report of each
such  inspection  performed by it that sets forth in detail the condition of the
Mortgaged  Property and 




<PAGE>
<PAGE>
                                      -70-


that  specifies the existence of: (i) any sale,  transfer or  abandonment of the
Mortgaged  Property of which the Master  Servicer or the  Special  Servicer,  as
applicable, is aware, (ii) any change in the condition or value of the Mortgaged
Property that it, in its reasonable judgment,  considers material,  or (iii) any
waste committed on the Mortgaged  Property.  The Master Servicer and the Special
Servicer  shall each  deliver  to the  Trustee,  and in the case of the  Special
Servicer, to the Master Servicer, the Majority Subordinate Certificateholder (if
such person is not then the Special  Servicer),  and any  Sub-Servicers  of such
Specially  Serviced Mortgage Loan, or REO Property,  a copy of each such written
report prepared by it within 30 days of the related  inspection,  and the Master
Servicer or Special  Servicer  shall cause the same to be  delivered,  within 10
days after its receipt thereof, to the Depositor.

                  (b)  The  Special  Servicer,  in the  case  of  any  Specially
Serviced  Mortgage  Loan,  and the  Master  Servicer,  in the case of all  other
Mortgage  Loans,  shall make  reasonable  efforts to collect  promptly from each
related  Mortgagor  annual operating  statements,  budgets and rent rolls of the
related Mortgaged Property,  and financial statements of such Mortgagor,  to the
extent  delivery of such items is required  pursuant to the terms of the related
Mortgage.  In  addition,  the  Special  Servicer  shall cause  annual  operating
statements,  budgets and rent rolls to be regularly  prepared in respect of each
REO  Property  and  shall  collect  all  such  items  promptly  following  their
preparation.  The Special  Servicer shall deliver copies of all of the foregoing
items  so  collected  thereby  to the  Trustee,  the  Master  Servicer  and  any
Sub-Servicers, and the Master Servicer shall cause the same (including any items
collected by it) to be delivered,  within 10 days after its receipt thereof,  to
the Depositor and the Majority Subordinate  Certificateholder (if such Person is
not then the Special Servicer). If requested by the Master Servicer, the Special
Servicer  shall take  reasonable  steps to ensure  that such items  present  the
information   contained  therein  in  substantially  the  same  manner  as  such
information  was  presented  when such items were  collected  by the  Depositor.
Promptly  following  its  receipt  thereof,  the Master  Servicer or the Special
Servicer  shall  review  all such items as may be  collected  in respect of each
Mortgage Loan and REO Property and, in the absence of actual  knowledge that any
such item contains erroneous  information,  shall (based thereon): (i) calculate
the occupancy percentage for the related Mortgaged Property or REO Property,  as
the case may be (such occupancy percentage shall represent a ratio of the number
of rooms occupied per day (summed over a specified period of time) to the number
of rooms  available for occupancy per day (summed over such specified  period of
time) in the case of a Mortgaged  Property that is a hotel,  shall be calculated
on a per unit basis in the case of a Mortgaged  Property  that is a  multifamily
rental  property and on a net square  footage basis in all other cases or on any
other basis that the Master Servicer or the Special  Servicer deems  appropriate
in accordance  with the Servicing  Standard and  identifies to the Trustee,  the
Master  Servicer  and the  Depositor);  (ii) in  accordance  with  Exhibit  E-1,
calculate the Net  Operating  Income for the related  Mortgaged  Property or REO
Property,  as the case may be; and (iii)  calculate  the Debt  Service  Coverage
Ratio for the related Mortgage Loan or REO Loan, as the case may be. The Updated
Mortgage Loan Schedule to be prepared each month by the Master Servicer pursuant
to Section 3.12(c) shall reflect the most recent calculations made by the Master
Servicer or Special Servicer pursuant to the preceding  sentence with respect to
each  Mortgage  Loan and REO Loan and shall  identify the period  covered by the
financial  statements  and/or  the  date  of  the  rent  roll  from  which  such
calculations  were made. All information to be 




<PAGE>
<PAGE>
                                      -71-


provided by the Special Servicer to the Master Servicer under this Section shall
be provided not later than five  Business Days prior to the date that the Master
Servicer is required to deliver such information to the Paying Agent.

                  (c) Not later  than the fourth  Business  Day  following  each
Determination  Date, the Master  Servicer shall deliver to the Paying Agent (for
receipt by the Paying Agent not later than such fourth  Business  Day  following
each Determination  Date), by electronic  transmission (or in such other form to
which the Paying Agent and the Master  Servicer may agree),  with a hard copy of
such  transmitted  information  to follow not later than the fifth  Business Day
following such  Determination  Date, an accurate and complete  Updated  Mortgage
Loan  Schedule,  substantially  in the form of Exhibit  E-2,  prepared as if the
Determination  Date were the Cut-off Date and setting forth, among other things,
the items referred to in the definition of "Mortgage Loan Schedule",  as well as
the items referred to in Section 3.12(b),  further  identifying on such schedule
each Mortgage Loan (i) that has become an REO Loan,  and the date of the related
REO  Acquisition  and (ii) that matured,  prepaid in full or (whether  before or
after an REO Acquisition) was otherwise  liquidated during the Collection Period
ending on such Determination Date and, in each case,  specifying the date of the
related  maturity,  prepayment or  Liquidation  Event,  the amount  collected in
connection therewith and the amount of any Realized Loss and/or Additional Trust
Fund  Expenses  incurred in  connection  therewith.  The Paying  Agent,  on each
Distribution Date, shall deliver to the Depositor a copy of the Updated Mortgage
Loan Schedule.

                  SECTION 3.13. Annual Statement as to Compliance.

                  Each of the Master  Servicer  and the Special  Servicer  shall
deliver to the Trustee and the Rating Agencies,  and, in the case of the Special
Servicer,  to the Master Servicer, on or before April 30 of each year, beginning
April 30, 1997, an Officers'  Certificate  stating,  as to each signer  thereof,
that (i) a review  of the  activities  of the  Master  Servicer  or the  Special
Servicer,  as the case may be,  during the  preceding  calendar  year and of its
performance under this Agreement has been made under such officer's supervision,
(ii) to the best of such officer's  knowledge,  based on such review, the Master
Servicer or the Special  Servicer,  as the case may be, has fulfilled all of its
obligations under this Agreement in all material respects  throughout such year,
or, if there  has been a  default  in the  fulfillment  of any such  obligation,
specifying  each such  default  known to such  officer and the nature and status
thereof and (iii) the Master Servicer or the Special  Servicer,  as the case may
be, has received no notice regarding  qualification,  or challenging the status,
of any portion of the Trust Fund as a REMIC from the Internal Revenue Service or
any other  governmental  agency or body or, if it has  received any such notice,
specifying the details  thereof.  The Master Servicer and Special Servicer shall
deliver a copy of such Officer's Certificate to the Depositor.

                  SECTION 3.14. Reports by Independent Public Accountants.

                  On or before April 30 of each year,  beginning  April 30, 1997
each of the Master Servicer and the Special  Servicer at its expense shall cause
a firm of Independent  public  accountants (which may also render other services
to the Master Servicer or the Special Servicer) that is a member of the American
Institute of Certified Public Accountants to furnish 




<PAGE>
<PAGE>
                                      -72-


a statement to the Trustee, to the Rating Agencies, to the Depositor and, in the
case of the  Special  Servicer,  to the Master  Servicer to the effect that such
firm has examined  certain  documents and records relating to the performance of
the  Master  Servicer  or the  Special  Servicer,  as the  case  may be,  of its
servicing duties under agreements  substantially  similar to this Agreement,  in
all material  respects,  for the previous  calendar  year (except that the first
such report shall cover the period from the Closing  Date  through  December 31,
1996) and that, on the basis of such  examination,  conducted  substantially  in
compliance with the Uniform Single Audit Program for Mortgage Bankers, such firm
confirms that such servicing  duties have been performed in compliance with such
agreements,  in all material respects, except for such significant exceptions or
errors in records  that, in the opinion of such firm,  the Uniform  Single Audit
Program for Mortgage Bankers requires it to report. In rendering such statement,
such firm may rely, as to matters relating to direct servicing of mortgage loans
by  Sub-Servicers,   upon  comparable  statements  for  examinations   conducted
substantially  in compliance  with the Uniform Single Audit Program for Mortgage
Bankers  (rendered  within one year of such  statement)  of  independent  public
accountants with respect to the related Sub-Servicer.

                  SECTION 3.15. Access to Certain Information.

                  Each of the Master  Servicer  and the Special  Servicer  shall
afford to the Trustee,  the Rating  Agencies and the Depositor,  and to the OTS,
the FDIC and any  other  banking  or  insurance  regulatory  authority  that may
exercise authority over any  Certificateholder,  access to any records regarding
the Mortgage Loans and its servicing  thereof within its control,  except to the
extent it is prohibited  from doing so by  applicable  law or contract or to the
extent such  information  is subject to a privilege  under  applicable law to be
asserted  on behalf of the  Certificateholders.  Such  access  shall be afforded
without charge but only upon reasonable  prior written request and during normal
business hours at the offices of the Master Servicer or the Special Servicer, as
the case may be, designated by it.





<PAGE>
<PAGE>
                                      -73-


                  SECTION 3.16. Title to REO Property; REO Account.

                  (a) If  title to any REO  Property  is  acquired,  the deed or
certificate   of  sale  shall  be  issued  to  the  Trustee  on  behalf  of  the
Certificateholders.  The Special  Servicer,  on behalf of the Trust Fund,  shall
sell any REO Property within two years after REMIC I acquires  ownership of such
REO Property for purposes of Section  860G(a)(8) of the Code, unless the Special
Servicer  either (i) applies,  more than sixty days prior to the  expiration  of
such two year period,  and is granted an extension of time (an "REO  Extension")
by the  Internal  Revenue  Service to sell such REO Property or (ii) obtains for
the  Trustee  an Opinion of  Counsel,  addressed  to the  Trustee,  the  Special
Servicer and the Master  Servicer,  to the effect that the holding by REMIC I of
such REO Property  subsequent to the second anniversary of such acquisition will
not result in the imposition of taxes on "prohibited  transactions"  (as defined
in  Section  860F of the Code) of any of REMIC I, REMIC II or REMIC III or cause
either of REMIC I,  REMIC II or REMIC III to fail to  qualify  as a REMIC at any
time that any Certificates  are outstanding.  If the Special Servicer is granted
the REO  Extension  contemplated  by  clause  (i) of the  immediately  preceding
sentence or obtains the  Opinion of Counsel  contemplated  by clause (ii) of the
immediately  preceding  sentence,  the  Special  Servicer  shall  sell  such REO
Property  within such period  longer than two years as is  permitted by such REO
Extension or such Opinion of Counsel,  as the case may be. Any expense  incurred
by the Special  Servicer in  connection  with its applying for and being granted
the REO Extension contemplated by clause (i) of the second preceding sentence or
its obtaining the Opinion of Counsel  contemplated  by clause (ii) of the second
preceding  sentence,  shall be an expense of the Trust Fund  payable  out of the
Certificate Account pursuant to Section 3.05(a).

                  (b) The Special  Servicer  shall  segregate and hold all funds
collected  and received in connection  with any REO Property  separate and apart
from its own funds and general assets.  If an REO Acquisition  shall occur,  the
Special   Servicer   shall   establish   and  maintain  one  or  more   accounts
(collectively,  the "REO  Account"),  held on behalf of the Trustee in trust for
the benefit of the  Certificateholders,  for the retention of revenues and other
proceeds  derived from each REO  Property.  The REO Account shall be an Eligible
Account.  The Special Servicer shall deposit,  or cause to be deposited,  in the
REO Account, upon receipt, all REO Revenues,  Insurance Proceeds and Liquidation
Proceeds received in respect of an REO Property. Funds in the REO Account may be
invested in Permitted  Investments in accordance  with Section 3.06. The Special
Servicer  shall be  entitled  to make  withdrawals  from the REO  Account to pay
itself, as additional servicing compensation in accordance with Section 3.11(d),
interest  and  investment  income  earned in respect of amounts  held in the REO
Account  as  provided  in  Section  3.06(b)  (but only to the  extent of the Net
Investment  Earnings with respect to the REO Account for any Collection Period).
The Special Servicer shall give notice to the Trustee and the Master Servicer of
the location of the REO Account when first  established  and of the new location
of the REO Account prior to any change thereof.

                  (c) The Special  Servicer  shall withdraw from the REO Account
funds  necessary  for  the  proper   operation,   management,   maintenance  and
disposition of any REO 




<PAGE>
<PAGE>
                                      -74-


Property,  but only to the  extent of  amounts  on  deposit  in the REO  Account
relating to such REO Property  (including any monthly  reserve or escrow amounts
necessary to accumulate  sufficient  funds for taxes,  insurance and anticipated
capital expenditures (the "Impound  Reserve")).  On each Determination Date, the
Special  Servicer  shall  withdraw  from the REO Account  and  deposit  into the
Certificate  Account or deliver to the Master Servicer (which shall deposit such
amounts into the Certificate  Account) the aggregate of all amounts  received in
respect of each REO Property during the most recently ended  Collection  Period,
net of any  withdrawals  made  out of such  amounts  pursuant  to the  preceding
sentence;  provided that in addition to the Impound Reserve the Special Servicer
may retain in the REO Account such portion of proceeds and collections as may be
necessary to maintain a reserve of  sufficient  funds for the proper  operation,
management  and  maintenance  of the related  REO  Property  (including  without
limitation the creation of a reasonable  reserve for repairs,  replacements  and
other related expenses), such reserve not to exceed $10,000 with respect to each
such REO Property or to cover a period of more than twelve months.

                  (d) The  Special  Servicer  shall keep and  maintain  separate
records, on a property-by-property  basis, for the purpose of accounting for all
deposits to, and withdrawals  from, the REO Account  pursuant to Section 3.16(b)
or (c). The Special  Servicer shall provide the Master  Servicer any information
with  respect  to the REO  Account  as is  reasonably  requested  by the  Master
Servicer.

                  SECTION 3.17. Management of REO Property.

                  (a) Prior to the acquisition of title to a Mortgaged Property,
the Special  Servicer shall review the operation of such Mortgaged  Property and
determine  the nature of the income that would be derived from such  property if
it were acquired by the Trust Fund. If the Special Servicer determines from such
review that:

                           (i) None of the income from Directly  Operating  such
                  Mortgaged Property would be subject to tax as "net income from
                  foreclosure   property"   within  the  meaning  of  the  REMIC
                  Provisions   or  would  be  subject  to  the  tax  imposed  on
                  "prohibited  transactions"  under  Section  860F  of the  Code
                  (either  such tax  referred to herein as an "REO  Tax"),  such
                  Mortgaged  Property  may be  Directly  Operated by the Special
                  Servicer as REO Property;

                           (ii) Directly Operating such Mortgaged Property as an
                  REO Property  could result in income from such  property  that
                  would  be  subject  to an REO  Tax,  but  that a lease of such
                  property to another  party to operate  such  property,  or the
                  performance of some services by an Independent Contractor with
                  respect to such property,  or another method of operating such
                  property  would not  result in income  subject  to an REO Tax,
                  then the  Special  Servicer  may  (provided,  that in the good
                  faith and reasonable  judgment of the Special Servicer,  it is
                  commercially  feasible) acquire such Mortgaged Property as REO
                  Property and so lease or operate such REO Property; or





<PAGE>
<PAGE>
                                      -75-


                           (iii)  It is  reasonable  to  believe  that  Directly
                  Operating such property as REO Property could result in income
                  subject  to an REO Tax and  that  no  commercially  reasonable
                  feasible means exists to operate such property as REO Property
                  without the Trust Fund incurring or possibly  incurring an REO
                  Tax on income from such property,  the Special  Servicer shall
                  give written notice to the REMIC  Administrator  summarizing a
                  proposed plan ("Proposed Plan") to manage such property as REO
                  Property.  Such  notice  shall  include  potential  sources of
                  income,  and to the extent reasonably  feasible,  estimates of
                  the  amount  of  income  from  each  such  source.   Within  a
                  reasonable  period of time after  receipt of such notice,  the
                  REMIC  Administrator  shall consult with the Special  Servicer
                  and  shall   advise  the   Special   Servicer   of  the  REMIC
                  Administrator's  federal  income tax  reporting  position with
                  respect to the  various  sources of income that the Trust Fund
                  would derive under the Proposed  Plan. In addition,  the REMIC
                  Administrator  shall  (to  the  extent  feasible)  advise  the
                  Special  Servicer of the  estimated  amount of taxes,  if any,
                  that the Trust Fund would be required  to pay with  respect to
                  each such source of income.  After  receiving the  information
                  described  in the  two  preceding  sentences  from  the  REMIC
                  Administrator, the Special Servicer shall either (A) implement
                  the Proposed Plan (after  acquiring the  respective  Mortgaged
                  Property  as REO  Property)  or (B)  manage and  operate  such
                  property in a manner  that would not result in the  imposition
                  of an REO Tax on the income  derived from such  property.  The
                  Special Servicer's  decision as to how each REO Property shall
                  be managed and  operated  shall be based in either case on the
                  good faith and reasonable  judgment of the Special Servicer as
                  to  which  means  would  be  in  the  best   interest  of  the
                  Certificateholders  by maximizing (to the extent  commercially
                  feasible) the net after-tax REO Revenues received by the Trust
                  Fund  with  respect  to  such  property  and,  to  the  extent
                  consistent  with the  foregoing,  in the same  manner as would
                  prudent  mortgage loan servicers and asset managers  operating
                  acquired  mortgaged  property  comparable  to  the  respective
                  Mortgaged  Property.  Both the Special  Servicer and the REMIC
                  Administrator  may consult  with counsel at the expense of the
                  Trust Fund in connection  with  determinations  required under
                  this  Section  3.17(a).  Neither the Special  Servicer nor the
                  REMIC Administrator shall be liable to the Certificateholders,
                  the Trust Fund, the Trustee, the Master Servicer or each other
                  for errors in judgment  made in good faith in the  exercise of
                  their    discretion    while   performing   their   respective
                  responsibilities  under this Section 3.17(a).  Nothing in this
                  Section 3.17(a) is intended to prevent the sale of a Defaulted
                  Mortgage  Loan  pursuant  to  the  terms  and  subject  to the
                  conditions of Section 3.18.

                  (b)  Subject  to  Section  3.17(a)(iii),  if  title to any REO
Property is acquired, the Special Servicer shall manage,  conserve,  protect and
operate such REO Property for the benefit of the  Certificateholders  solely for
the purpose of its prompt  disposition  and sale in a manner that 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 REMIC I,
REMIC II or REMIC III of any  "income  from  non-permitted  assets"  within  the
meaning  of  




<PAGE>
<PAGE>
                                      -76-


Section 860F(a)(2)(B) of the Code or result in an Adverse REMIC Event. Except as
provided  in Section  3.17(a),  the  Special  Servicer  shall not enter into any
lease,  contract or other agreement that causes REMIC I to receive,  and (unless
required to do so under any lease,  contract or  agreement  to which the Special
Servicer or the Trust Fund may become a party or  successor  to a party due to a
foreclosure,  deed-in-lieu  of  foreclosure  or  other  similar  exercise  of  a
creditor's  rights or remedies with respect to a Mortgage  Loan) shall not cause
or allow REMIC I to receive, any "net income from foreclosure  property" that is
subject  to  taxation  under the REMIC  Provisions.  Subject  to the  foregoing,
however,  the Special Servicer shall have full power and authority to do any and
all things in connection therewith as are consistent with the Servicing Standard
and, consistent therewith, shall withdraw from the REO Account, to the extent of
amounts on deposit therein with respect to any REO Property, 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;

                           (iii)  any  ground  rents  in  respect  of  such  REO
                  Property; and

                           (iv) all costs and  expenses  necessary  to maintain,
                  lease,  sell,  protect,  manage,  operate and restore such REO
                  Property.

To the extent  that  amounts on deposit in the REO Account in respect of any REO
Property are insufficient for the purposes set forth in clauses (i) - (iv) above
with respect to such REO Property,  the Special  Servicer  shall make  Servicing
Advances in such amounts as are necessary for such purposes unless (as evidenced
by an Officers'  Certificate  delivered to the Trustee and the Master  Servicer)
the Special  Servicer would not make such advances if the Special Servicer owned
such REO Property or the Special  Servicer  determines,  in accordance  with the
Servicing  Standard,  that  such  payment  would  be a  Nonrecoverable  Advance;
provided, however, that the Special Servicer may make any such Servicing Advance
without regard to recoverability if it is a necessary fee or expense incurred in
connection with the defense or prosecution of legal proceedings.

                  (c) The Special  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 may
                  not be  inconsistent  herewith and shall  reflect an agreement
                  reached at arm's length;

                           (ii) the fees of such Independent  Contractor  (which
                  shall be expenses of the Trust Fund) shall be  reasonable  and
                  customary in  consideration  of the nature and locality of the
                  REO Property;





<PAGE>
<PAGE>
                                      -77-


                           (iii)  permitted  under  Section  3.17(a),  any  such
                  contract shall require,  or shall be  administered to require,
                  that the Independent  Contractor,  in a timely manner, (A) pay
                  all  costs  and  expenses  incurred  in  connection  with  the
                  operation  and  management  of such REO  Property,  including,
                  without limitation, those listed in Section 3.17(b) above, and
                  (B) except to the extent that such  revenues  are derived from
                  any services rendered by the Independent Contractor to tenants
                  of the REO  Property  that are not  customarily  furnished  or
                  rendered  in  connection  with  the  rental  of real  property
                  (within the meaning of Section  1.85b-6(b)(5)  of the Treasury
                  Regulations  or any  successor  provision),  remit all related
                  revenues  collected  (net  of its  fees  and  such  costs  and
                  expenses) to the Special Servicer upon receipt;

                           (iv) none of the  provisions of this Section  3.17(c)
                  relating to any such  contract or to actions taken through any
                  such  Independent  Contractor  shall be deemed to relieve  the
                  Special   Servicer  of  any  of  its  duties  and  obligations
                  hereunder  with respect to the operation and management of any
                  such REO Property; and

                           (v) the  Special  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 Special  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  Special  Servicer  by such
Independent  Contractor,  and nothing in this Agreement shall be deemed to limit
or modify such  indemnification.  No  agreement  entered  into  pursuant to this
Section  3.17(c)  shall be deemed a  Sub-Servicing  Agreement  for  purposes  of
Section 3.22.

                  SECTION 3.18. Sale of Mortgage Loans and REO Properties.

                  (a) The Master  Servicer,  the Special Servicer or the Trustee
may sell or purchase,  or permit the sale or purchase of, a Mortgage Loan or REO
Property  only on the  terms and  subject  to the  conditions  set forth in this
Section 3.18 or as otherwise  expressly  provided in or contemplated by Sections
2.03(a) and 9.01.

                  (b) Subject to Section  2.03(a),  if the Special  Servicer has
determined in good faith that any Defaulted Mortgage Loan will become subject to
foreclosure  proceedings,  the  Special  Servicer  shall  promptly  so notify in
writing the Trustee and the Master  Servicer,  and the  Trustee,  following  its
receipt of such  notice,  shall,  within 10 days after  receipt of such  notice,
notify the Majority  Subordinate  Certificateholder.  The  Majority  Subordinate
Certificateholder  may at its option  purchase  from the Trust Fund,  at a price
equal to the Purchase Price,  any such Mortgage Loan. The Purchase Price for any
Mortgage Loan  purchased  under this  paragraph (b) shall be deposited  into the
Certificate Account, and the 




<PAGE>
<PAGE>
                                      -78-


Custodian,  upon receipt of an Officers' Certificate from the Master Servicer to
the  effect  that such  deposit  has been  made,  shall  release  or cause to be
released to the  Majority  Subordinate  Certificateholder  the related  Mortgage
File, and shall execute and deliver such  instruments of transfer or assignment,
in each case  without  recourse,  as shall be provided to it and are  reasonably
necessary to vest in the  Majority  Subordinate  Certificateholder  ownership of
such Mortgage Loan. In connection with any such purchase,  the Special  Servicer
shall  deliver  the  related   Servicing   File  to  the  Majority   Subordinate
Certificateholder.

                  (c) If the  Majority  Subordinate  Certificateholder  has  not
purchased  any  Defaulted  Mortgage  Loan within 30 days of its having  received
notice in respect thereof  pursuant to Section 3.18(b) above,  either the Master
Servicer or the Special  Servicer (with preference given to the Master Servicer)
may at its option  purchase  such  Mortgage Loan from the Trust Fund, at a price
equal to the Purchase  Price.  The  Purchase  Price for any such  Mortgage  Loan
purchased  under this  paragraph  (c) shall be  deposited  into the  Certificate
Account,  and the Custodian,  upon receipt of an Officers'  Certificate from the
Master Servicer to the effect that such deposit has been made,  shall release or
cause  to be  released  to the  Master  Servicer  or the  Special  Servicer,  as
applicable,  the related  Mortgage  File,  and shall  execute  and deliver  such
instruments of transfer or assignment,  in each case without recourse,  as shall
be provided to it and are reasonably necessary to vest in the Master Servicer or
the Special  Servicer,  as  applicable,  the ownership of such Mortgage Loan. In
connection with any such purchase by the Master  Servicer,  the Special Servicer
shall deliver the related Servicing File to the Master Servicer.

                  (d) The  Special  Servicer  may  offer to sell  any  Defaulted
Mortgage Loan not otherwise  purchased  pursuant to Sections 3.18(b) and 3.18(c)
above,  if and  when  the  Special  Servicer  determines,  consistent  with  the
Servicing Standard,  that such a sale would be in the best economic interests of
the Trust Fund.  Such offer shall be made in a  commercially  reasonable  manner
(which, for purposes hereof, includes an offer to sell without representation or
warranty  other than customary  warranties of title and condition,  if liability
for breach  thereof is limited to recourse  against the Trust Fund) for a period
of not less than 10 days. Unless the Special Servicer determines that acceptance
of any bid would not be in the best  economic  interests of the Trust Fund,  the
Special Servicer shall accept the highest cash bid received from any Person that
constitutes  a fair  price for such  Mortgage  Loan.  In the  absence of any bid
determined as provided below to be fair, the Special Servicer shall proceed with
respect to such Defaulted Mortgage Loan in accordance with Section 3.09.

                  The  Special  Servicer  shall use its best  efforts to solicit
bids for each REO  Property  in such  manner  as will be  reasonably  likely  to
realize a fair price within the time period provided for by Section 3.16(a). The
Special  Servicer  shall  accept the first (and,  if multiple  bids are received
contemporaneously, highest) cash bid received from any Person that constitutes a
fair price for such REO Property.  If the Special Servicer  reasonably  believes
that it will be unable to realize a fair price for any REO  Property  within the
time constraints imposed by Section 3.16(a),  the Special Servicer shall dispose
of such REO  Property  upon such terms and  conditions  as the Special  Servicer
shall deem  necessary and  desirable to 




<PAGE>
<PAGE>
                                      -79-


maximize  the  recovery  thereon  under the  circumstances  and,  in  connection
therewith,  shall accept the highest  outstanding  cash bid,  regardless of from
whom received.

                  The  Special  Servicer  shall give the  Trustee and the Master
Servicer  not less  than  three  Business  Days'  prior  written  notice  of its
intention  to sell any Mortgage  Loan or REO  Property  pursuant to this Section
3.18(d). No Interested Person shall be obligated to submit a bid to purchase any
such Mortgage Loan or REO Property, and notwithstanding anything to the contrary
herein,  neither  the  Trustee,  in  its  individual  capacity,  nor  any of its
Affiliates  may bid  for or  purchase  any  Defaulted  Mortgage  Loan or any REO
Property pursuant hereto.

                  (e)  Whether  any cash bid  constitutes  a fair  price for any
Defaulted  Mortgage  Loan or REO  Property,  as the case may be, for purposes of
Section  3.18(d),  shall  be  determined  by the  Special  Servicer  (except  as
otherwise  provided below in this Section 3.18(e)).  In determining  whether any
bid  received  from an  Interested  Person  represents a fair price for any such
Mortgage Loan or REO Property,  the Special  Servicer shall be supplied with and
may rely on a narrative  appraisal  prepared at the expense of the Trust Fund by
an  Independent  Appraiser,  retained  by the  Special  Servicer,  and who has a
minimum of five years of  experience  in the subject  property  type and market.
(The Special  Servicer may rely on a  certification  of any bidder to the effect
that such bidder is not an Interested  Person.) Such appraiser shall be selected
by the Special Servicer if the Special Servicer is not bidding with respect to a
Defaulted  Mortgage  Loan or REO  Property  and shall be  selected by the Master
Servicer if the Special Servicer is bidding. (The Special Servicer shall not bid
with respect to a Defaulted Mortgage Loan or REO Property if the Master Servicer
has  informed  it that the Master  Servicer  intends to submit a bid.) Where any
Interested  Person is among those bidding with respect to a Mortgage Loan or REO
Property,  the Special  Servicer  shall  require  that all bids be  submitted in
writing and be accompanied by a refundable deposit of cash in an amount equal to
5% of the bid amount. In determining whether any bid from a Person other than an
Interested  Person or from an Interested  Person other than the Special Servicer
constitutes a fair price for any such Mortgage Loan or REO Property, the Special
Servicer  shall take into account (in  addition to the results of any  appraisal
described above and any appraisal that it may have obtained  pursuant to Section
3.09(a)),  and any  appraiser  or other expert in real estate  matters  shall be
instructed to take into account, as applicable,  among other factors, the period
and amount of any delinquency on the affected Mortgage Loan, the occupancy level
and physical condition of the Mortgaged  Property or REO Property,  the state of
the local economy and the  obligation to dispose of any REO Property  within the
time  period  specified  in Section  3.16(a).  The  Purchase  Price for any such
Mortgage  Loan or REO  Property  shall  in all  cases be  deemed  a fair  price.
Notwithstanding  the other  provisions  of this  Section  3.18 (but  excluding a
purchase  pursuant to Section  3.18(c)),  no cash bid from the Master  Servicer,
Special  Servicer or any of their  Affiliates  thereof  shall  constitute a fair
price for any  Defaulted  Mortgage  Loan or REO Property  unless such bid is the
highest bid received and at least two independent bids (not including the bid of
the Special Servicer or any Affiliate) have been received.  In the event the bid
of the Special  Servicer  or any  Affiliate  is the only bid  received or is the
higher of only two bids received, then additional bids shall be solicited. If an
additional bid or bids are received and the original bid of the Special Servicer
or any  Affiliate  




<PAGE>
<PAGE>
                                      -80-


is the highest of all bids  received,  then the bid of the  Special  Servicer or
such Affiliate shall be deemed to constitute a fair price.

                  (f) Subject to Sections  3.18(a)  through  3.18(e) above,  the
Special  Servicer shall act on behalf of the Trustee in  negotiating  and taking
any other action  necessary or  appropriate  in connection  with the sale of any
Defaulted  Mortgage  Loan or REO  Property,  and the  collection  of all amounts
payable in connection therewith.  In connection therewith,  the Special Servicer
may charge  prospective  bidders,  and may  retain,  fees that  approximate  the
Special  Servicer's  actual costs in the preparation and delivery of information
pertaining to such sales or evaluating  bids without  obligation to deposit such
amounts into the Certificate  Account.  Any sale of a Defaulted Mortgage Loan or
any REO Property shall be final and without recourse to the Trustee or the Trust
Fund  (other  than  warranty  of  title),  and if such  sale is  consummated  in
accordance  with the terms of this Agreement,  neither the Special  Servicer nor
the Trustee  shall have any liability to any  Certificateholder  with respect to
the purchase price therefor accepted by the Special Servicer or the Trustee.

                  (g) Any sale of a Defaulted  Mortgage Loan or any REO Property
shall be for cash only (unless changes in the REMIC  Provisions or authoritative
interpretations  thereof  made or issued  subsequent  to the Startup Day allow a
sale for other consideration).

                  (h) The Special  Servicer shall not be obligated by any of the
foregoing  paragraphs  of this  Section  3.18 to accept the  highest  bid if the
Special Servicer  determines,  in accordance with the Servicing  Standard,  that
rejection of such bid would be in the best interests of the  Certificateholders.
In addition,  the Special  Servicer may accept a lower bid if it determines,  in
accordance with the Servicing Standard,  that acceptance of such bid would be in
the best interests of the  Certificateholders  (for example,  if the prospective
buyer  making the lower bid is more  likely to perform  its  obligations  or the
terms offered by the prospective buyer making the lower bid are more favorable).

                  SECTION 3.19. Additional Obligations of Master Servicer.

                  The Master  Servicer  shall  deliver  to the Paying  Agent for
deposit in the Distribution  Account on each P&I Advance Date, without any right
of reimbursement  therefor,  an amount equal to the lesser of (i) the excess, if
any, of (A)  aggregate  amount of  Prepayment  Interest  Shortfalls  incurred in
connection  with Principal  Prepayments  received during the most recently ended
Collection Period over (B) the aggregate amount of Prepayment  Interest Excesses
collected  in  connection  with  Principal   Prepayments  received  during  such
Collection  Period,  and (ii) the  total  amount of all  servicing  compensation
(excluding any amounts paid to the Special Servicer as a Sub-Servicer)  received
by the Master Servicer during such Collection Period.

                  SECTION 3.20. Modifications, Waivers, Amendments and Consents.

                  (a) Subject to Sections  3.20(b)  through  3.20(g) below,  the
Master Servicer or Special Servicer may, on behalf of the Trustee,  agree to any
modification,  waiver or 




<PAGE>
<PAGE>
                                      -81-


amendment of any term of any Mortgage  Loan that it is then  required to service
and administer without the consent of the Trustee or any Certificateholder.

                  (b) All  modifications,  waivers or amendments of any Mortgage
Loan shall be in writing and shall be considered and effected in accordance with
the Servicing Standard.

                  (c) Except as provided in Section  3.20(d)  below,  the Master
Servicer  or  Special  Servicer,  on behalf of the  Trustee,  shall not agree or
consent to any  modification,  waiver or  amendment  of any term of any Mortgage
Loan if such modification, waiver or amendment would:

                           (i)  affect  the  amount  or  timing  of any  related
                  payment of  principal,  interest  or other  amount  (including
                  Prepayment   Premiums  or  Yield  Maintenance   Charges,   but
                  excluding  Penalty  Interest  and  other  amounts  payable  as
                  additional servicing compensation) payable thereunder;

                           (ii) affect the  obligation of the related  Mortgagor
                  to pay a  Prepayment  Premium or Yield  Maintenance  Charge or
                  permit a Principal  Prepayment  during any period in which the
                  related Mortgage Note prohibits Principal Prepayments;

                           (iii) except as expressly contemplated by the related
                  Mortgage or pursuant to Section  3.09(d),  result in a release
                  of the lien of the  Mortgage  on any  material  portion of the
                  related Mortgaged  Property without a corresponding  Principal
                  Prepayment  in an amount not less than the fair  market  value
                  (as  determined  by an appraisal by an  Independent  Appraiser
                  delivered to the Master Servicer or Special  Servicer,  as the
                  case may be, at the expense of the related  Mortgagor and upon
                  which the Master Servicer or Special Servicer may conclusively
                  rely) of the property to be released; or

                           (iv)  in the  judgment  of  the  Master  Servicer  or
                  Special Servicer, otherwise materially impair the security for
                  such Mortgage Loan or reduce the  likelihood of timely payment
                  of amounts due thereon.

                  Notwithstanding   any  provision  of  this  Agreement  to  the
contrary,  neither the Master  Servicer nor Special  Servicer  shall consent to,
make or permit (i) 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 of such Mortgage Loan unless, with respect to a Specially Serviced
Mortgage Loan, both (A) the related  Mortgagor is in default with respect to the
Mortgage  Loan or, in the  judgment of the  Special  Servicer,  such  default is
reasonably  foreseeable  and (B) in the sole good faith  judgment of the Special
Servicer,  such modification would increase the recovery on the Mortgage Loan to
Certificateholders on a present value basis (the relevant discounting of amounts
that will be distributable to  Certificateholders to be performed at the related
Mortgage Rate) or (ii) any modification,  waiver or amendment of any




<PAGE>
<PAGE>
                                      -82-


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 with an effective date or
proposed effective date that applies or would apply to such waiver, modification
or  amendment)  and (B) cause the Trust Fund to fail to qualify as a REMIC under
the Code or result in the imposition of any tax on "prohibited  transactions" or
"contributions" after the Startup Day under the REMIC Provisions. If the Special
Servicer  is  the  Holder,  or an  Affiliate  of  the  Holder,  of  Certificates
evidencing a majority of the Voting Rights  allocated to the Controlling  Class,
then the determination of the Special Servicer  contemplated by clause (i)(B) of
the preceding  sentence  shall be evidenced by an Officer's  Certificate to such
effect delivered to the Trustee,  the Master Servicer and the  Sub-Servicers and
describing   in  reasonable   detail  the  basis  for  the  Special   Servicer's
determination.

                  (d) Subject to Section 3.20(b) above and the last paragraph of
Section 3.20(c) above, with respect to any Specially Serviced Mortgage Loan, the
Special  Servicer  may,  on behalf of the  Trustee,  without  the consent of the
Trustee or any Certificateholder (i) reduce the amounts owing under any Mortgage
Loan by forgiving  principal and/or accrued interest,  (ii) reduce the amount of
the Monthly Payment on any Mortgage Loan, including by way of a reduction in the
related  Mortgage  Rate,  and/or (iii) forbear in the  enforcement  of any right
granted under any Mortgage Note or Mortgage.  However, the Special Servicer will
not be permitted to extend the date on which any Balloon Payment is scheduled to
be due unless the Special  Servicer  has  obtained an  appraisal  of the related
Mortgaged Property,  performed by an Independent  Appraiser,  in connection with
such  extension,  which  appraisal  supports  the  determination  of the Special
Servicer  contemplated  by  clause  (i)(B)  of the  first  sentence  of the last
paragraph of Section  3.20(c).  In no event shall the  scheduled  due date for a
Balloon  Payment be  extended  for a period in excess of 36 months,  without the
consent of the Extension Adviser pursuant to Section 3.24 herein,  and no single
extension shall exceed a period of twelve months.

                  (e) Any payment of interest  that is deferred  pursuant to any
modification,  waiver or amendment permitted hereunder,  shall not, for purposes
hereof,  including,  without limitation,  calculating  monthly  distributions to
Certificateholders,  be added to the unpaid  principal  balance  of the  related
Mortgage Loan,  notwithstanding  that the terms of such modification,  waiver or
amendment so permit.  The foregoing shall in no way limit the Master  Servicer's
or Special  Servicer's  ability to charge and collect  from the  Mortgagor  such
costs together with interest thereon.

                  (f)  The  Master  Servicer  or  Special  Servicer  may,  as  a
condition  to granting  any request by a Mortgagor  for  consent,  modification,
waiver or  indulgence  or any other  matter or thing,  the  granting of which is
within its  discretion  pursuant to the terms of the  instruments  evidencing or
securing  the  related  Mortgage  Loan  and is  permitted  by the  terms of this
Agreement,  require that such  Mortgagor pay to it (i) as  additional  servicing
compensation,  a  reasonable  or  customary  fee  for  the  additional  services
performed  in  connection  with such  request,  and (ii) any  related  costs and
expenses  incurred  by it. In no event  shall the  Master  




<PAGE>
<PAGE>
                                      -83-


Servicer  or Special  Servicer  be entitled to payment for such fees or expenses
unless such payment is collected from the related Mortgagor.

                  (g) The Master  Servicer or Special  Servicer (with respect to
Specially  Serviced  Mortgage  Loans)  shall  notify  the Master  Servicer,  any
Sub-Servicers  and the  Trustee,  in  writing,  of any  modification,  waiver or
amendment  of  any  term  of any  Mortgage  Loan  (including  fees  charged  the
Mortgagor) and the date thereof,  and shall deliver to the Custodian for deposit
in the related Mortgage File, an original  counterpart of the agreement relating
to such modification, waiver or amendment, promptly (and in any event within ten
Business Days) following the execution thereof.

                  SECTION 3.21. Transfer of Servicing Between Master Servicer 
                                and Special Servicer; Record Keeping.

                  (a) Upon  determining  that a  Servicing  Transfer  Event  has
occurred  with  respect to any Mortgage  Loan and if the Master  Servicer is not
also the Special  Servicer,  the Master Servicer shall  immediately  give notice
thereof,  and shall deliver the related  Servicing File, to the Special Servicer
and shall use  reasonable  efforts  to provide  the  Special  Servicer  with all
information, documents (or copies thereof) and records (including records stored
electronically  on computer tapes,  magnetic discs and the like) relating to the
Mortgage Loan and reasonably  requested by the Special  Servicer to enable it to
assume its functions  hereunder  with respect  thereto  without acting through a
Sub-Servicer.  The Master  Servicer shall use reasonable  efforts to comply with
the  preceding  sentence  within five  Business  Days of the  occurrence of each
related Servicing Transfer Event.

                  Upon determining that a Specially  Serviced  Mortgage Loan has
become a  Corrected  Mortgage  Loan and if the Master  Servicer  is not also the
Special  Servicer,  the Special Servicer shall  immediately give notice thereof,
and shall return the related  Servicing  File within five  Business  Days of the
occurrence,  to the Master  Servicer and upon giving such notice,  and returning
such Servicing File, to the Master Servicer,  the Special Servicer's  obligation
to service such Mortgage Loan, and the Special  Servicer's  right to receive the
Special  Servicing Fee with respect to such Mortgage Loan, shall terminate,  and
the  obligations of the Master  Servicer to service and administer such Mortgage
Loan shall resume.

                  (b) In servicing any Specially  Serviced  Mortgage Loans,  the
Special Servicer shall provide to the Custodian  originals of documents included
within the definition of "Mortgage  File" for inclusion in the related  Mortgage
File (with a copy of each such original to the Master  Servicer),  and copies of
any additional related Mortgage Loan information,  including correspondence with
the related Mortgagor.

                  (c) On or before each Determination Date, the Special Servicer
shall  deliver to the Master  Servicer a  statement  in writing  and in computer
readable format describing,  on a loan-by-loan and  property-by-property  basis,
(1)  insofar  as it  relates  to  Specially  Serviced  Mortgage  Loans  and  REO
Properties,  the  information  described in clauses (x) through (xiv) of Section
4.02(a)  and,  insofar as it relates to the Special  Servicer,  the  information
described in 




<PAGE>
<PAGE>
                                      -84-


clauses  (xxv) and (xxvi) of Section  4.02(a),  (2) the amount of all  payments,
Insurance  Proceeds and  Liquidation  Proceeds  received,  and the amount of any
Realized Loss incurred,  with respect to each Specially  Serviced  Mortgage Loan
during  the  related  Collection  Period,  and the  amount of all REO  Revenues,
Insurance  Proceeds and  Liquidation  Proceeds  received,  and the amount of any
Realized  Loss  incurred,  with respect to each REO Property  during the related
Collection  Period,  (3) the amount,  purpose and date of all Servicing Advances
made by the Special  Servicer with respect to each Specially  Serviced  Mortgage
Loan  and REO  Property  during  the  related  Collection  Period,  and (4) such
additional information relating to the Specially Serviced Mortgage Loans and REO
Properties as the Master  Servicer  reasonably  requests to enable it to perform
its  responsibilities  under  this  Agreement.   Notwithstanding  the  foregoing
provisions of this subsection  (c), the Master  Servicer shall maintain  ongoing
payment  records with respect to each of the Specially  Serviced  Mortgage Loans
and REO Properties and shall provide the Special  Servicer with any  information
reasonably  available to the Master Servicer required by the Special Servicer to
perform its duties under this Agreement.

                  SECTION 3.22. Sub-Servicing Agreements.

                  (a) The Master  Servicer  and the Special  Servicer  may enter
into Sub-Servicing Agreements to provide for the performance by third parties of
any or all of their  respective  obligations  hereunder,  provided that, in each
case, the Sub-Servicing  Agreement: (i) is consistent with this Agreement in all
material  respects  and  requires  the  Sub-Servicer  to comply  with all of the
applicable  conditions  of this  Agreement;  (ii)  provides  that if the  Master
Servicer or the Special  Servicer,  as the case may be,  shall for any reason no
longer act in such capacity hereunder (including,  without limitation, by reason
of an Event of Default), the Trustee or its designee may thereupon assume all of
the rights and, except to the extent they arose prior to the date of assumption,
obligations of the Master Servicer or the Special Servicer,  as the case may be,
under  such  agreement  or,  alternatively,   may  terminate  such  subservicing
agreement  without cause and without payment of any penalty or termination  fee;
(iii)  provides  that the  Trustee,  for the benefit of the  Certificateholders,
shall be a third party beneficiary under such agreement, but that (except to the
extent  the  Trustee  or its  designee  assumes  the  obligations  of the Master
Servicer or the Special Servicer, as the case may be, thereunder as contemplated
by the immediately  preceding clause (ii)) none of the Trustee,  the Trust Fund,
any successor  Master Servicer or Special  Servicer,  as the case may be, or any
Certificateholder  shall have any duties under such agreement or any liabilities
arising  therefrom;  (iv) permits any  purchaser of a Mortgage  Loan pursuant to
this  Agreement  to terminate  such  agreement  with  respect to such  purchased
Mortgage  Loan at its  option  and  without  penalty,  (v) does not  permit  the
Sub-Servicer to enter into or consent to any  modification,  waiver or amendment
or otherwise take any action on behalf of the Special  Servicer  contemplated by
Section 3.20 hereof without the consent of such Special Servicer,  and (vi) does
not permit the Sub-Servicer any rights of indemnification  that may be satisfied
out of assets of the Trust  Fund.  In  addition,  each  Sub-Servicing  Agreement
entered into by the Master  Servicer  shall  provide that such  agreement  shall
terminate with respect to any Mortgage Loan serviced thereunder at the time such
Mortgage Loan becomes a Specially  Serviced  Mortgage Loan. The Master  Servicer
and the  Special  Servicer  each shall  deliver to 




<PAGE>
<PAGE>
                                      -85-


the Trustee and to each other copies of all  Sub-Servicing  Agreements,  and any
amendments thereto and modifications  thereof,  entered into by it promptly upon
its execution and delivery of such  documents.  References in this  Agreement to
actions  taken or to be taken by the Master  Servicer  or the  Special  Servicer
include  actions taken or to be taken by a Sub-Servicer  on behalf of the Master
Servicer  or the  Special  Servicer,  as the case  may be;  and,  in  connection
therewith,  all amounts  advanced by any Sub-Servicer to satisfy the obligations
of the Master Servicer or the Special Servicer hereunder to make P&I Advances or
Servicing  Advances shall be deemed to have been advanced by the Master Servicer
or the  Special  Servicer,  as the  case  may  be,  out of its  own  funds  and,
accordingly,  such P&I Advances or Servicing  Advances  shall be  recoverable by
such  Sub-Servicer  in the  same  manner  and out of the  same  funds as if such
Sub-Servicer were the Master Servicer or the Special  Servicer,  as the case may
be. For so long as they are  outstanding,  Advances  shall  accrue  interest  in
accordance  with  Sections  3.03(d) and 4.03(d),  such  interest to be allocable
between the Master  Servicer or the  Special  Servicer,  as the case may be, and
such Sub-Servicer as they may agree. For purposes of this Agreement,  the Master
Servicer  and the Special  Servicer  each shall be deemed to have  received  any
payment when a  Sub-Servicer  retained by it receives such  payment.  The Master
Servicer and the Special  Servicer each shall notify the other,  the Trustee and
the Depositor in writing promptly of the appointment by it of any Sub-Servicer.

                  (b) Each  Sub-Servicer  (i) shall be  authorized  to  transact
business in the state or states in which the related Mortgaged  Properties it is
to service are situated,  if and to the extent  required by applicable  law, and
(ii) shall be an approved  conventional  seller/servicer  of mortgage  loans for
FHLMC or FNMA or a HUD-Approved Servicer.

                  (c) The Master  Servicer  and the  Special  Servicer,  for the
benefit of the Trustee and the  Certificateholders,  shall (at no expense to the
Trustee, the  Certificateholders  or the Trust Fund) monitor the performance and
enforce the  obligations  of their  respective  Sub-Servicers  under the related
Sub-Servicing Agreements. Such enforcement,  including,  without limitation, the
legal  prosecution  of  claims,   termination  of  Sub-Servicing  Agreements  in
accordance  with their  respective  terms and the  pursuit of other  appropriate
remedies,  shall be in such form and  carried  out to such an extent and at such
time as the Master Servicer or the Special Servicer, as applicable,  in its good
faith business judgment,  would require were it the owner of the Mortgage Loans.
Subject to the terms of the related Sub-Servicing Agreement, the Master Servicer
and the  Special  Servicer  shall  each have the right to remove a  Sub-Servicer
retained by it at any time it considers such removal to be in the best interests
of Certificateholders.

                  (d) If the Master  Servicer or the Special  Servicer ceases to
serve as such under this  Agreement  for any reason  (including  by reason of an
Event of Default) and no successor Master Servicer or Special  Servicer,  as the
case may be, has succeeded to its rights and assumed its  obligations  hereunder
or, in the case of the Special  Servicer,  no replacement  Special  Servicer has
been designated pursuant to Section 6.09, then the Trustee or its designee shall
succeed to the rights and assume the  obligations of the Master  Servicer or the
Special Servicer under any Sub-Servicing Agreement, unless the Trustee elects to
terminate any such Sub-Servicing  Agreement in accordance with its terms. In any
event, if a  Sub-Servicing  




<PAGE>
<PAGE>
                                      -86-


Agreement  is to be assumed by the  Trustee or another  successor  thereto,  the
Master Servicer or the Special  Servicer,  as applicable,  at its expense shall,
upon request of the Trustee,  deliver to the assuming  party all  documents  and
records  relating to such  Sub-Servicing  Agreement and the Mortgage  Loans then
being  serviced  thereunder  and an accounting of amounts  collected and held on
behalf of it  thereunder,  and  otherwise  use its best  efforts  to effect  the
orderly and efficient  transfer of the  Sub-Servicing  Agreement to the assuming
party.

                  (e)  Notwithstanding any Sub-Servicing  Agreement,  the Master
Servicer  and the Special  Servicer  shall  remain  obligated  and liable to the
Trustee  and the  Certificateholders  for the  performance  of their  respective
obligations  and duties under this  Agreement in accordance  with the provisions
hereof to the same  extent  and under the same terms and  conditions  as if each
alone were servicing and  administering the Mortgage Loans or REO Properties for
which it is responsible.

                  SECTION 3.23. Representations and Warranties of Master 
                                Servicer and Special Servicer.

                  (a) The Master Servicer,  in such capacity,  hereby represents
and  warrants  to the  Trustee,  for its own  benefit  and  the  benefit  of the
Certificateholders,  and to the  Depositor and the Special  Servicer,  as of the
Closing Date, that:

                           (i)  The  Master  Servicer  is  a  corporation,  duly
                  organized and in good standing  under the laws of the State of
                  Delaware,  and the Master  Servicer is in compliance  with the
                  laws of each State in which any Mortgaged  Property is located
                  to the extent necessary to perform its obligations  under this
                  Agreement.

                           (ii) The execution and delivery of this  Agreement by
                  the Master  Servicer,  and the performance and compliance with
                  the terms of this Agreement by the Master  Servicer,  will not
                  violate the Master  Servicer's  articles of  incorporation  or
                  by-laws  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  Master  Servicer  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 each of the other  parties  hereto,
                  constitutes  a valid,  legal  and  binding  obligation  of the
                  Master  Servicer,  enforceable  against the Master Servicer in
                  accordance  with the terms hereof,  subject to (A)  applicable
                  bankruptcy, insolvency,  reorganization,  moratorium and other
                  laws affecting the enforcement of creditors' rights generally,




<PAGE>
<PAGE>
                                      -87-


                  and (B) general  principles  of equity,  regardless of whether
                  such enforcement is considered in a proceeding in equity or at
                  law.

                           (v) The Master  Servicer 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  Master
                  Servicer's  good faith and reasonable  judgment,  is likely to
                  affect  materially  and  adversely  either the  ability of the
                  Master  Servicer  to  perform  its   obligations   under  this
                  Agreement or the financial condition of the Master Servicer.

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

                           (vii) Each officer, director, employee, consultant or
                  advisor  of  the   Master   Servicer   with   responsibilities
                  concerning the servicing and  administration of Mortgage Loans
                  is covered by errors and  omissions  insurance  in the amounts
                  and with the  coverage  as,  and to the  extent,  required  by
                  Section 3.07(c).

                           (viii) The net worth of the Master  Servicer  (or, in
                  the case of the initial Master Servicer,  the consolidated net
                  worth   thereof  and  of  its  direct  or  indirect   parent),
                  determined in accordance  with generally  accepted  accounting
                  principles, is not less than $15,000,000.

                           (ix) Any consent, approval, authorization or order of
                  any  court or  governmental  agency or body  required  for the
                  execution,  delivery and performance by the Master Servicer of
                  or  compliance by the Master  Servicer with this  Agreement or
                  the  consummation  of the  transactions  contemplated  by this
                  Agreement has been obtained and is effective.

                  (b) The Special Servicer, in such capacity,  hereby represents
and  warrants  to the  Trustee,  for its own  benefit  and  the  benefit  of the
Certificateholders,  and to the  Depositor  and the Master  Servicer,  as of the
Closing Date, that:

                           (i) The  Special  Servicer  is a  Texas  corporation,
                  validly  existing and in good  standing  under the laws of the
                  State of Texas, and the Special Servicer is in compliance with
                  the laws of each  State in which  any  Mortgaged  Property  is
                  located to the extent  necessary  to perform  its  obligations
                  under this Agreement.





<PAGE>
<PAGE>
                                      -88-


                           (ii) The execution and delivery of this  Agreement by
                  the Special Servicer,  and the performance and compliance with
                  the terms of this Agreement by the Special Servicer,  will not
                  violate the Special Servicer's certificate of incorporation 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  Special  Servicer  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 each of the other  parties  hereto,
                  constitutes  a valid,  legal  and  binding  obligation  of the
                  Special Servicer,  enforceable against the Special Servicer in
                  accordance  with the terms hereof,  subject to (A)  applicable
                  bankruptcy, insolvency,  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 Special  Servicer 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  Special
                  Servicer's  good faith and reasonable  judgment,  is likely to
                  affect  materially  and  adversely  either the  ability of the
                  Special  Servicer  to  perform  its  obligations   under  this
                  Agreement or the financial condition of the Special Servicer.

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

                           (vii) Each  officer,  director  and  employee  of the
                  Special Servicer and each consultant or advisor of the Special
                  Servicer with  responsibilities  concerning  the servicing and
                  administration  of  Mortgage  Loans is  covered  by errors and
                  omissions  insurance  in the  amounts  and with  the  coverage
                  required by Section 3.07(c).

                           (viii) Any consent, approval,  authorization or order
                  of any court or  governmental  agency or body required for the
                  execution, delivery and performance by the Special Servicer of
                  or compliance by the Special  Servicer with this  




<PAGE>
<PAGE>
                                      -89-


                  Agreement   or   the    consummation   of   the   transactions
                  contemplated  by  this  Agreement  has  been  obtained  and is
                  effective.

                  (c) The  representations and warranties of the Master Servicer
and the Special Servicer,  set forth in Sections 3.23(a) and (b),  respectively,
shall survive the  execution  and delivery of this  Agreement and shall inure to
the benefit of the Persons for whose  benefit  they were made for so long as the
Trust Fund  remains in  existence.  Upon  discovery  by any party  hereto of any
breach  of  any of the  foregoing  representations  and  warranties,  the  party
discovering such breach shall give prompt written notice to the other parties.

                  SECTION 3.24. Duties of Extension Adviser.

                  (a) The Special  Servicer  may not extend the  maturity of any
Specially  Serviced  Mortgage Loan beyond the third anniversary of such Mortgage
Loan's then stated maturity date,  unless the Extension Adviser elected pursuant
to Section 3.25 shall have  approved such  extension in writing  within ten days
after receiving from the Special  Servicer written notice thereof and sufficient
information  to  make an  informed  decision.  If a  written  objection  to such
extension  from the  Extension  Adviser  has not been  received  by the  Special
Servicer within said ten-day period, then the Extension Adviser's approval shall
be deemed to have been given. In addition,  the Extension Adviser shall confirm,
to its reasonable satisfaction, that all conditions precedent to the granting of
any such extension set forth in this Agreement have been satisfied.

                  (b) The Special  Servicer shall,  with respect to any proposed
extension of a Balloon  Payment with  respect to a Specially  Serviced  Mortgage
Loan for a period in excess of 36 months,  prepare and deliver to the  Extension
Adviser,  a summary of such  proposed  action and an  analysis  of whether  such
action is reasonably  likely to produce a greater  recovery of  collections on a
present value basis (the relevant discounting to be performed at the related Net
Mortgage  Rate) than  liquidation  of such Mortgage  Loan.  Such analysis  shall
specify the basis on which the  Special  Servicer  has made such  determination,
including  the  status of any  existing  material  default  or the  grounds  for
concluding that a payment default is imminent.

                  (c) All correspondence  and communications  with the Extension
Adviser may be conducted  with the  officers or  employees of Extension  Adviser
whose names appear on a list of officers or  employees  furnished to the Special
Servicer  by the  Extension  Adviser,  as such  list  may  from  time to time be
amended.

                  SECTION 3.25. Election of Extension Adviser.

                  (a) The  Holder  or  Holders  of 51% or more of the  aggregate
Certificate Principal Balance of the Registered Certificates will be entitled to
elect a  representative  (the  "Extension  Adviser") as provided in this Section
3.25.  Upon (i) the receipt by the Trustee of a written  request for an election
of an Extension  Adviser by the Special  Servicer in the event that no Extension
Adviser has been previously elected pursuant to this Section and the maturity of
a  Specially  Serviced  Mortgage  Loan  has  been  extended  beyond  its  second
anniversary, (ii) the receipt by the Trustee of written requests for an election
of an Extension  Adviser from  




<PAGE>
<PAGE>
                                      -90-


Certificateholders  representing  more  than  51% of the  aggregate  Certificate
Principal Balance of all the Registered  Certificates,  or (iii) the resignation
or removal of the Person acting as Extension Adviser, an election of a successor
Extension Adviser shall be held commencing as soon as practicable thereafter.

                  (b)  After  any  such   receipt,   resignation,   removal   or
determination  contemplated by Section 3.25(a), the Trustee shall call a meeting
of the  Holders  of all  Registered  Certificates,  if any,  for the  purpose of
electing an Extension Adviser.  Notice of any such meeting of such Holders shall
be mailed or  delivered  to each  Holder  not less than 10 days nor more than 60
days prior to the meeting.  The notice shall state the place and the time of the
meeting,  which  may be held by  telephone.  Certificateholders  representing  a
majority  (by  Certificate   Principal  Balance)  of  the  Certificates  of  the
applicable  Class or Classes,  present in person or represented by proxy,  shall
constitute a quorum for the nomination of an Extension Adviser.  At the meeting,
each such Holder  shall be entitled to nominate  one Person to act as  Extension
Adviser.  The Trustee  shall cause the election of the  Extension  Adviser to be
held as soon thereafter as convenient.

                  (c) Each Holder of Registered  Certificates  shall be entitled
to vote in each election of the Extension  Adviser.  The voting in each election
of the  Extension  Adviser,  as the case may be,  shall  be in  writing  mailed,
delivered or sent by courier and actually received by the Trustee on or prior to
the date of such election.  Immediately upon a determination by the Trustee that
it has  received  votes  (which  have not been  rescinded)  from the  Holders of
Certificates  representing  51% or more of the aggregate  Certificate  Principal
Balance of all the  Registered  Certificates,  which votes are cast for a single
Person,  such Person  shall be, upon such  Person's  acceptance,  the  Extension
Adviser. In the event that the applicable Certificateholders have not elected an
Extension  Adviser or that an  Extension  Adviser  shall have  resigned  or been
removed and a successor  Extension  Adviser shall not have been  elected,  there
shall  be  no  Extension  Adviser.  Notwithstanding  anything  to  the  contrary
contained  herein,  the Special  Servicer shall not have any right to extend the
maturity  of any  Specially  Serviced  Mortgage  Loan which  would  require  the
approval of an Extension  Adviser nor shall the Special  Servicer have any right
or  obligation  to consult with or to seek and/or  obtain  approval or direction
from an Extension  Adviser,  and provisions of this Agreement  relating  thereto
shall be of no  effect,  in any event  during any such  period  that there is no
Extension  Advisor,  as applicable.  As to each Specially Serviced Mortgage Loan
that is considered by the  Extension  Adviser for extension  pursuant to Section
3.24  hereof,  the  Extension  Adviser's  fee  shall not  exceed  $1000 for each
extension of a Mortgage Loan on which the Extension Adviser actually advises the
Special Servicer.

                  (d) The  Extension  Adviser  may be removed at any time by the
written  vote,  copies of which must be delivered to the Trustee,  of Holders of
Certificates  representing  51% or more of the aggregate  Certificate  Principal
Balance of all the Registered Certificates.

                  (e)  Upon  election  of a  successor  Extension  Adviser,  the
Trustee shall promptly mail notice thereof by first class mail to the Depositor,
the Master Servicer, the Special Servicer, the Mortgage Loan Sellers and each of
the Rating Agencies.





<PAGE>
<PAGE>
                                      -91-


                  SECTION 3.26. Limitation on Liability of Extension Adviser.

                  The   Extension   Adviser   will  be   acting   solely   as  a
representative  of the  interests of the Class of  Certificateholders  that have
elected such adviser and with its primary duty to act in accordance with Section
3.24(b), the Extension Adviser shall not have any responsibility or liability to
the Trust or any other Class of 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  Extension  Adviser  against  any  liability  which would
otherwise be imposed by reason of willful  misfeasance,  bad faith or negligence
in the  performance of duties or by reason of reckless  disregard of obligations
or duties hereunder.






<PAGE>
<PAGE>
                                      -92-



                                   ARTICLE IV

                         PAYMENTS TO CERTIFICATEHOLDERS

                  SECTION 4.01. Distributions.

                  (a) On each Distribution  Date, the Paying Agent shall (except
as otherwise  provided in Section 9.01),  based on  information  provided by the
Master  Servicer  and the  Special  Servicer,  apply  amounts  on deposit in the
Distribution  Account,  after payment of amounts  payable from the  Distribution
Account in accordance with Section 3.05(b)(ii) through (vi), in each case to the
extent of the remaining  portion of the Available  Distribution  Amount,  in the
following order of priority:

                           (i) to  distributions  of  interest to the Holders of
                  the Senior  Certificates and the Class IO Certificates,  in an
                  amount  equal  to,  and  pro  rata  in  accordance  with,  all
                  Distributable Certificate Interest in respect of each Class of
                  Senior  Certificates  and the Class IO  Certificates  for such
                  Distribution  Date and, to the extent not previously paid, for
                  all prior Distribution Dates;

                           (ii) to  distributions of principal to the holders of
                  the Class A-PO  Certificates  with  respect  to each  Discount
                  Mortgage Loan, in an amount (not to exceed the Class Principal
                  Balance of the Class A-PO Certificates outstanding immediately
                  prior to such  Distribution  Date)  equal to: (x) a portion of
                  each payment of or in respect of  principal  on such  Discount
                  Mortgage  Loan equal to the amount of such payment  multiplied
                  by the Class A-PO  Fraction  and (y) the  product of the Class
                  A-PO Fraction for such Discount Mortgage Loan and any Realized
                  Losses and Additional  Trust Fund Expenses with respect to the
                  related  Discount  Mortgage Loan that were realized during the
                  related  Collection Period, to the extent such Realized Losses
                  and Additional  Trust Fund Expenses have not been allocated to
                  the Class A-PO Certificates pursuant to Section 4.04 herein;

                           (iii) to distributions of principal to the Holders of
                  the Class A-1  Certificates,  in an amount  (not to exceed the
                  Class  Principal   Balance  of  the  Class  A-1   Certificates
                  outstanding immediately prior to such Distribution Date) equal
                  to  the  entire   Principal   Distribution   Amount  for  such
                  Distribution Date;

                           (iv) if the Class Principal  Balance of the Class A-1
                  Certificates  has been reduced to zero,  to  distributions  of
                  principal to the Holders of the Class A-2 Certificates,  in an
                  amount (not to exceed the Class Principal Balance of the Class
                  A-2  Certificates   outstanding   immediately  prior  to  such
                  Distribution Date) equal to the entire Principal  Distribution
                  Amount for such  Distribution Date (net of any portion thereof
                  distributed  on such  Distribution  Date to the Holders of the
                  Class A-1 Certificates pursuant to clause (ii) above);





<PAGE>
<PAGE>
                                      -93-


                           (v) if the Class Principal  Balances of the Class A-1
                  Certificates and Class A-2  Certificates  have been reduced to
                  zero,  to  distributions  of  principal  to the Holders of the
                  Class A-3 Certificates,  in an amount (not to exceed the Class
                  Principal  Balance of the Class A-3  Certificates  outstanding
                  immediately  prior  to such  Distribution  Date)  equal to the
                  entire  Principal  Distribution  Amount for such  Distribution
                  Date  (net  of  any  portion   thereof   distributed  on  such
                  Distribution  Date  to the  Holders  of  any  other  Class  of
                  Certificates);

                           (vi) to distributions to the Holders of the Class A-1
                  Certificates,  the  Class  A-2  Certificates,  the  Class  A-3
                  Certificates  and the Class A-PO  Certificates,  pro rata,  in
                  accordance with the outstanding Certificate Principal Balances
                  of such Classes of  Certificates in an amount equal to, and in
                  reimbursement  of, all Realized  Losses and  Additional  Trust
                  Fund Expenses, if any, previously allocated to such Classes of
                  Certificates and not previously reimbursed;

                           (vii) to  distributions of interest to the Holders of
                  the  Class  B   Certificates   in  an  amount   equal  to  all
                  Distributable Certificate Interest in respect of such Class of
                  Certificates for such Distribution Date and, to the extent not
                  previously paid, for all prior Distribution Dates;

                           (viii) if the Class  Principal  Balances of the Class
                  A-1 Certificates, the Class A-2 Certificates and the Class A-3
                  Certificates  have been reduced to zero, to  distributions  of
                  principal  to the Holders of the Class B  Certificates,  in an
                  amount (not to exceed the Class Principal Balance of the Class
                  B   Certificates   outstanding   immediately   prior  to  such
                  Distribution Date) equal to the entire Principal  Distribution
                  Amount for such  Distribution Date (net of any portion thereof
                  distributed  on such  Distribution  Date to the Holders of any
                  other Class of Certificates pursuant to clause (ii) above);

                           (ix) to  distributions  to the Holders of the Class B
                  Certificates,  in an amount equal to, and in reimbursement of,
                  all Appraisal  Reduction Amount Shortfalls and Realized Losses
                  and  Additional  Trust  Fund  Expenses,   if  any,  previously
                  allocated  to the  Class B  Certificates  and  not  previously
                  reimbursed;

                           (x) to  distributions  of  interest to the Holders of
                  the  Class  C   Certificates   in  an  amount   equal  to  all
                  Distributable Certificate Interest in respect of such Class of
                  Certificates  for such  Distribution  Date, and, to the extent
                  not previously paid, for all prior Distribution Dates;

                           (xi) if the Class  Principal  Balance  of the Class B
                  Certificates  has been reduced to zero,  to  distributions  of
                  principal  to the Holders of the Class C  Certificates,  in an
                  amount (not to exceed the Class Principal Balance of the Class
                  C   Certificates   outstanding   immediately   prior  to  such
                  Distribution Date)




<PAGE>
<PAGE>
                                      -94-


                  equal to the  entire  Principal  Distribution  Amount for such
                  Distribution  Date (net of  any portion thereof distributed on
                  such  Distribution  Date to  the Holders of any other Class of
                  Certificates);

                           (xii) to  distributions to the Holders of the Class C
                  Certificates,  in an amount equal to, and in reimbursement of,
                  all Appraisal  Reduction Amount Shortfalls and Realized Losses
                  and  Additional  Trust  Fund  Expenses,   if  any,  previously
                  allocated  to the  Class C  Certificates  and  not  previously
                  reimbursed;

                           (xiii) to distributions of interest to the Holders of
                  the  Class  D   Certificates,   in  an  amount  equal  to  all
                  Distributable  Certificate  Interest in respect of the Class D
                  Certificates for such Distribution Date and, to the extent not
                  previously paid, for all prior Distribution Dates;

                           (xiv) if the Class  Principal  Balance of the Class C
                  Certificates  has been reduced to zero,  to  distributions  of
                  principal  to the Holders of the Class D  Certificates,  in an
                  amount (not to exceed the Class Principal Balance of the Class
                  D   Certificates   outstanding   immediately   prior  to  such
                  Distribution Date) equal to the entire Principal  Distribution
                  Amount for such  Distribution Date (net of any portion thereof
                  distributed  on such  Distribution  Date to the Holders of any
                  other Class of Certificates);

                           (xv) to  distributions  to the Holders of the Class D
                  Certificates,  in an amount equal to, and in reimbursement of,
                  all Appraisal  Reduction Amount Shortfalls and Realized Losses
                  and  Additional  Trust  Fund  Expenses,   if  any,  previously
                  allocated  to the  Class D  Certificates  and  not  previously
                  reimbursed;

                           (xvi) to  distributions of interest to the Holders of
                  the  Class  E   Certificates,   in  an  amount  equal  to  all
                  Distributable  Certificate  Interest in respect of the Class E
                  Certificates for such Distribution Date and, to the extent not
                  previously paid, for all prior Distribution Dates;

                           (xvii) if the Class Principal  Balance of the Class D
                  Certificates  has been reduced to zero,  to  distributions  of
                  principal  to the Holders of the Class E  Certificates,  in an
                  amount (not to exceed the Class Principal Balance of the Class
                  E   Certificates   outstanding   immediately   prior  to  such
                  Distribution Date) equal to the entire Principal  Distribution
                  Amount for such  Distribution Date (net of any portion thereof
                  distributed  on such  Distribution  Date to the Holders of any
                  other Class of Certificates);

                           (xviii) to  distributions to the Holders of the Class
                  E  Certificates,  in an amount equal to, and in  reimbursement
                  of, all Appraisal  Reduction  Amount  Shortfalls  and Realized
                  Losses and Additional Trust Fund Expenses,  if any, previously
                  allocated  to the  Class E  Certificates  and  not  previously
                  reimbursed;





<PAGE>
<PAGE>
                                      -95-


                           (xix) to  distributions of interest to the Holders of
                  the  Class  F   Certificates,   in  an  amount  equal  to  all
                  Distributable  Certificate  Interest in respect of the Class F
                  Certificates for such Distribution Date and, to the extent not
                  previously paid, for all prior Distribution Dates;

                           (xx) if the Class  Principal  Balance  of the Class E
                  Certificates  has been reduced to zero,  to  distributions  of
                  principal  to the Holders of the Class F  Certificates,  in an
                  amount (not to exceed the Class Principal Balance of the Class
                  F   Certificates   outstanding   immediately   prior  to  such
                  Distribution Date) equal to the entire Principal  Distribution
                  Amount for such  Distribution Date (net of any portion thereof
                  distributed  on such  Distribution  Date to the Holders of any
                  other Class of Certificates);

                           (xxi) to  distributions to the Holders of the Class F
                  Certificates,  in an amount equal to, and in reimbursement of,
                  all Appraisal  Reduction Amount Shortfalls and Realized Losses
                  and  Additional  Trust  Fund  Expenses,   if  any,  previously
                  allocated  to the  Class F  Certificates  and  not  previously
                  reimbursed;

                           (xxii) to distributions of interest to the Holders of
                  the  Class  G   Certificates,   in  an  amount  equal  to  all
                  Distributable  Certificate  Interest in respect of the Class G
                  Certificates for such Distribution Date and, to the extent not
                  previously paid, for all prior Distribution Dates;

                           (xxiii) if the Class Principal Balance of the Class F
                  Certificates  has been reduced to zero,  to  distributions  of
                  principal  to the Holders of the Class G  Certificates,  in an
                  amount (not to exceed the Class Principal Balance of the Class
                  G   Certificates   outstanding   immediately   prior  to  such
                  Distribution Date) equal to the entire Principal  Distribution
                  Amount for such  Distribution Date (net of any portion thereof
                  distributed  on such  Distribution  Date to the Holders of any
                  other Class of Certificates);

                           (xxiv) to distributions to the Holders of the Class G
                  Certificates and Class IO  Certificates,  in that order, in an
                  amount  equal  to,  and in  reimbursement  of,  all  Appraisal
                  Reduction Amount Shortfalls and Realized Losses and Additional
                  Trust Fund Expenses, if any, previously allocated to each such
                  Class of Certificates and not previously reimbursed; and

                            (xxv) to  distributions  to the Holders of the Class
                  R-I Certificates,  in an amount equal to the balance,  if any,
                  of the  Available  Distribution  Amount for such  Distribution
                  Date  remaining  after  the  distributions  to be made on such
                  Distribution  Date  pursuant  to clauses  (i)  through  (xxiv)
                  above.

Distributions  in  reimbursement  of Realized  Losses and Additional  Trust Fund
Expenses  previously  allocated to a Class of Certificates  shall not constitute
distributions  of  principal  and shall not result in  reduction  of the related
Class Principal Balance.





<PAGE>
<PAGE>
                                      -96-


         Notwithstanding the priority of distributions set forth in this Section
4.01(a),  if, on any Distribution  Date, (i) the Class C Certificates  have been
retired or (ii) the Class G, Class F and Class E Certificates  have been reduced
to zero by any Realized  Losses and  Additional  Trust Fund  Expenses,  then the
holders of the Class A-PO  Certificates  will be  entitled to  distributions  of
principal in an amount (not to exceed the Class  Principal  Balance of the Class
A-PO Certificates outstanding immediately prior to such Distribution Date) equal
to the Principal  Distribution Amount for such Distribution Date until the Class
A-PO Certificates have been reduced to zero.

                  (b) On each  Distribution  Date,  the Paying Agent shall apply
any amounts that represent  Prepayment Premiums and/or Yield Maintenance Charges
actually  collected on the  Mortgage  Loans and any REO Loans during the related
Collection Period and shall distribute the entire amount of such withdrawal,  as
additional interest, as follows:

                  (i) With respect to any Prepayment Premiums:

                           until the  Certificate  Principal  Balance(s)  of the
         Class A-1,  Class A-2,  Class A-3,  Class B, Class C, Class D, Class E,
         Class F and Class G  Certificates  have been  reduced  to zero,  to the
         Holders of the Class A-1, Class A-2, Class A-3, Class B, Class C, Class
         D, Class E, Class F and Class G Certificates,  in the case of each such
         Class  in an  amount  equal to the  product  of (1) the  related  Class
         Prepayment Percentage for such Distribution Date, multiplied by (2) 40%
         of the total amount of each such Prepayment Premium  collected,  and to
         the Holders of the Class IO Certificates,  the remaining amount of each
         such Prepayment Premium.

                  (ii) With respect to any Yield Maintenance Charge collected:

                           until the Certificate Principal Balances of the Class
         A-1,  Class A-2, Class A-3, Class B, Class C, Class D, Class E, Class F
         and Class G  Certificates  have been reduced to zero, (x) to Holders of
         Class A-1,  Class A-2,  Class A-3,  Class B, Class C, Class D, Class E,
         Class F and Class G  Certificates,  in the case of each such Class,  an
         amount equal to the product of (1) a fraction (not greater than one and
         not  less  than  zero),  the  numerator  of  which  is  the  respective
         Pass-Through  Rate of such Class,  reduced by the discount rate used in
         calculating such Yield Maintenance  Charge and the denominator of which
         is the  Mortgage  Rate  of the  applicable  Mortgage  Loan,  less  such
         discount  rate,  multiplied  by (2)  the  applicable  Class  Prepayment
         Percentage,  multiplied  by (3) the  amount of such  Yield  Maintenance
         Charge, and (y) to the Holders of the Class IO Certificates,  an amount
         equal to the  remaining  portion of such Yield  Maintenance  Charge for
         such Distribution Date.

                  (c) All distributions  made with respect to each Class on each
Distribution Date shall be allocated pro rata among the outstanding Certificates
in such  Class  based  on  their  respective  Percentage  Interests.  Except  as
otherwise  provided below, all such  distributions with respect to each Class on
each Distribution Date shall be made to the Certificateholders of 




<PAGE>
<PAGE>
                                      -97-


the  respective  Class of record at the close of business on the related  Record
Date and shall be made by wire transfer of  immediately  available  funds to the
account  of  any  such  Certificateholder  at a  bank  or  other  entity  having
appropriate facilities therefor, if such  Certificateholder  shall have provided
the Paying Agent with wiring  instructions no less than five Business Days prior
to the related  Record Date (which wiring  instructions  may be in the form of a
standing  order  applicable  to all  subsequent  Distribution  Dates) and is the
registered owner of Certificates  the aggregate  initial  Certificate  Principal
Balance of which is at least $5,000,000 or initial Component  Notional Amount of
which is at least  $10,000,000,  or  otherwise by check mailed to the address of
such  Certificateholder  as it appears in the  Certificate  Register.  The final
distribution  on each  Certificate  (determined  without  regard to any possible
future  reimbursement  of any  Realized  Loss or  Additional  Trust Fund Expense
previously  allocated to such Certificate) will be made in like manner, but only
upon  presentation  and  surrender  of such  Certificate  at the  offices of the
Certificate  Registrar  or  such  other  location  specified  in the  notice  to
Certificateholders  of such final distribution.  Prior to any termination of the
Trust Fund pursuant to Section 9.01,  any  distribution  that is to be made with
respect to a Certificate in reimbursement of a Realized Loss or Additional Trust
Fund Expense previously allocated thereto, which reimbursement is to occur after
the date on  which  such  Certificate  is  surrendered  as  contemplated  by the
preceding  sentence,  will  be  made  by  check  mailed  to the  address  of the
Certificateholder  that  surrendered  such  Certificate  as  such  address  last
appeared in the Certificate Register or to any other address of which the Paying
Agent was  subsequently  notified in  writing.  If such check is returned to the
Paying Agent,  the Paying Agent,  directly or through an agent,  shall take such
reasonable  steps to contact  the related  Holder and  deliver  such check as it
shall deem  appropriate.  Any funds in respect of a check returned to the Paying
Agent shall be set aside by the Paying  Agent and held  uninvested  in trust and
credited to the account of the  appropriate  Holder.  The costs and  expenses of
locating the appropriate Holder and holding such funds shall be paid out of such
funds. No interest shall accrue or be payable to any former Holder on any amount
held in trust  hereunder.  If the Paying Agent has not,  after having taken such
reasonable  steps,  located the related Holder by the second  anniversary of the
initial  sending of a check,  the Paying Agent shall  distribute  the  unclaimed
funds to the Class R-III Certificateholder.

                  (d) Each distribution with respect to a Book-Entry Certificate
shall be paid to the Depository,  as Holder thereof, and the Depository shall be
responsible for crediting the amount of such distribution to the accounts of its
Depository   Participants  in  accordance  with  its  normal  procedures.   Each
Depository  Participant shall be responsible for disbursing such distribution to
the  related  Certificate  Owners  that  it  represents  and  to  each  indirect
participating  brokerage  firm (a  "brokerage  firm" or "indirect  participating
firm") for which it acts as agent.  Each brokerage firm shall be responsible for
disbursing funds to the related  Certificate Owners that it represents.  None of
the Trustee, the Paying Agent, the Certificate  Registrar,  the Depositor or the
Master  Servicer  shall have any  responsibility  therefor  except as  otherwise
provided by this  Agreement or  applicable  law.  The Trustee and the  Depositor
shall perform their respective  obligations under the Letter of  Representations
among the  Depositor,  the Trustee and the initial  Depository,  a copy of which
Letter of Representations is attached hereto as Exhibit F.





<PAGE>
<PAGE>
                                      -98-


                  (e)  The   rights  of  the   Certificateholders   to   receive
distributions   from  the   proceeds  of  the  Trust  Fund  in  respect  of  the
Certificates,  and all rights and interests of the  Certificateholders in and to
such distributions, shall be as set forth in this Agreement. Neither the Holders
of any  Class  of  Certificates  nor  any  party  hereto  shall  in  any  way be
responsible  or liable to the  Holders  of any other  Class of  Certificates  in
respect of amounts properly previously distributed on the Certificates.

                  (f) Except as otherwise provided in Section 9.01, whenever the
Paying Agent  expects that the final  distribution  with respect to any Class of
Certificates  (determined without regard to any possible future reimbursement of
any Appraisal  Reduction  Amount  Shortfalls,  Realized Loss or Additional Trust
Fund Expense previously allocated to such Class of Certificates) will be made on
the next  Distribution  Date,  the Paying Agent  shall,  no later than five days
after the related Determination Date, mail to each Holder of record on such date
of such Class of Certificates a notice to the effect that:

                           (i)  the  Paying   Agent   expects   that  the  final
                  distribution  with respect to such Class of Certificates  will
                  be made on such  Distribution  Date but only upon presentation
                  and  surrender  of  such  Certificates  at the  office  of the
                  Certificate  Registrar  or  at  such  other  location  therein
                  specified, and

                           (ii) no interest  shall  accrue on such  Certificates
                  from and after such Distribution Date.

Any funds not distributed to any Holder or Holders of Certificates of such Class
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 uninvested
in  trust  and   credited  to  the  account  or  accounts  of  the   appropriate
non-tendering Holder or Holders. If any Certificates as to which notice has been
given  pursuant to this  Section  4.01(f)  shall not have been  surrendered  for
cancellation  within six months after the time  specified  in such  notice,  the
Paying  Agent  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 Paying Agent,  directly or through an agent,  shall take such
steps to contact the remaining non-tendering  Certificateholders  concerning the
surrender  of their  Certificates  as it shall deem  appropriate.  The costs and
expenses   of   holding   such   funds  in   trust   and  of   contacting   such
Certificateholders  following  the first  anniversary  of the  delivery  of such
second notice to the non-tendering  Certificateholders shall be paid out of such
funds. No interest shall accrue or be payable to any former Holder on any amount
held in trust pursuant to this paragraph.  If all of the Certificates  shall not
have been  surrendered for  cancellation by the 270th day following  delivery of
the  second  notice,  the  Paying  Agent  shall  distribute  to the Class  R-III
Certificateholder  all  unclaimed  funds and other assets  which remain  subject
thereto.

                  (g) Notwithstanding any other provision of this Agreement, the
Paying Agent shall comply with all federal withholding  requirements  respecting
payments to  




<PAGE>
<PAGE>
                                      -99-


Certificateholders  of interest or original issue discount that the Paying Agent
reasonably   believes   are   applicable   under  the  Code.   The   consent  of
Certificateholders  shall not be required  for such  withholding.  If the Paying
Agent does withhold any amount from interest or original issue discount payments
or advances  thereof to any  Certificateholder  pursuant to federal  withholding
requirements,  the Paying  Agent  shall  indicate  the amount  withheld  to such
Certificateholders.

                  (h)  All  distributions  made  in  respect  of  any  Class  of
Certificates  (other than the Class IO Certificates) on each  Distribution  Date
pursuant to Section 4.01(a),  4.01(b) or 9.01 shall be deemed to have first been
distributed from REMIC II to REMIC III in respect of its corresponding  REMIC II
Regular  Interest set forth in the Preliminary  Statement  hereto;  all interest
distributions  made in respect of the Class IO Certificates on each Distribution
Date pursuant to Section 4.01(a),  4.01(b) or 9.01 shall be deemed to have first
been  distributed  from  REMIC II to REMIC III in  respect  of REMIC II  Regular
Interests  as follows:  in the case of interest  which has accrued on  Component
IO-1,  such amounts shall be deemed to have first been  distributed  to REMIC II
Regular  Interest S, T, U, V, W, X and Y to the extent of one  month's  interest
accrued at a rate equal to the  Weighted  Average  Effective  REMIC I Remittance
Rate minus  7.42% on the  Uncertificated  Principal  Balance of REMIC II Regular
Interest  S,  T,  U, V, W,  X, Y and Z  outstanding  immediately  prior  to such
Distribution  Date; in the case of interest which has accrued on Component IO-2,
such amounts shall be deemed to have first been  distributed to REMIC II Regular
Interest S, to the extent of one month's  interest  accrued at the rate of 0.27%
per annum on the Uncertificated Principal Balance of REMIC II Regular Interest S
outstanding  immediately  prior to such  Distribution  Date;  and in the case of
interest  which has accrued on Component  IO-3 such  amounts  shall be deemed to
have first been  distributed  to REMIC Regular  Interest T, to the extent of one
month's  interest  accrued at the rate of 0.18% per annum on the  Uncertificated
Principal  Balance of REMIC II Regular Interest T outstanding  immediately prior
to such  Distribution  Date;  in each case  calculated on the basis of a 360-day
year consisting of twelve 30-day months.  In each case, if such  distribution on
any such Class of Certificates was a distribution of interest, of principal,  of
Prepayment Premiums, Yield Maintenance Charges or in reimbursement of previously
allocated Appraisal Reduction Amount Shortfalls,  Realized Losses and Additional
Trust  Fund  Expenses  in  respect  of such  Class  of  Certificates,  then  the
corresponding  distribution  deemed to be made on the  related  REMIC II Regular
Interest  pursuant  to the  preceding  sentence  shall  be  deemed  to also be a
distribution  of  interest,   of  principal,   of  Prepayment   Premiums  or  in
reimbursement of previously  allocated Realized Losses and Additional Trust Fund
Expenses, as the case may be, in respect of such REMIC II Regular Interest.

                  (i) On each  Distribution  Date,  the portion of the Available
Distribution  Amount  for  such  date  distributed  in  respect  of the  Regular
Certificates  pursuant  to Section  4.01(a),  4.01(b) or 9.01 shall be deemed to
have first been  distributed  from REMIC I to REMIC II in respect of the REMIC I
Regular Interests,  in each case to the extent of the remaining portions of such
funds, for the following purposes and in the following order of priority:






<PAGE>
<PAGE>
                                     -100-



                           (i) as deemed distributions of interest in respect of
                  the REMIC I Regular  Interests (other than the REMIC I Regular
                  PO  Interests),  in an  amount  equal  to,  and  pro  rata  in
                  accordance with, all Uncertificated  Distributable Interest in
                  respect  of  each  such  REMIC I  Regular  Interest  for  such
                  Distribution  Date and,  to the extent not  previously  deemed
                  distributed, for all prior Distribution Dates;

                           (ii) with respect to the REMIC I Regular PO Interests
                  an amount equal to the distribution of principal to be paid on
                  such  Distribution  Date  to the  holders  of the  Class  A-PO
                  Certificates pursuant to Section 4.01(a)(ii) hereof.

                           (iii) as deemed distributions of principal in respect
                  of the  REMIC I  Regular  Interests  (other  than the  REMIC I
                  Regular PO Interests),  in an amount equal to, and pro rata in
                  accordance with, as to each such REMIC I Regular Interest, the
                  excess,  if any, of the  Uncertificated  Principal  Balance of
                  such REMIC I Regular Interest outstanding immediately prior to
                  such Distribution  Date, over the Stated Principal Balance (as
                  reduced by any Discount Mortgage Loan PO Strip) of the related
                  Mortgage Loan (or Successor REO Loan) that will be outstanding
                  immediately following such Distribution Date; and

                           (iv)  as  distributions  in  respect  of the  REMIC I
                  Regular  Interests,  in reimbursement of previously  allocated
                  Realized  Losses  and  Additional  Trust Fund  Expenses  (with
                  compounded  interest),  allocated to the related Mortgage Loan
                  Regular Interest.

                  SECTION 4.02. Statements to Certificateholders;
                                Collection Reports.

                  (a) On each Distribution  Date, the Paying Agent shall forward
by mail, not facsimile,  to the Trustee, the Depositor and all of the Holders of
each Class of Regular  Certificates  (a list of which  shall be  provided to the
Paying Agent on the Closing Date  substantially in the form set forth on Exhibit
L hereto), a statement (a "Distribution Date Statement") as to the distributions
made on such  Distribution  Date,  based on  information  provided  to it by the
Master Servicer and the Special Servicer, setting forth:

                           (i)  the   amount   of  the   distribution   on  such
                  Distribution  Date to the  Holders  of such  Class of  Regular
                  Certificates  in  reduction  of the  Class  Principal  Balance
                  thereof;

                           (ii)  the   amount  of  the   distribution   on  such
                  Distribution  Date to the  Holders  of such  Class of  Regular
                  Certificates allocable to Distributable Certificate Interest;

                           (iii)  the  amount  of  the   distribution   on  such
                  Distribution  Date to the  Holders  of such  Class of  Regular
                  Certificates   allocable  to  Prepayment  Premiums  and  Yield
                  Maintenance Charges;





<PAGE>
<PAGE>
                                     -101-


                           (iv)  the   amount  of  the   distribution   on  such
                  Distribution  Date to the  Holders  of such  Class of  Regular
                  Certificates in reimbursement of previously allocated Realized
                  Losses and Additional Trust Fund Expenses;

                           (v)  the  Available   Distribution  Amount  for  such
                  Distribution Date;

                           (vi) (a) the aggregate amount of P&I Advances made in
                  respect of such Distribution Date pursuant to Section 4.03(a),
                  including, without limitation, any amounts applied pursuant to
                  Section 4.03(a)(ii),  and the aggregate amount of unreimbursed
                  P&I  Advances  that  had  been  outstanding  at the  close  of
                  business on the related  Determination  Date and the aggregate
                  amount of interest  accrued and payable to the Master Servicer
                  in respect of such  unreimbursed  P&I  Advances in  accordance
                  with  Section  4.03(d)  as of the  close  of  business  on the
                  related  Determination  Date and (b) the  aggregate  amount of
                  Servicing Advances and Nonrecoverable Advances as of the close
                  of business on the related Determination Date;

                           (vii) the aggregate unpaid  principal  balance of the
                  Mortgage Pool  outstanding  as of the close of business on the
                  related Determination Date;

                           (viii) the aggregate Stated Principal  Balance of the
                  Mortgage Pool outstanding  immediately  before and immediately
                  after such Distribution Date;

                           (ix)  the  number,   aggregate   principal   balance,
                  weighted  average  remaining  term to  maturity  and  weighted
                  average Mortgage Rate of the Mortgage Loans as of the close of
                  business on the related Determination Date;

                           (x) the number,  aggregate unpaid  principal  balance
                  (as of the  close of  business  on the  related  Determination
                  Date) and  aggregate  Stated  Principal  Balance  (immediately
                  after such Distribution Date) of Mortgage Loans (A) delinquent
                  one month, (B) delinquent two months,  (C) delinquent three or
                  more months, and (D) as to which foreclosure  proceedings have
                  been commenced;

                           (xi)  as to each  Mortgage  Loan  referred  to in the
                  preceding clause (x) above,  (A) the loan number thereof,  (B)
                  the Stated  Principal  Balance thereof  immediately  following
                  such  Distribution  Date,  (C) whether the  delinquency  is in
                  respect  of its  Balloon  Payment,  (D)  whether  a notice  of
                  acceleration  has been sent to the  Mortgagor  and, if so, the
                  date of such notice, (E) if a Phase I Environmental Assessment
                  of the  related  Mortgaged  Property  has  been  performed  as
                  contemplated  by Section  3.09(c) and the  assessment  is such
                  that the Special  Servicer cannot make the  determination  set
                  forth in clauses  (A)(i) and (A)(ii) of the first  sentence of
                  Section  3.09(c),  a brief  description of the results of such
                  Phase I Environmental Assessment,  and (F) a brief description




<PAGE>
<PAGE>
                                     -102-


                  of the status of any foreclosure proceedings or any workout or
                  loan modification negotiations with the related Mortgagor;

                           (xii) with respect to any Mortgage Loan as to which a
                  Liquidation  Event  occurred  during  the  related  Collection
                  Period  (other  than a payment in full),  (A) the loan  number
                  thereof,  (B) the nature of the Liquidation  Event and, in the
                  case of a Final Recovery Determination, a brief description of
                  the  basis  for such  Final  Recovery  Determination,  (C) the
                  aggregate  of  all  Liquidation  Proceeds  and  other  amounts
                  received in connection with such Liquidation Event (separately
                  identifying the portion thereof  allocable to distributions on
                  the Certificates),  and (D) the amount of any Realized Loss in
                  connection with such Liquidation Event;

                           (xiii) with respect to each REO Property  included in
                  the Trust  Fund as of the  close of  business  on the  related
                  Determination  Date,  (A)  the  loan  number  of  the  related
                  Mortgage  Loan,  (B) the  date  of  acquisition  of  such  REO
                  Property  by the Trust  Fund,  (C) the book value  (within the
                  meaning of 12 C.F.R. ss. 571.13) of such REO Property, (D) the
                  aggregate of all REO Revenues and other amounts  received with
                  respect to such REO  Property  during the  related  Collection
                  Period  (separately  identifying the portion thereof allocable
                  to  distributions  on  the   Certificates),   (E)  the  Stated
                  Principal   Balance  of  the  related  REO  Loan   immediately
                  following such Distribution  Date, and (F) a brief description
                  of the Special  Servicer's efforts since the last Distribution
                  Date to stabilize the tenancy of such REO Property,  to repair
                  and restore such REO Property to  marketable  condition and to
                  sell such REO Property at its then current fair market value;

                           (xiv) with  respect to any REO  Property  included in
                  the Trust Fund as to which a Final Recovery  Determination was
                  made during the related Collection Period, (A) the loan number
                  of the related  Mortgage Loan, (B) a brief  description of the
                  basis for the Final Recovery Determination,  (C) the aggregate
                  of all  Liquidation  Proceeds  and other  amounts  received in
                  connection with such Final Recovery Determination  (separately
                  identifying the portion thereof  allocable to distributions on
                  the Certificates),  and (D) the amount of any Realized Loss in
                  respect of the related REO Loan in connection  with such Final
                  Recovery Determination;

                           (xv)   the   Accrued    Certificate    Interest   and
                  Distributable Certificate Interest in respect of such Class of
                  Regular Certificates for such Distribution Date;

                           (xvi) any unpaid  Distributable  Certificate Interest
                  in respect of such Class of Regular  Certificates after giving
                  effect to the distributions made on such Distribution Date;





<PAGE>
<PAGE>
                                     -103-


                           (xvii)  the  Pass-Through  Rate  for  such  Class  of
                  Regular Certificates for such Distribution Date;

                           (xviii) the  Principal  Distribution  Amount for such
                  Distribution  Date,  separately   identifying  the  respective
                  components   thereof  (and,  in  the  case  of  any  Principal
                  Prepayment  or  other  unscheduled   collection  of  principal
                  received during the related Collection Period, the loan number
                  for  the  related   Mortgage  Loan  and  the  amount  of  such
                  prepayment or other collection of principal);

                           (xix) the aggregate of all Realized  Losses  incurred
                  during the related Collection Period and,  aggregated by type,
                  all Additional Trust Fund Expenses incurred during the related
                  Collection Period;

                           (xx)  the  aggregate  of  all   Appraisal   Reduction
                  Amounts,  Realized  Losses and Additional  Trust Fund Expenses
                  that   remain   unallocated    immediately    following   such
                  Distribution Date;

                           (xxi) the Class  Principal  Balance  of each Class of
                  Regular  Certificates  (other than the Class IO  Certificates)
                  and  the   Component   Notional   Amount  of  each   Component
                  outstanding  immediately  before  and  immediately  after such
                  Distribution  Date,   separately   identifying  any  reduction
                  therein  due  to  the   allocation  of  Realized   Losses  and
                  Additional Trust Fund Expenses on such Distribution Date;

                           (xxii)  the  Certificate  Factor  for  each  Class of
                  Regular Certificates  immediately  following such Distribution
                  Date;

                           (xxiii)  the  aggregate  amount  of  interest  on P&I
                  Advances  paid  to the  Master  Servicer  during  the  related
                  Collection Period in accordance with Section 4.03(d);

                           (xxiv) the aggregate  amount of interest on Servicing
                  Advances paid to the Master Servicer and the Special  Servicer
                  during  the  related  Collection  Period  in  accordance  with
                  Section 3.03(d);

                           (xxv)  (A)  the   aggregate   amount   of   servicing
                  compensation   (separately  identifying  the  amount  of  each
                  category of  compensation)  paid to the Master  Servicer,  the
                  Special  Servicer  and, if payable  directly  out of the Trust
                  Fund  without  a  reduction  in  the  servicing   compensation
                  otherwise  payable  to the  Master  Servicer  or  the  Special
                  Servicer, to each Sub-Servicer,  during the related Collection
                  Period,  and (B) such  other  information  as the  Trustee  is
                  required  by the Code or other  applicable  law to  furnish to
                  enable Certificateholders to prepare their tax returns; and





<PAGE>
<PAGE>
                                     -104-


                           (xxvi)   a   brief   description   of   any   waiver,
                  modification  or amendment  of the terms of any Mortgage  Loan
                  entered into by the Special Servicer  pursuant to Section 3.20
                  during the related Collection Period.

Each  Distribution  Date Statement  shall be  accompanied  by the  corresponding
Collection  Report and Updated Mortgage Loan Schedule and, insofar as any of the
information  to be provided  pursuant to clauses  (i)  through  (xxvi)  above is
adequately  reflected  in  such  Collection  Report  or  Updated  Mortgage  Loan
Schedule,  such  information  need  not be  repeated  in the  Distribution  Date
Statement provided that the Paying Agent shall only be obligated to deliver such
Collection  Reports  and  Updated  Mortgage  Loan  Schedules  to the extent such
documents  are  delivered to it by the Master  Servicer and Special  Servicer in
accordance with Section 4.02(b);  and provided further that  notwithstanding the
fact  that  any of the  Registered  Certificates  are  held  in the  name of the
Depository  or  its  nominee,  the  Paying  Agent  shall  be  required  on  each
Distribution  Date to  deliver  the  related  Distribution  Date  Statement  and
corresponding  Collection  Report and  Updated  Mortgage  Loan  Schedule to each
holder of Registered  Certificates  set forth on Exhibit L hereto.  In addition,
each such  Distribution  Date Statement,  Collection Report and Updated Mortgage
Loan Schedule,  as applicable,  shall refer to the Mortgage Loan Number for each
Mortgage Loan set forth on Exhibit B hereto.

                  In the case of information to be furnished pursuant to clauses
(i) through (iv) above, the amounts shall be expressed as a dollar amount in the
aggregate  for  all  Certificates  of  each  applicable  Class  and  per  Single
Certificate.  In the case of  information  provided  to the Paying  Agent by the
Master Servicer as a basis for  information to be furnished  pursuant to clauses
(x) through (xiv), (xxv) and (xxvi) above, insofar as the underlying information
is solely within the control of the Special  Servicer,  the Master Servicer may,
absent  manifest error,  conclusively  rely on the reports to be provided by the
Special Servicer.

                  Within  a  reasonable  period  of time  after  the end of each
calendar  year,  the Paying  Agent 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 set forth in clauses (i) through (iv) above as to the
applicable  Class,  aggregated  for the portion of such  calendar year that such
Person was a Holder. Such obligation of the Paying Agent shall be deemed to have
been satisfied to the extent that substantially  comparable information shall be
provided by the REMIC Administrator  pursuant to any requirements of the Code as
from time to time are in force.

                  On each  Distribution  Date, the Paying Agent shall forward to
the Depositor,  to each Rating Agency, to each Holder of a Residual Certificate,
to Merrill  Lynch & Co. (at 101 Hudson  Street,  12th Floor,  Jersey  City,  New
Jersey 07302-3997,  Attention: P&I Dept., or such other address as Merrill Lynch
& Co. may hereafter  designate),  to First Union (at One First Union Center, 301
South College Street, Charlotte, North Carolina 28200, Attention:  P&I/Servicing
Dept., or such other address as First Union may hereafter designate) and, in the
case of reports regarding the respective Classes of Book-Entry Certificates,  to
The Trepp Group (at 477 Madison Avenue, 18th Floor, New York, New York 10022, or
such other  address as The Trepp Group may hereafter  designate),  a copy of the
reports   forwarded  to  the 




<PAGE>
<PAGE>
                                     -105-


Holders of the Regular  Certificates on such  Distribution  Date and a statement
setting  forth the amounts,  if any,  actually  distributed  with respect to the
Class R-I and Class R-II Certificates on such Distribution Date.

                  Within  a  reasonable  period  of time  after  the end of each
calendar  year,  the Paying  Agent shall  furnish to each Person who at any time
during the  calendar  year was a Holder of a Residual  Certificate  a  statement
containing  the  information  provided  pursuant to the  previous  paragraph  in
respect of distributions on each Class of Residual  Certificates and pursuant to
clauses  (i)  through  (iv) above in respect of  distributions  on each Class of
Regular Certificates, aggregated for the portion of such calendar year that such
Person was a Holder. Such obligation of the Paying Agent shall be deemed to have
been satisfied to the extent that substantially  comparable information shall be
provided by the Paying Agent  pursuant to any  requirements  of the Code as from
time to time are in force.

                  Upon written  request of the Depositor or either  Underwriter,
without payment of any fee, and upon written  request of any  Certificateholders
or any other  Person,  together  with  payment of a fee  specified by the Paying
Agent, the Paying Agent shall provide any statements, reports and/or information
contemplated  by this Section  4.02(a) on computer  diskette to such party (such
computer diskette and such statements,  reports,  and/or information  thereon to
bear such appropriate  disclaimers and  qualifications  as the Depositor and the
Paying Agent shall determine in their reasonable discretion).

                  The Paying  Agent  shall  only be  obligated  to  deliver  the
statements,  reports and information contemplated by this Section 4.02(a) to the
extent it receives the necessary underlying information from the Master Servicer
and the Special  Servicer and shall not be liable for any failure to deliver any
thereof on the prescribed due dates,  to the extent caused by failure to receive
timely such underlying information. Nothing herein shall obligate the Trustee or
the Master  Servicer to violate any  applicable  law  prohibiting  disclosure of
information with respect to any Mortgagor and the failure of the Trustee, Master
Servicer or the  Special  Servicer to  disseminate  information  for such reason
shall not be a breach hereof.

                  (b) Not later  than the fourth  Business  Day  following  each
Determination  Date,  the Master  Servicer shall furnish to the Paying Agent and
the  Depositor  (for  receipt by each not later than such  fourth  Business  Day
following each Determination Date), by electronic transmission (or in such other
form to which the  Paying  Agent or the  Depositor,  as the case may be, and the
Master Servicer may agree), with a hard copy of such transmitted  information to
follow not later than the fifth Business Day following such Determination  Date,
an  accurate  and  complete  Collection  Report  with  respect  to  the  related
Distribution  Date containing the following  information (but only if and to the
extent such information is not already adequately reflected in the corresponding
Updated  Mortgage Loan Schedule  delivered by the Master  Servicer to the Paying
Agent pursuant to Section 3.12(c)):

                           (i)  with  respect  to each  Mortgage  Loan  (and any
                  successor  REO Loan) that was included in the Trust Fund as of
                  the  commencement  of the  Collection  Period  ending  on such
                  Determination  Date,  (A)  the  Master  Servicer 




<PAGE>
<PAGE>
                                     -106-


                  loan number  thereof,  (B) the Mortgage  Rate and Net Mortgage
                  Rate in  effect  as of the  commencement  of  such  Collection
                  Period,   (C)  the  Stated   Principal   Balance   outstanding
                  immediately before and expected to be outstanding  immediately
                  after the related Distribution Date, (D) the date on which the
                  final  payment is  scheduled  to be due, (E) the amount of the
                  Monthly Payment due on the Due Date in such Collection Period,
                  (F) all related payment and/or  collection  activity since the
                  preceding  Collection  Report  (or, in the case of the initial
                  Collection  Report,  since the Closing  Date)  relevant to the
                  Paying  Agent's  calculations  of amounts to be distributed on
                  the  Certificates  on the  related  Distribution  Date and the
                  application of such amounts in accordance with Section 3.02(b)
                  (or the definition of "REO Loan"),  (G) the delinquency status
                  as of the end of such Collection Period, (H) in the case of an
                  REO Loan,  the date of acquisition of the related REO Property
                  by the Trust Fund and the book value (within the meaning of 12
                  C.F.R.   ss.571.13)  of  such  REO  Property,  (I)  whether  a
                  Liquidation  Event occurred during such Collection Period and,
                  if so, a brief description  thereof, and (J) the amount of any
                  loss incurred during such Collection Period;

                           (ii)   the    information    to   be    provided   to
                  Certificateholders  on the related  Distribution Date pursuant
                  to  clauses  (v),  (vi),  (x)-(xiv),  (xxv)(A),  and (xxvi) of
                  Section 4.02(a);

                           (iii) the aggregate amount of the Prepayment Premiums
                  and Yield Maintenance  Charges received during such Collection
                  Period;

                           (iv) any information supplemental hereto with respect
                  to the  Mortgage  Loans  that is  reasonably  required  by the
                  Paying Agent;

                           (v) such other  information  regarding  the  Mortgage
                  Assets  and  any  REO  Properties  as  the  Paying  Agent  may
                  reasonably request to perform its duties hereunder; and

                           (vi)   to   the   extent   the   Depositor   or   any
                  Certificateholder requests additional information not required
                  pursuant to the terms of this Agreement,  the Paying Agent may
                  request such  information  in order to deliver the same to the
                  Depositor or such  Certificateholder  on the Distribution Date
                  following   the   Depositor's   or  such   Certificateholder's
                  reasonable request therefor, to the extent such information is
                  readily  available to the Master Servicer or Special  Servicer
                  without  additional  cost or  expense  for  which  the  Master
                  Servicer or Special Servicer will not be reimbursed.

                  Pursuant to its  obligations  set forth in Section  4.05,  the
Paying  Agent  may  conclusively  rely on the  Collection  Reports  and  Updated
Mortgage  Loan  Schedules  provided to it by the Master  Servicer or the Special
Servicer,   and  the  Paying  Agent  shall  not  be  responsible  to  recompute,
recalculate or verify the  information  provided to it by the Master 




<PAGE>
<PAGE>
                                     -107-


Servicer or the Special Servicer.  In the case of information to be furnished by
the Master Servicer to the Trustee pursuant to this Section 4.02(b),  insofar as
such  information  is solely  within the  control of the Special  Servicer,  the
Master  Servicer shall have no obligation to provide such  information  until it
has received such information from the Special Servicer and may, absent manifest
error,  conclusively rely on the reports to be provided by the Special Servicer.
The Special  Servicer shall provide to the Master  Servicer the  information set
forth in Section  4.02(b)(i) and Section  4.02(a)(x-xiv) and (xxvi) with respect
to any  Specially  Serviced  Mortgage Loan and REO Loan serviced by it as of the
Due Date for the related Collection Report.

                  SECTION 4.03. P&I Advances.

                  (a) On or before  1:00 p.m.,  New York City time,  on each P&I
Advance Date, the Master  Servicer shall either (i),  subject to Section 4.03(c)
below,  remit  from its own  funds to the  Paying  Agent  for  deposit  into the
Distribution Account an amount equal to the aggregate amount of P&I Advances, if
any, to be made in respect of the related  Distribution Date, (ii) apply amounts
held in the Certificate Account for future distribution to Certificateholders in
subsequent  months in discharge of any such obligation to make P&I Advances,  or
(iii)  make  P&I  Advances  in the  form  of any  combination  of (i)  and  (ii)
aggregating the total amount of P&I Advances to be made. Any amounts held in the
Certificate  Account for future  distribution  and so used to make P&I  Advances
shall be appropriately  reflected in the Master Servicer's  records and replaced
by the Master  Servicer by deposit in the  Certificate  Account on or before the
next  succeeding  Determination  Date (to the  extent  not  previously  replaced
through the deposit of Late Collections of the delinquent principal and interest
in respect of which such P&I Advances  were made).  If the Master  Servicer does
not deposit in the  Distribution  Account,  on or before 4:00 p.m. New York City
time, on any P&I Advance Date, the full amount of P&I Advances, if any, required
to be made in respect of the related  Distribution  Date, then the provisions of
Sections 7.01 and 7.02 shall apply.

                  (b) The  aggregate  amount of P&I  Advances  to be made by the
Master Servicer in respect of any  Distribution  Date shall,  subject to Section
4.03(c) below, equal the aggregate of all Scheduled Payments (other than Balloon
Payments) and any Assumed  Scheduled  Payments,  net of related Master Servicing
Fees,  Special  Servicing  Fees,  any  Master  Servicer  Strip  and any  related
Principal  Recovery  Fees,  due or deemed due, as the case may be, in respect of
the Mortgage  Loans  (including,  without  limitation,  Balloon  Mortgage  Loans
delinquent as to their respective  Balloon  Payments) and any REO Loans on their
respective Due Dates during the related  Collection  Period, in each case to the
extent  such  amount was not paid by or on behalf of the  related  Mortgagor  or
otherwise  collected  as of the close of business  on the related  Determination
Date;  provided that,  (i) if the Monthly  Payment on any Mortgage Loan has been
reduced in  connection  with a bankruptcy  or similar  proceeding  involving the
related Mortgagor or a modification, waiver or amendment granted or agreed to by
the Special  Servicer  pursuant to Section 3.20, or if the final maturity on any
Mortgage  Loan shall be  extended in  connection  with a  bankruptcy  or similar
proceeding  involving  the  related  Mortgagor  or  a  modification,  waiver  or
amendment granted or agreed to by the Special 




<PAGE>
<PAGE>
                                     -108-


Servicer  pursuant to Section 3.20, and the Monthly Payment due and owing during
the extension period is less than the related Assumed  Scheduled  Payment,  then
the Master  Servicer  shall,  as to such  Mortgage  Loan only,  advance only the
amount of the  Monthly  Payment due and owing after  taking  into  account  such
reduction (net of related Master Servicing Fees, Master Servicer Strip,  Special
Servicing  Fees  and any  related  Principal  Recovery  Fees)  in the  event  of
subsequent  delinquencies  thereon;  (ii) if it is determined  that an Appraisal
Reduction Amount exists with respect to any Required  Appraisal Loan, then, with
respect  to the  Distribution  Date  immediately  following  the  date  of  such
determination and with respect to each subsequent  Distribution Date for so long
as such Appraisal  Reduction Amount exists, the Master Servicer will be required
in the event of subsequent  delinquencies to advance in respect of such Mortgage
Loan only an amount  equal to the  product of (i) the amount of the P&I  Advance
that would otherwise be required without regard to this sentence,  multiplied by
(ii) a fraction, the numerator of which is equal to the Stated Principal Balance
of  such  Mortgage  Loan,  net of  such  Appraisal  Reduction  Amount,  and  the
denominator of which is equal to the Stated  Principal  Balance of such Mortgage
Loan; and (iii) provided  further that, if the date on which any Balloon Payment
is scheduled to be due on any Mortgage Loan is extended by the Special  Servicer
in accordance  with Section 3.20 and the  Loan-to-Value  Ratio for such Mortgage
Loan at the time of such extension is in excess of 100%,  then (unless the Class
A-1 Certificates, the Class A-2 Certificates, the Class A-3 Certificates and the
Class A-PO  Certificates are collectively the Controlling Class or such Mortgage
Loan becomes a Required  Appraisal Loan) the interest portion of any P&I Advance
that  would  otherwise  be made in  respect  of such  Mortgage  Loan  during the
extension  period shall be reduced by an amount equal to the product of (i) such
interest portion,  multiplied by (ii) a fraction,  the numerator of which is the
excess,  if any,  of (A) the then  aggregate  Stated  Principal  Balance  of the
Mortgage Pool,  over (B) the then aggregate of the Class  Principal  Balances of
those  Classes of Regular  Certificates  (other than the Class IO  Certificates)
with an earlier  alphabetical  Class designation than the Controlling Class, and
the denominator of which is the then aggregate Stated  Principal  Balance of the
Mortgage Pool.

                  (c)  Notwithstanding  anything herein to the contrary,  no P&I
Advance  shall be required to be made  hereunder if such P&I Advance  would,  if
made,  constitute a Nonrecoverable P&I Advance.  The determination by the Master
Servicer that it has made a Nonrecoverable  P&I Advance or that any proposed P&I
Advance,  if made,  would  constitute a  Nonrecoverable  P&I  Advance,  shall be
evidenced by an Officers' Certificate delivered to the Trustee and the Depositor
on or before the  related  P&I Advance  Date,  setting  forth the basis for such
determination,  together  with  any  other  information,  including  appraisals,
related Mortgagor  operating  statements and financial  statements,  budgets and
rent  rolls  of  the   related   Mortgaged   Properties,   engineers'   reports,
environmental  surveys and any similar reports that the Master Servicer may have
obtained  consistent with the Servicing Standard and at the expense of the Trust
Fund, that support such determination by the Master Servicer.

                  (d) In connection  with its recovery of any P&I Advance out of
the Certificate  Account pursuant to Section 3.05(a),  the Master Servicer shall
be entitled to pay itself, out of any amounts then on deposit in the Certificate
Account, interest at the Reimbursement Rate in effect from time to time, accrued
on the amount of such P&I Advance  




<PAGE>
<PAGE>
                                     -109-


from the date made to but not  including the date of  reimbursement.  The Master
Servicer  shall  reimburse  itself for any  outstanding  P&I  Advance as soon as
practicable  after  funds  available  for  such  purpose  are  deposited  in the
Certificate Account.

                  SECTION 4.04. Allocation of Appraisal Reduction Amounts 
                                and Realized Losses and Additional Trust Fund 
                                Expenses.

                  (a) On each  Distribution  Date, prior to the distributions to
be made on such date pursuant to Section 4.01,  the Paying Agent shall  allocate
to the respective  Classes of Regular  Certificates  as follows the aggregate of
all Appraisal  Reduction  Amounts (for purposes of determining  distributions in
respect  of  interest  on  such  Distribution  Date)  and  Realized  Losses  and
Additional  Trust Fund  Expenses  that were  incurred at any time  following the
Cut-off Date through the end of the related  Collection Period, and in any event
that were not previously allocated pursuant to this Section 4.04(a) on any prior
Distribution  Date,  but only to the extent that (i) the  aggregate  Certificate
Principal  Balance of the  Regular  Certificates  as of such  Distribution  Date
(after taking into account all of the  distributions  made on such  Distribution
Date  pursuant to Section  4.01),  exceeds (ii) the aggregate  Stated  Principal
Balance  of the  Mortgage  Pool to be  outstanding  immediately  following  such
Distribution Date: first, to the Class G Certificates, until the remaining Class
Principal  Balance  thereof  has been  reduced to zero;  second,  to the Class F
Certificates,  until the  remaining  Class  Principal  Balance  thereof has been
reduced to zero;  third, to the Class E Certificates,  until the remaining Class
Principal  Balance  thereof  has been  reduced to zero;  fourth,  to the Class D
Certificates,  until the  remaining  Class  Principal  Balance  thereof has been
reduced to zero;  fifth, to the Class C Certificates,  until the remaining Class
Principal  Balance  thereof has been reduced to zero; and sixth,  to the Class B
Certificates,  until the  remaining  Class  Principal  Balance  thereof has been
reduced to zero.  Any  allocation  of Appraisal  Reduction  Amounts and Realized
Losses and  Additional  Trust Fund  Expenses to a Class of Regular  Certificates
shall be made by reducing the Class  Principal  Balance thereof by the amount so
allocated.  All Appraisal  Reduction  Amounts and Realized Losses and Additional
Trust Fund Expenses,  if any, allocated to a Class of Regular Certificates shall
be allocated  among the respective  Certificates  of such Class in proportion to
the Percentage  Interests evidenced thereby. All Appraisal Reduction Amounts and
Realized Losses and Additional  Trust Fund Expenses,  if any, that have not been
allocated to the Regular  Certificates as of the Distribution  Date on which the
aggregate Certificate Principal Balance of such Certificates has been reduced to
zero, shall be deemed allocated to the Residual Certificates.

                  (b) Each  Appraisal  Reduction  Amount and  Realized  Loss and
Additional Trust Fund Expense,  if any,  allocated to the Class A-1 Certificates
on any  Distribution  Date shall be deemed to have first been allocated to REMIC
II  Regular  Interest S with a  corresponding  reduction  in the  Uncertificated
Principal  Balance of such REMIC II Regular Interest;  each Appraisal  Reduction
Amount and Realized Loss and Additional Trust Fund Expense, if any, allocated to
the Class A-2  Certificates  on any  Distribution  Date  shall be deemed to have
first  been  allocated  to  REMIC II  Regular  Interest  T with a  corresponding
reduction  in the  Uncertificated  Principal  Balance  of such  REMIC II Regular
Interest; each Appraisal Reduction Amount and Realized Loss and Additional Trust
Fund  Expense,   if  any,  




<PAGE>
<PAGE>
                                     -110-


allocated to the Class A-3 Certificates on any Distribution Date shall be deemed
to have first been allocated to REMIC II Regular Interest U with a corresponding
reduction  in the  Uncertificated  Principal  Balance  of such  REMIC II Regular
Interest; each Appraisal Reduction Amount and Realized Loss and Additional Trust
Fund Expense,  if any,  allocated to the Class A-PO Certificates shall be deemed
to have first been allocated to REMIC II Regular Interest V with a corresponding
reduction  in the  Uncertificated  Principal  Balance  of such  REMIC II Regular
Interest; each Appraisal Reduction Amount and Realized Loss and Additional Trust
Fund Expense,  if any, allocated to the Class B Certificates on any Distribution
Date shall be deemed to have first been allocated to REMIC II Regular Interest W
with a corresponding  reduction in the Uncertificated  Principal Balance of such
REMIC II Regular Interest; each Realized Loss and Additional Trust Fund Expense,
if any,  allocated to the Class C Certificates on any Distribution Date shall be
deemed to have  first  been  allocated  to REMIC II  Regular  Interest  X with a
corresponding reduction in the Uncertificated Principal Balance of such REMIC II
Regular  Interest;  each  Appraisal  Reduction  Amount  and  Realized  Loss  and
Additional Trust Fund Expense,  if any, allocated to the Class D Certificates on
any  Distribution  Date shall be deemed to have first been allocated to REMIC II
Regular  Interest  Y  with  a  corresponding  reduction  in  the  Uncertificated
Principal Balance of such REMIC II Regular Interest;  and each Realized Loss and
Additional Trust Fund Expense,  if any, allocated to the Class E, Class F and/or
Class G Certificates  on any  Distribution  Date shall, in the case of each such
Class of  Certificates,  be  deemed to have  first  been  allocated  to REMIC II
Regular  Interest  Z,  with a  corresponding  reduction  in  the  Uncertificated
Principal Balance of such REMIC II Regular Interest.

                  SECTION 4.05. Calculations.

                  The Paying  Agent shall,  provided it receives  the  necessary
information  from the Master Servicer and the Special  Servicer,  be responsible
for  performing  all  calculations  necessary in connection  with the actual and
deemed  distributions  to be made  pursuant to Section  4.01,  Section  5.02 and
Article X and the actual and deemed  allocations of Appraisal  Reduction Amounts
and Realized  Losses and  Additional  Trust Fund Expenses to be made pursuant to
Section 4.04. The Paying Agent shall calculate the Available Distribution Amount
for  each   Distribution   Date   and   shall   allocate   such   amount   among
Certificateholders in accordance with this Agreement, and the Paying Agent shall
have no obligation to recompute,  recalculate or verify any information provided
to it by the Special Servicer or Master Servicer. The calculations by the Paying
Agent of such amounts shall, in the absence of manifest error, be  presumptively
deemed to be correct for all purposes hereunder.





<PAGE>
<PAGE>
                                     -111-


                  SECTION 4.06. Use of Agents.

                  The Master  Servicer  or the  Trustee  may at its own  expense
utilize agents or  attorneys-in-fact  in performing any of its obligations under
this  Article IV  (except  the  obligation  to make P&I  Advances),  but no such
utilization  shall  relieve the Master  Servicer or the Trustee from any of such
obligations, and the Master Servicer or the Trustee, as applicable, shall remain
responsible  for all acts and  omissions of any such agent or  attorney-in-fact.
The Master Servicer or the Trustee shall have all the limitations upon liability
and all the  indemnities  for the  actions  and  omissions  of any such agent or
attorney-in-fact  that it has for its own actions hereunder  pursuant to Article
VI or Article VIII hereof, as applicable, and any such agent or attorney-in-fact
shall have the benefit of all the limitations  upon  liability,  if any, and all
the  indemnities  provided to the Master  Servicer  under Section 6.03 or to the
Trustee under Sections 8.01, 8.02 and 8.05, as applicable.





<PAGE>
<PAGE>
                                     -112-



                                    ARTICLE V

                                THE CERTIFICATES

                  SECTION 5.01. The Certificates.

                  (a) The  Certificates  will be substantially in the respective
forms  attached  hereto as Exhibits A-1, A-2, A-3, A-4, A-5, A-6, A-7, A-8, A-9,
A-10,  A-11,  A-12, A-13 and A-14;  provided that any of the Certificates may be
issued with appropriate insertions, omissions, substitutions and variations, and
may have imprinted or otherwise  reproduced thereon such legend or legends,  not
inconsistent with the provisions of this Agreement, as may be required to comply
with any law or with rules or regulations pursuant thereto, or with the rules of
any securities  market in which the Certificates are admitted to trading,  or to
conform to general usage. The  Certificates  will be issuable in registered form
only;  provided,  however,  that in  accordance  with  Section  5.03  beneficial
ownership  interests in the Registered  Certificates shall initially be held and
transferred  through the book-entry  facilities of the  Depository.  The Regular
Certificates  will be issuable only in  denominations  corresponding  to initial
Certificate Principal Balances as of the Closing Date of not less than $1,000 in
the case of the Registered Certificates,  and not less than $250,000 in the case
of the  Class E,  Class F and  Class G  Certificates,  and in each  such case in
integral multiples of $1 in excess thereof.  Each Class of Residual Certificates
and Class IO Certificates  will be issuable only in  denominations  representing
Percentage Interests of not less than 10.0% and 10.0%, respectively.

                  (b) The Certificates  shall be executed by manual or facsimile
signature on behalf of the Trustee by the Certificate  Registrar hereunder by an
authorized signatory. Certificates bearing the manual or facsimile signatures of
individuals  who were at any time the  authorized  officers  of the  Certificate
Registrar shall be entitled to all benefits under this Agreement, subject to the
following  sentence,  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, however, unless there appears on such Certificate a certificate
of authentication  substantially in the form provided for herein executed by the
Authenticating Agent by manual signature, and such certificate of authentication
upon any Certificate shall be conclusive evidence,  and the only evidence,  that
such  Certificate  has been duly  authenticated  and  delivered  hereunder.  All
Certificates shall be dated the date of their authentication.

                  SECTION 5.02. Registration of Transfer and Exchange of 
                                Certificates.

                  (a) At all  times  during  the term of this  Agreement,  there
shall be  maintained  at the office of the  Certificate  Registrar a Certificate
Register in which,  subject to such  reasonable  regulations as the  Certificate
Registrar  may  prescribe,  the  Certificate  Registrar  shall  provide  for the
registration of  Certificates  and of transfers and exchanges of Certificates as
herein provided. The Trustee is hereby initially appointed (and hereby agrees to
act in  accordance  with the terms  hereof)  as  Certificate  Registrar  for the
purpose of registering 




<PAGE>
<PAGE>
                                     -113-


Certificates and transfers and exchanges of Certificates as herein provided. The
Certificate  Registrar  may appoint,  by a written  instrument  delivered to the
Depositor,  the  Trustee,  the Special  Servicer  and (if the Trustee is not the
Certificate  Registrar) the Master Servicer,  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 resigns or is removed in
accordance  with the terms  hereof,  the  successor  trustee  shall  immediately
succeed to its duties as Certificate Registrar.  The Depositor,  the Trustee (if
it is no longer the Certificate Registrar),  the Master Servicer and the Special
Servicer shall have 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.  Upon written request of any  Certificateholder  made for
purposes of communicating  with other  Certificateholders  with respect to their
rights under this Agreement,  the Certificate  Registrar shall promptly  furnish
such  Certificateholder  with a list of the other  Certificateholders  of record
identified in the Certificate Register at the time of the request.

                  (b) No transfer  of any  Non-Registered  Certificate  shall be
made  unless  that  transfer  is  made  pursuant  to an  effective  registration
statement under the Securities 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. If such a transfer is to be made
without registration under the Securities Act (other than in connection with the
initial issuance thereof or the initial transfer thereof by the Depositor or its
Affiliates),  then the  Certificate  Registrar  shall  refuse to  register  such
transfer  unless it receives  (and upon  receipt,  may  conclusively  rely upon)
either:  (i) a certificate  from the  Certificateholder  desiring to effect such
transfer  substantially  in the form  attached  as  Exhibit  G- I hereto,  and a
certificate from such  Certificateholder's  prospective transferee substantially
in the form attached as either  Exhibit G-2 hereto or as Exhibit G-3 hereto;  or
(ii) an Opinion of Counsel  satisfactory  to the  Certificate  Registrar  to the
effect that such transfer may be made without  registration under the Securities
Act (which  Opinion  of Counsel  shall not be an expense of the Trust Fund or of
the Depositor,  the Master Servicer,  the Special  Servicer,  the Trustee or the
Certificate Registrar in their respective capacities as such), together with the
written  certification(s)  as to the facts  surrounding  such  transfer from the
Certificateholder    desiring    to   effect   such    transfer    and/or   such
Certificateholder's  prospective  transferee on which such Opinion of Counsel is
based.  None of the  Depositor,  the  Trustee or the  Certificate  Registrar  is
obligated to register or qualify any Class of Non-Registered  Certificates under
the  Securities  Act or any  other  securities  law or to take  any  action  not
otherwise   required  under  this  Agreement  to  permit  the  transfer  of  any
Non-Registered Certificate without registration or qualification.  Any Holder of
a Non-Registered  Certificate desiring to effect such a transfer shall, and upon
acquisition of such a Certificate  shall be deemed to have agreed to,  indemnify
the Trustee,  the Certificate  Registrar and the Depositor 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 Subordinated  Certificate or any interest
therein  shall  be made (A) to any  employee  benefit  plan or other  retirement
arrangement, including individual




<PAGE>
<PAGE>
                                     -114-


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 ERISA or the Code (each, a "Plan"),  or (B) to any
Person who is directly or indirectly purchasing such Subordinated Certificate or
interest  therein on behalf of, as named  fiduciary  of, as trustee  of, or with
assets of a Plan (including,  without  limitation,  any insurance  company using
assets in its general or separate account that may constitute "plan assets" of a
Plan);  provided  that (i) such a transfer may be made to an  insurance  company
general account with respect to any Class of Subordinated  Certificates which is
eligible for exemptive relief under Section III of Prohibited  Transaction Class
Exemption 95-60 ("PTE 95-60"),  provided that the proposed transferee  certifies
that the  conditions of Sections I, III and IV of PTE 95-60 are  satisfied  with
respect to such transfer, and (ii) such a transfer may be made with respect to a
Class E, Class F or Class G Certificate if the prospective  transferee  provides
the  Certificate  Registrar  with a  certification  of facts and an  Opinion  of
Counsel  (upon which the  Certificate  Registrar  may  conclusively  rely) which
establish to the  satisfaction of the  Certificate  Registrar that such transfer
will not result in a violation  of Section  406 of ERISA or Section  4975 of the
Code or result in the  imposition  of an excise  tax under  Section  4975 of the
Code.  As a condition  to its  registration  of the  transfer of a  Subordinated
Certificate,  the  Certificate  Registrar  shall have the right to  require  the
prospective  transferee  of  such  Certificate,  if it is not a Plan  or  Person
described in clause (B) of the preceding  sentence,  to execute a  certification
affidavit to that effect in the form attached as Exhibit H hereto.

                  (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 Paying Agent under
clause (ii)(A) below to deliver  payments to a Person other than such Person and
to have  irrevocably  authorized the Certificate  Registrar under clause (ii)(B)
below  to  negotiate  the  terms  of  any  mandatory  sale  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
                           Master Servicer, the Paying Agent and the Certificate
                           Registrar  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 Certificate  Registrar shall require  delivery to
                           it,  and  shall  not  register  the  Transfer  of any
                           Residual   Certificate   until  its   receipt  of  an
                           affidavit  and  agreement  substantially  in the form
                           attached  hereto  as  Exhibit  I-1  (in any  case,  a
                           "Transfer   Affidavit  and   Agreement"),   from  the
                           proposed   Transferee,    in   form   and   substance
                           satisfactory to the Certificate  Registrar,  and upon
                           which the  Certificate  Registrar may, in the absence
                           of  actual  knowledge  




<PAGE>
<PAGE>
                                     -115-


                           by a Responsible Officer of either the Trustee or the
                           Certificate  Registrar to the contrary,  conclusively
                           rely,   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  Certificate  Registrar  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  (1)  to  require  a  Transfer   Affidavit  and
                           Agreement  from any  prospective  Transferee  to whom
                           such  Person   attempts  to  transfer  its  Ownership
                           Interest in such Residual  Certificate and (2) not to
                           transfer  its  Ownership  Interest  in such  Residual
                           Certificate  unless it  provides  to the  Certificate
                           Registrar  a  certificate  substantially  in the form
                           attached  hereto as Exhibit I-2 stating  that,  among
                           other things,  it has no actual  knowledge  that such
                           prospective Transferee 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 Master  Servicer  and 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) (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
                  Holder of such  Residual  Certificate  that was in  compliance
                  with the provisions of this Section 5.02(d) 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.  None of the Trustee,
                  the Master  Servicer  or the  Certificate  Registrar  shall be
                  under any  liability  to any  Person for any  registration  of
                  Transfer  of a  Residual  Certificate  that  is  in 




<PAGE>
<PAGE>
                                     -116-


                  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 (ii)(A) above
                  shall  be  invalid,   illegal  or   unenforceable,   then  the
                  Certificate  Registrar 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  REMIC  Administrator  on such  terms  as the  Certificate
                  Registrar may choose. Such purported Transferee shall promptly
                  endorse and deliver such  Residual  Certificate  in accordance
                  with  the  instructions  of the  Certificate  Registrar.  Such
                  purchaser  may  be the  Certificate  Registrar  itself  or any
                  Affiliate of the Certificate  Registrar.  The proceeds of such
                  sale, net of the  commissions  (which may include  commissions
                  payable  to the  Certificate  Registrar  or  its  Affiliates),
                  expenses and taxes due, if any, will be remitted by the Paying
                  Agent to such purported  Transferee.  The terms and conditions
                  of any sale under this clause  (ii)(B)  shall be determined in
                  the sole  discretion  of the  Certificate  Registrar,  and the
                  Certificate Registrar shall not be liable to any Person having
                  an Ownership Interest in a Residual Certificate as a result of
                  its exercise of such discretion.

                           (iii) The Certificate  Registrar shall make available
                  to the Internal Revenue Service and to 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,  and the
                  Master Servicer and the Special  Servicer shall furnish to the
                  Certificate   Registrar  all  information  in  its  possession
                  necessary  for the  Certificate  Registrar to  discharge  such
                  obligation.  The Person holding such Ownership  Interest shall
                  be  responsible   for  the  reasonable   compensation  of  the
                  Certificate Registrar for providing such information.

                           (iv) The provisions of this Section 5.02(d) set forth
                  prior  to  this  clause  (iv)  may be  modified,  added  to or
                  eliminated,  provided that there shall have been  delivered to
                  the   Certificate   Registrar  and  the  Master  Servicer  the
                  following:





<PAGE>
<PAGE>
                                     -117-


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

                                    (B) an  Opinion  of  Counsel,  in  form  and
                           substance  satisfactory to the Certificate  Registrar
                           and the Master  Servicer,  obtained at the expense of
                           the party seeking such  modification  of, addition to
                           or elimination of such provisions (but in no event at
                           the expense of the Trust or the Trust  Fund),  to the
                           effect  that doing so will not cause  either of REMIC
                           I, REMIC II or REMIC III to (x) cease to qualify as a
                           REMIC or (y) be subject to an entity-level tax caused
                           by the  Transfer  of any  Residual  Certificate  to a
                           Person which is not a Permitted Transferee,  or cause
                           a Person other than the prospective  Transferee to be
                           subject to a REMIC-related tax caused by the Transfer
                           of a Residual  Certificate  to a Person that is not a
                           Permitted Transferee.

                  (e) Subject to the preceding  provisions of this Section 5.02,
upon surrender for registration of transfer of any Certificate at the offices of
the Certificate Registrar maintained for such purpose, the Certificate Registrar
shall execute and the Authenticating  Agent 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 any  Holder,  its  Certificates  may be
exchanged for other  Certificates of authorized  denominations of the same Class
of a like aggregate Percentage  Interest,  upon surrender of the Certificates to
be exchanged at the offices of the  Certificate  Registrar  maintained  for such
purpose.  Whenever  any  Certificates  are  so  surrendered  for  exchange,  the
Certificate   Registrar  shall  execute  and  the  Authenticating   Agent  shall
authenticate and deliver the Certificates which the Certificateholder making the
exchange is entitled to receive.

                  (g) Every Certificate presented or surrendered for transfer or
exchange  shall (if so required by the  Certificate  Registrar) be duly endorsed
by,  or  be  accompanied  by a  written  instrument  of  transfer  in  the  form
satisfactory to the  Certificate  Registrar duly executed by, the Holder thereof
or his attorney duly authorized in writing.

                  (h) No service  charge  shall be imposed  for any  transfer or
exchange of Certificates, but the Certificate Registrar 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.

                  (i) All  Certificates  surrendered  for  transfer and exchange
shall be physically canceled by the Certificate  Registrar,  and the Certificate
Registrar  shall dispose of such canceled  Certificates  in accordance  with its
standard procedures.





<PAGE>
<PAGE>
                                     -118-


                  (j) Upon request,  the Certificate  Registrar shall provide to
the Master  Servicer,  the Special  Servicer  and the  Depositor  notice of each
transfer of a Certificate  and shall provide to each such Person with an updated
copy of the Certificate Register.

                  SECTION 5.03. Book-Entry Certificates.

                  (a) Each Class of Registered  Certificates  shall initially be
issued as one or more  Certificates  registered in the name of the Depository or
its nominee and, except as provided in Section  5.03(c) below,  transfer of such
Certificates  may not be registered  by the  Certificate  Registrar  unless such
transfer is to a successor  Depository that agrees to hold such Certificates for
the  respective  Certificate  Owners  with  Ownership  Interests  therein.  Such
Certificate Owners shall hold and transfer their respective  Ownership Interests
in and to such Certificates through the book-entry  facilities of the Depository
and,  except as  provided  in Section  5.03(c)  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  each  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.

                  (b) The Trustee,  the Master Servicer,  the Special  Servicer,
the Depositor and the Certificate Registrar 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 such
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.

                  (c) If  (i)(A)  the  Depositor  advises  the  Trustee  and the
Certificate  Registrar in writing that the  Depository  is no longer  willing or
able to properly discharge its  responsibilities  with respect to a Class of the
Book-Entry  Certificates,  and (B) the Depositor is unable to locate a qualified
successor,  or (ii) the  Depositor  at its option  advises  the  Trustee and the
Certificate  Registrar  in writing that it elects to  terminate  the  book-entry
system   through  the   Depository   with  respect  to  a  Class  of  Book-Entry
Certificates,  the Certificate  Registrar shall notify all affected  Certificate
Owners,  through the Depository,  of the occurrence of any such event and of the
availability of Definitive  Certificates to such Certificate  Owners  requesting
the  same.  Upon  surrender  to the  Certificate  Registrar  of  the  Book-Entry
Certificates of any 



<PAGE>
<PAGE>
                                     -119-


Class thereof by the Depository,  accompanied by registration  instructions from
the Depository for  registration of transfer,  the  Certificate  Registrar shall
execute,  at  the  Depositor's  expense,  and  the  Authenticating  Agent  shall
authenticate and deliver,  the Definitive  Certificates in respect of such Class
to the Certificate Owners identified in such  instructions.  The Depositor shall
provide the  Certificate  Registrar  with an adequate  inventory  of  Definitive
Certificates.  None of the Depositor, the Master Servicer, the Special Servicer,
the  Trustee  or the  Certificate  Registrar  shall be  liable  for any delay in
delivery  of such  instructions  and may  conclusively  rely  on,  and  shall be
protected  in relying on, such  instructions.  Upon the  issuance of  Definitive
Certificates  for purposes of  evidencing  ownership of any Class of  Registered
Certificates,  the registered  holders of such Definitive  Certificates shall be
recognized as Certificateholders  hereunder and, accordingly,  shall be entitled
directly to receive  payments on, to exercise Voting Rights with respect to, and
to transfer and exchange such Definitive Certificates.

                  SECTION 5.04. Mutilated, Destroyed, Lost or Stolen 
                                Certificates.

                  If  (i)  any  mutilated  Certificate  is  surrendered  to  the
Certificate  Registrar,  or the Certificate  Registrar  receives evidence to its
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 notice to the Trustee or the  Certificate  Registrar that such
Certificate  has  been  acquired  by a  bona  fide  purchaser,  the  Certificate
Registrar  shall execute and the  Authenticating  Agent shall  authenticate  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 like  Percentage
Interest.  Upon the  issuance of any new  Certificate  under this  Section,  the
Trustee  and  the  Certificate  Registrar  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
Trustee and the  Certificate  Registrar)  connected  therewith.  Any replacement
Certificate  issued  pursuant to this  Section  shall  constitute  complete  and
indefeasible evidence of ownership in the applicable REMIC created hereunder, as
if originally issued,  whether or not the lost, stolen or destroyed  Certificate
shall be found at any time.

                  SECTION 5.05. Persons Deemed Owners.

                  Prior to due  presentment for  registration  of transfer,  the
Depositor,   the  Master  Servicer,  the  Special  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 Master Servicer, the Special
Servicer,  the Trustee,  the  Certificate  Registrar or any agent of any of them
shall be affected by notice to the contrary.




<PAGE>
<PAGE>
                                     -120-



                                   ARTICLE VI

           THE DEPOSITOR, THE MASTER SERVICER AND THE SPECIAL SERVICER

                  SECTION 6.01. Liability of Depositor, Master Servicer and 
                                Special Servicer.

                  The Depositor,  the Master  Servicer and the Special  Servicer
shall be liable in  accordance  herewith  only to the  extent of the  respective
obligations  specifically  imposed upon and  undertaken  by the  Depositor,  the
Master Servicer and the Special Servicer herein.

                  SECTION 6.02. Merger, Consolidation or Conversion of Depositor
                                or Master Servicer or Special Servicer.

                  Subject to the following paragraph,  the Depositor, the Master
Servicer and the Special  Servicer shall each keep in full effect its existence,
rights and franchises as a corporation under the laws of the jurisdiction of its
incorporation,  and 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 Master Servicer
(or its direct or  indirect  parent)  shall at all times  maintain  a  long-term
unsecured  debt  rating of at least  "AA" by each  Rating  Agency or such  other
rating that shall not result in the qualification,  downgrading or withdrawal of
the rating or ratings  assigned to one or more Classes of Certificates by either
Rating Agency.

                  The Depositor, the Master Servicer or the Special 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,  the Master
Servicer or the Special  Servicer shall be a party, or any Person  succeeding to
the  business of the  Depositor,  the Master  Servicer or the Special  Servicer,
shall be the  successor  of the  Depositor,  the Master  Servicer or the Special
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 no successor or
surviving  Person  shall  succeed to the rights of the  Master  Servicer  or the
Special  Servicer  unless (i) as evidenced  in writing by both Rating  Agencies,
such succession  will not adversely  affect the rating assigned by either Rating
Agency  to any  Class of  Certificates  and (ii) in the case of a  successor  or
surviving  Person to the Master  Servicer,  such  successor or surviving  Person
shall have a net worth (or, in the case of the  initial  Master  Servicer,  such
successor or surviving Person and its immediate parent shall have a consolidated
net worth) of not less than $15,000,000.




<PAGE>
<PAGE>
                                     -121-


                  SECTION 6.03. Limitation on Liability of Depositor, Master 
                                Servicer and Special Servicer.

                  None of the  Depositor,  the Master  Servicer  or the  Special
Servicer  shall be under any  liability  to the Trust  Fund,  the Trustee or the
Certificateholders for any action taken, or not taken, in good faith pursuant to
this  Agreement,  or for  errors  in  judgment;  provided,  however,  that  this
provision  shall not protect the Depositor,  the Master  Servicer or the Special
Servicer   against  any  liability  to  the  Trust  Fund,  the  Trustee  or  the
Certificateholders for the breach of a representation, warranty or covenant made
herein by such party, or against any expense or liability  specifically required
to be borne by such party without right of  reimbursement  pursuant to the terms
hereof,  or against any liability  which would otherwise be imposed by reason of
misfeasance, bad faith or negligence in the performance of obligations or duties
hereunder.  The Depositor,  the Master  Servicer,  the Special  Servicer and any
director,  officer,  employee or agent of the Depositor,  the Master Servicer or
the Special  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 Master  Servicer,  the Special
Servicer and any  director,  officer,  employee or agent of the  Depositor,  the
Master  Servicer or the Special  Servicer shall be indemnified and held harmless
by the Trust Fund against any loss,  liability or reasonable expense incurred in
connection  with  this  Agreement  or the  Certificates,  other  than any  loss,
liability  or  expense:  (i)  specifically  required  to be borne by such  party
without right of  reimbursement  pursuant to the terms hereof;  (ii) incurred in
connection  with any  breach of a  representation,  warranty  or  covenant  made
herein;  or (iii)  incurred  by  reason  of  wilfull  misfeasance,  bad faith or
negligence in the  performance of obligations or duties  hereunder.  None of the
Depositor,  the  Master  Servicer  or the  Special  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,  unless it is
specifically  required  hereunder to bear the costs of such legal action, in its
opinion  does not involve it in any  ultimate  expense or  liability;  provided,
however, that the Depositor,  the Master Servicer or the Special Servicer may in
its  discretion  undertake  any  such  action  which it may  deem  necessary  or
desirable with respect to the  enforcement  and/or  protection of the rights and
duties  of the  parties  hereto  and  the  interests  of the  Certificateholders
hereunder.  In such event, the legal expenses and costs of such action,  and any
liability resulting therefrom,  shall be expenses,  costs and liabilities of the
Trust Fund,  and the  Depositor,  the Master  Servicer and the Special  Servicer
shall be entitled to be  reimbursed  therefor  from the  Certificate  Account as
provided in Section 3.05.  In no event shall the Master  Servicer or the Special
Servicer be liable or responsible for any action taken or omitted to be taken by
the other of them or by the  Depositor,  the  Trustee or any  Certificateholder,
subject to the provisions of the last paragraph of Section 8.05.

                  SECTION 6.04. Resignation of Master Servicer and the 
                                Special Servicer.

                  The Master Servicer and,  subject to Section 6.09, the Special
Servicer shall resign from the obligations and duties hereby imposed on it, upon
a  determination  that its  duties  hereunder  are no longer  permissible  under
applicable law or are in material  conflict by reason of applicable law with any
other  activities  carried on by it (the other activities of the Master Servicer
or the Special Servicer, as the case may be, so causing such a conflict being 



<PAGE>
<PAGE>
                                     -122-


of a type and nature carried on by the Master Servicer or the Special  Servicer,
as the  case  may be,  at the date of this  Agreement).  Any such  determination
requiring the  resignation of the Master  Servicer or the Special  Servicer,  as
applicable,  shall be  evidenced  by an Opinion of Counsel to such effect  which
shall be  delivered to the Trustee.  Unless  applicable  law requires the Master
Servicer's or Special Servicer's  resignation to be effective  immediately,  and
the Opinion of Counsel  delivered  pursuant to the prior sentence so states,  no
such  resignation  shall become  effective  until the Trustee or other successor
shall have assumed the  responsibilities  and obligations of the resigning party
in  accordance  with Section 7.02  hereof.  The Master  Servicer and the Special
Servicer shall have the right to resign at any other time provided that (i) each
of the Rating Agencies confirms in writing that the successor's appointment will
not result in a withdrawal,  qualification or downgrade of any rating or ratings
assigned to any Class of  Certificates,  (ii) the resigning party pays all costs
and expenses in connection with such transfer,  and (iii) the successor  accepts
appointment prior to the effectiveness of such resignation.

                  Consistent with the foregoing, neither the Master Servicer nor
the Special  Servicer  shall,  except as expressly  provided  herein,  assign or
transfer  any of its  rights,  benefits  or  privileges  hereunder  to any other
Person,  or,  except as  provided  in  Sections  3.22 and 4.06,  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 it hereunder.  If, pursuant
to any  provision  hereof,  the duties of the  Master  Servicer  or the  Special
Servicer  are  transferred  to  a  successor  thereto,   the  entire  amount  of
compensation payable to the Master Servicer or the Special Servicer, as the case
may be, that accrues  pursuant  hereto from and after the date of such  transfer
shall be payable to such successor.

                  SECTION 6.05. Rights of Depositor and Trustee in Respect of 
                                Master Servicer and the Special Servicer.

                  The Master Servicer and the Special Servicer shall each afford
the Depositor and the Trustee,  upon reasonable  notice,  during normal business
hours  access to all  records  maintained  thereby  in respect of its rights and
obligations  hereunder  and  access to  officers  thereof  responsible  for such
obligations.  Upon  reasonable  request,  the Master  Servicer  and the  Special
Servicer  shall each furnish the  Depositor and the Trustee with its most recent
financial statements and such other information as it possesses, and which it is
not  prohibited by applicable  law or contract  from  disclosing,  regarding its
business, affairs, property and condition, financial or otherwise, except to the
extent such information  constitutes  proprietary information or is subject to a
privilege  under  applicable  law. The  Depositor  may, but is not obligated to,
enforce  the  obligations  of the  Master  Servicer  and  the  Special  Servicer
hereunder  and may, but is not  obligated  to,  perform,  or cause a designee to
perform,  any defaulted  obligation of the Master  Servicer or Special  Servicer
hereunder or exercise the rights of the Master Servicer and the Special Servicer
hereunder;  provided,  however, that neither the Master Servicer nor the Special
Servicer shall be relieved of any of its obligations hereunder by virtue of such
performance  by the Depositor or its designee and,  further  provided,  that the
Depositor  may not exercise any right  pursuant to Section 7.01 to terminate the
Master  Servicer  or the  Special  Servicer  as a party to this  Agreement.  The
Depositor  shall not have any  



<PAGE>
<PAGE>
                                     -123-


responsibility  or  liability  for any  action or  failure  to act by the Master
Servicer  or the  Special  Servicer  and  is  not  obligated  to  supervise  the
performance of the Master Servicer or the Special  Servicer under this Agreement
or otherwise.

                  SECTION 6.06. Depositor, Master Servicer and Special Servicer 
                                to Cooperate with Trustee.

                  The Depositor,  the Master  Servicer and the Special  Servicer
shall  each  furnish  such  reports,   certifications  and  information  as  are
reasonably  requested by the Trustee in order to enable it to perform its duties
hereunder.

                  SECTION 6.07. Depositor, Special Servicer and Trustee to 
                                Cooperate with Master Servicer.

                  The Depositor, the Special Servicer and the Trustee shall each
furnish such reports, certifications and information as are reasonably requested
by the Master Servicer in order to enable it to perform its duties hereunder.

                  SECTION 6.08. Depositor, Master Servicer and Trustee to 
                                Cooperate with Special Servicer.

                  The Depositor,  the Master Servicer and the Trustee shall each
furnish such reports, certifications and information as are reasonably requested
by the Special Servicer in order to enable it to perform its duties hereunder.

                  SECTION 6.09. Designation of Special Servicer by the 
                                Controlling Class.

                  The  Holder  or  Holders  of  the  Certificates  evidencing  a
majority of the Voting Rights allocated to the Controlling Class may at any time
and from time to time designate a Person to serve as Special Servicer  hereunder
and to replace any existing  Special  Servicer or any Special  Servicer that has
resigned  or  otherwise  ceased to serve as  Special  Servicer.  Such  Holder or
Holders  shall so designate a Person to so serve by the delivery to the Trustee,
the Master  Servicer  and the  existing  Special  Servicer  of a written  notice
stating such designation.  The Trustee shall,  promptly after receiving any such
notice,  deliver to the Rating Agencies an executed Notice and Acknowledgment in
the form attached hereto as Exhibit J-1. The designated  Person shall become the
Special  Servicer  on the  earlier of (a) the date that the  Trustee  shall have
received written  confirmation from both Rating Agencies that the appointment of
such Person will not result in the  qualification,  downgrading or withdrawal of
the rating or ratings  assigned to one or more Classes of the  Certificates,  or
(b) provided  that each Rating Agency has returned to the Trustee a copy of such
Notice and  Acknowledgment  signed by such Rating Agency, the 45th day after the
delivery of such Notice and  Acknowledgment  to the Rating  Agencies if,  within
such period of 45 days,  the Trustee  shall not have  received a written  notice
from either of the Rating Agencies stating that if the designated Person were to
serve as Special Servicer  hereunder,  then the rating or ratings of one or more
Classes of the  Certificates  would be qualified,  downgraded or withdrawn.  The
appointment of such designated  Person as Special Servicer shall also be subject
to receipt by 



<PAGE>
<PAGE>
                                     -124-


the Trustee of (1) an  Acknowledgment  of Proposed  Special Servicer in the form
attached  hereto as Exhibit J-2,  executed by the designated  Person and (ii) an
Opinion  of Counsel  (at the  expense  of the  Person  designated  to become the
Special  Servicer) to the effect that the designation of such Person to serve as
Special  Servicer  is in  compliance  with  this  Section  6.09  and  all  other
applicable provisions of this Agreement, that upon the execution and delivery of
the  Acknowledgment  of Proposed Special Servicer the designated Person shall be
bound  by the  terms  of  this  Agreement  and  that  this  Agreement  shall  be
enforceable  against the  designated  Person in accordance  with its terms.  Any
existing Special Servicer shall be deemed to have resigned  simultaneously  with
such designated  Person's  becoming the Special  Servicer  hereunder;  provided,
however,  that the resigning  Special  Servicer shall continue to be entitled to
receive all amounts  accrued or owing to it under this  Agreement on or prior to
the effective date of such resignation, whether in respect of Servicing Advances
or  otherwise,  and it shall  continue to be entitled to the benefits of Section
6.03 notwithstanding any such resignation. Such resigning Special Servicer shall
cooperate with the Trustee and the replacement Special Servicer in effecting the
termination  of the resigning  Special  Servicer's  responsibilities  and rights
hereunder,  including, without limitation, the transfer within two Business Days
to the replacement Special Servicer for administration by it of all cash amounts
that shall at the time be or should have been  credited by the Special  Servicer
to the REO Account or  delivered to the Master  Servicer or that are  thereafter
received with respect to Specially Serviced Mortgage Loans and REO Properties.

                  SECTION 6.10. Master Servicer or Special Servicer as Owner of 
                                a Certificate.

                  The Master  Servicer or an Affiliate of the Master Servicer or
the Special  Servicer or an  Affiliate  of the Special  Servicer  may become the
Holder of (or, in the case of a Book-Entry  Certificate,  Certificate Owner with
respect  to) any  Certificate  with the same rights it would have if it were not
the Master Servicer or the Special Servicer or an Affiliate thereof.  If, at any
time during which the Master Servicer or the Special Servicer or an Affiliate of
the Master Servicer or the Special Servicer is the Holder of (or, in the case of
a Book-Entry  Certificate,  Certificate  Owner with respect to) any Certificate,
the Master Servicer or the Special Servicer  proposes to take action  (including
for this purpose,  omitting to take action) that (i) is not expressly prohibited
by the terms  hereof and would  not,  in the Master  Servicer's  or the  Special
Servicer's  good faith  judgment,  violate the Servicing  Standard,  and (ii) if
taken,  might  nonetheless,  in the Master Servicer's or the Special  Servicer's
good faith  judgment,  be  considered  by other Persons to violate the Servicing
Standard,  the Master  Servicer or the Special  Servicer may (but need not) seek
the  approval  of the  Certificateholders  to such action by  delivering  to the
Trustee a written  notice that (a) states that it is delivered  pursuant to this
Section  6.10,  (b)  identifies  the  Percentage   Interest  in  each  Class  of
Certificates  beneficially  owned by the Master Servicer or the Special Servicer
or an  Affiliate  of the  Master  Servicer  or the  Special  Servicer,  and  (c)
describes  in  reasonable  detail the action  that the  Master  Servicer  or the
Special  Servicer  proposes to take.  The Trustee,  upon receipt of such notice,
shall forward it to the  Certificateholders  (other than the Master Servicer and
its  Affiliates or the Special  Servicer and its  Affiliates,  as  appropriate),
together with such  instructions  for response as the Trustee  shall  reasonably
determine.  If at any time  Certificateholders  holding  greater 



<PAGE>
<PAGE>
                                     -125-


than 50% of the  Voting  Rights of all  Certificateholders  (calculated  without
regard to the  Certificates  beneficially  owned by the Master  Servicer  or its
Affiliates  or the  Special  Servicer  or its  Affiliates)  shall have failed to
object in writing to the proposal  described in the written  notice,  and if the
Master  Servicer  or the Special  Servicer  shall act as proposed in the written
notice within fifteen (15) days,  such action shall be deemed to comply with the
Servicing  Standard.  The Trustee  shall be entitled to  reimbursement  from the
Master  Servicer or the Special  Servicer,  as  applicable,  for the  reasonable
expenses  of the Trustee  incurred  pursuant  to this  paragraph.  It is not the
intent of the  foregoing  provision  that the  Master  Servicer  or the  Special
Servicer be permitted to invoke the  procedure  set forth herein with respect to
routine servicing matters arising  hereunder,  but rather in the case of unusual
circumstances.





<PAGE>
<PAGE>
                                     -126-



                                   ARTICLE VII
                                     DEFAULT
                  SECTION 7.01. Events of Default.

                  (a) "Event of Default", wherever used herein, means any one of
the following events:

                           (i) any  failure  by the Master  Servicer  to deposit
                  into the Certificate  Account, or to deposit into, or remit to
                  the Paying Agent for deposit into, the  Distribution  Account,
                  any  amount  (other  than  a P&I  Advance)  required  to be so
                  deposited or distributed by it under this Agreement; or

                           (ii) any failure by the  Special  Servicer to deposit
                  into the REO  Account or to deposit  into,  or to remit to the
                  Master Servicer for deposit into, the Certificate  Account any
                  amount  required to be so  deposited  or  remitted  under this
                  Agreement; or

                           (iii) any failure on the part of the Master  Servicer
                  or the  Special  Servicer  duly to  observe  or perform in any
                  material  respect any other of the  covenants or agreements on
                  the part of the Master  Servicer or the Special  Servicer,  as
                  the case may be,  contained in this Agreement  which continues
                  unremedied  for a period  of 30 days  after  the date on which
                  written  notice  of such  failure,  requiring  the  same to be
                  remedied, shall have been given to the Master Servicer and the
                  Special  Servicer by any other  party  hereto or to the Master
                  Servicer or the Special  Servicer,  as the case may be (with a
                  copy  to  each  other  party   hereto),   by  the  Holders  of
                  Certificates entitled to at least 25% of the Voting Rights; or

                           (iv) any breach on the part of the Master Servicer or
                  the  Special  Servicer  of  any   representation  or  warranty
                  contained in this  Agreement  that  materially  and  adversely
                  affects the interests of any Class of  Certificateholders  and
                  which  continues  unremedied for a period of 30 days after the
                  date on which notice of such breach,  requiring the same to be
                  remedied,  shall have been given to the Master Servicer or the
                  Special  Servicer,  as the case  may be,  by any  other  party
                  hereto or to the Master Servicer or the Special  Servicer,  as
                  the case may be (with a copy to each other party  hereto),  by
                  the  Holders of  Certificates  entitled to at least 25% of the
                  Voting Rights; or

                           (v) 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  for  the
                  appointment of a conservator, receiver, liquidator, trustee or
                  similar official in any bankruptcy,  insolvency,  readjustment
                  of debt,  marshaling  of assets  and  



<PAGE>
<PAGE>
                                     -127-


                  liabilities or  similar  proceedings, or for the winding-up or
                  liquidation of  its  affairs,  shall have been entered against
                  the Master Servicer or  the  Special  Servicer and such decree
                  or  order   shall   have  remained  in force  undischarged  or
                  unstayed for a period of 60 days; or

                           (vi) the  Master  Servicer  or the  Special  Servicer
                  shall consent to the  appointment of a conservator,  receiver,
                  liquidator,  trustee or similar  official  in any  bankruptcy,
                  insolvency,  readjustment  of debt,  marshaling  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

                           (vii) the Master  Servicer  or the  Special  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   bankruptcy,   insolvency  or
                  reorganization  statute, make an assignment for the benefit of
                  its creditors, voluntarily suspend payment of its obligations,
                  or take any corporate  action in furtherance of the foregoing;
                  or

                           (viii) the net worth of the Master  Servicer  (or, in
                  the case of the initial Master Servicer,  the consolidated net
                  worth   thereof  and  of  its  direct  or  indirect   parent),
                  determined in accordance  with generally  accepted  accounting
                  principles, shall decline to less than $15,000,000; or

                           (ix) the  Trustee  shall have  received a notice from
                  either Rating Agency to the effect that if the Master Servicer
                  or Special  Servicer  continues to act in such  capacity,  the
                  rating or ratings on one or more Classes of Certificates  will
                  be  qualified,  downgraded  or withdrawn and the Trustee shall
                  not have received a subsequent  notice from such Rating Agency
                  (within  90 days of receipt  of the first  notice)  indicating
                  anything to the contrary (and upon the 91st day the provisions
                  of Section 7.01(b) shall apply); or

                           (x) the  Master  Servicer  shall fail to remit to the
                  Paying Agent for deposit into the Distribution Account, on any
                  P&I Advance Date, the full amount of P&I Advances  required to
                  be made on such date, which failure continues unremedied until
                  4:00  p.m.  New  York  City  time  on the  next  Business  Day
                  succeeding such P&I Advance Date.

When a single entity acts as the Master  Servicer and the Special  Servicer,  an
Event of Default in one  capacity  shall  constitute  an Event of Default in the
other capacity.

                  (b) If any Event of Default  described in clauses (i) - (viii)
of subsection  (a) above shall occur with respect to the Master  Servicer or the
Special  Servicer (in either case,  for  purposes of this Section  7.01(b),  the
"Defaulting  Party") and shall be  continuing,  then, and in each and every such
case, so long as such Event of Default shall not have been remedied, the Trustee
may, and at the written direction of the Holders of Certificates  entitled to at
least 



<PAGE>
<PAGE>
                                     -128-


25% of the  Voting  Rights,  the  Trustee  shall,  by notice in  writing  to the
Defaulting Party (with a copy of such notice to each other party hereto) and the
Rating  Agencies  terminate  all of the  rights  and  obligations  (but  not the
liabilities for actions and omissions occurring prior thereto) of the Defaulting
Party under this  Agreement and in and to the Trust Fund,  other than its rights
as a  Certificateholder  hereunder.  If an Event of Default  described in clause
(ix) or (x) of  subsection  (a) above  shall  occur  with  respect to the Master
Servicer or, if  applicable,  the Special  Servicer (in either case,  under such
circumstances,  for purposes of this Section 7.01(b),  the "Defaulting  Party"),
the Trustee  shall,  by notice in writing (to be sent  immediately  by facsimile
transmission)  to the Defaulting Party (with a copy of such notice to each other
party  hereto),  terminate  all of the  rights  and  obligations  (but  not  the
liabilities for actions and omissions occurring prior thereto) of the Defaulting
Party under this Agreement and in and to the Trust Fund,  other than its rights,
if any,  as a  Certificateholder  hereunder.  From and after the  receipt by the
Defaulting Party of such written notice of termination,  all authority and power
of the  Defaulting  Party  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  to  execute  and  deliver,  on  behalf of and at the  expense  of the
Defaulting Party, as  attorney-in-fact  or otherwise,  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 Master Servicer and the Special Servicer
each agree that, if it is terminated  pursuant to this Section 7.01(b), it shall
promptly  (and in any event no later than ten Business  Days  subsequent  to its
receipt of the notice of termination) provide the Trustee with all documents and
records,  including those in electronic  form,  requested  thereby to enable the
Trustee to assume the Master Servicer's or Special  Servicer's,  as the case may
be, functions  hereunder,  and shall cooperate with the Trustee in effecting the
termination of the Master Servicer's or Special Servicer's,  as the case may be,
responsibilities and rights hereunder,  including,  without limitation,  (i) the
immediate   transfer  to  the  Trustee  or  a  successor   Master  Servicer  for
administration  by it of all cash  amounts  that  shall at the time be or should
have been  credited  by the Master  Servicer  to the  Certificate  Account,  the
Distribution  Account or a  Servicing  Account  (if the Master  Servicer  is the
Defaulting  Party) or that are  thereafter  received  by or on behalf of it with
respect to any Mortgage  Loan or (ii) the transfer  within two Business  Days to
the Trustee or a successor Special Servicer for administration by it of all cash
amounts  that shall at the time be or should  have been  credited by the Special
Servicer to the REO Account,  the Certificate  Account or a Servicing Account or
delivered  to the Master  Servicer  (if the Special  Servicer is the  Defaulting
Party) or that are thereafter received by or on behalf of it with respect to any
Mortgage Loan or REO Property (provided,  however,  that the Master Servicer and
the Special Servicer each shall, if terminated pursuant to this Section 7.01(b),
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 it shall  continue to be entitled to the benefits of
Section  6.03  notwithstanding  any such  termination).  Any cost or expenses in
connection  with any  actions  to be taken by the  Master  Servicer  or  Special
Servicer  pursuant to this paragraph shall be borne by the Defaulting Party. For
purposes of this Section 7.01, the Trustee shall not be deemed to have 



<PAGE>
<PAGE>
                                     -129-


knowledge of an Event of Default  described in clauses (i)-(x) of subsection (a)
above unless a Responsible Officer of the Trustee assigned to and working in the
Trustee's Corporate Trust Division has actual knowledge thereof or unless notice
of any  event  which is in fact  such an Event of  Default  is  received  by the
Trustee  and such notice  references  the  Certificates,  the Trust Fund or this
Agreement.

                  SECTION 7.02. Trustee to Act; Appointment of Successor.

                  On and  after  the time the  Master  Servicer  or the  Special
Servicer  resigns  pursuant to Section 6.04 or receives a notice of  termination
pursuant to Section 7.01,  the Trustee shall be the successor in all respects to
the Master Servicer or the Special Servicer, as the case may be, in its capacity
as such under this  Agreement  and the  transactions  set forth or provided  for
herein and shall have (and the former Master  Servicer or the Special  Servicer,
as the case may be,  shall cease to have) all the  responsibilities,  duties and
liabilities of the Master Servicer or the Special Servicer,  as the case may be,
arising thereafter, including, without limitation, if the Master Servicer is the
resigning or  terminated  party,  the Master  Servicer's  obligation to make P&I
Advances,  including,  without limitation, in connection with any termination of
the Master Servicer for an Event of Default described in clause 7.01(a)(xi), the
unmade P&I Advances  that gave rise to such Event of Default;  provided  that if
the Master Servicer is the resigning or terminated  party, and if the Trustee is
prohibited by law or regulation from obligating  itself to make P&I Advances (as
evidenced  by an Opinion of Counsel  delivered to the  Depositor  and the Rating
Agencies),  the Trustee  shall not be obligated to make such P&I  Advances;  and
provided,  further,  that any failure to perform such duties or responsibilities
caused by the Master Servicer's or the Special  Servicer's,  as the case may be,
failure to provide  information or monies  required by Section 7.01 shall not be
considered a default by the Trustee  hereunder.  The Trustee shall not be liable
for any of the  representations  and  warranties  of the resigning or terminated
party or for any losses  incurred by the resigning or terminated  party pursuant
to Section  3.06  hereunder  nor shall the Trustee be  required to purchase  any
Mortgage Loan hereunder. As compensation therefor, the Trustee shall be entitled
to all fees and other compensation which the resigning or terminated party would
have been entitled to if the resigning or terminated  party had continued to act
hereunder.  Notwithstanding the above, the Trustee may, if it shall be unwilling
to so act as either Master Servicer or Special Servicer,  as the case may be, or
shall, if it is unable to so act as either Master Servicer or Special  Servicer,
as the case may be, if either Rating Agency will qualify,  downgrade or withdraw
the rating or ratings on one or more  Classes of  Certificates,  if the  Trustee
acts in such capacity 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, any established mortgage
loan servicing institution that has a net worth of not less than $15,000,000, in
the case of the Master Servicer only, and that  appointment of such  institution
would not cause the  qualification,  downgrading  or withdrawal of any rating on
any Class of Certificates as confirmed in writing by each Rating Agency), as the
successor to the Master  Servicer or the Special  Servicer,  as the case may be,
hereunder in the assumption of all or any part of the  responsibilities,  duties
or liabilities of the Master Servicer or the Special  Servicer,  as the case may
be, hereunder;  provided, however, that in the case of a resigning or terminated
Special Servicer, such appointment shall be subject to the 



<PAGE>
<PAGE>
                                     -130-


rights of the Holders of Certificates evidencing a majority of the Voting Rights
allocated to the Controlling Class to designate a successor  pursuant to Section
6.09. Except with respect to an appointment  provided below, no appointment of a
successor  to the Master  Servicer or the Special  Servicer  hereunder  shall be
effective  until  the  assumption  of the  successor  to such  party  of all its
responsibilities,   duties  and  liabilities   under  this  Agreement.   Pending
appointment  of a  successor  to the Master  Servicer  or the  Special  Servicer
hereunder,  the  Trustee  shall act in such  capacity as  hereinabove  provided.
Notwithstanding  the above,  the Trustee  shall,  if the Master  Servicer is the
resigning  or  terminated  party,  and  the  Trustee  is  prohibited  by  law or
regulation from making P&I Advances,  promptly appoint any established  mortgage
loan servicing institution that has a net worth of not less than $15,000,000 and
is  otherwise  acceptable  to  each  Rating  Agency  (as  evidenced  by  written
confirmation  therefrom to the effect that the  appointment of such  institution
would not cause the  qualification,  downgrading  or withdrawal of its rating on
any Class of Certificates), as the successor to the Master Servicer hereunder in
the assumption of all or any part of the responsibilities, duties or liabilities
of the Master Servicer hereunder (including,  without limitation, the obligation
to make P&I Advances),  which appointment will become effective immediately.  In
connection  with any such  appointment  and  assumption  described  herein,  the
Trustee may make such arrangements for the compensation of such successor out of
payments on the Mortgage Loans as it and such successor  shall agree;  provided,
however,  that no such  compensation  shall be in excess of that  permitted  the
resigning or terminated  party  hereunder.  Such successor and the other parties
hereto  shall take such  action,  consistent  with this  Agreement,  as shall be
necessary to effectuate any such succession.

                  SECTION 7.03. Notification to Certificateholders.

                  (a) Upon any resignation of the Master Servicer or the Special
Servicer pursuant to Section 6.04, any termination of the Master Servicer or the
Special Servicer pursuant to Section 7.01, any appointment of a successor to the
Master  Servicer  or the  Special  Servicer  pursuant  to  Section  7.02  or the
effectiveness of any designation of a new Special  Servicer  pursuant to Section
6.09, 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 (i) 60  days  after  the
occurrence  of any event which  constitutes  or, with notice or lapse of time or
both,  would  constitute  an  Event  of  Default  and  (ii)  five  days  after a
Responsible  Officer  of the  Trustee  has notice of the  occurrence  of such an
event,   the  Trustee   shall   transmit  by  mail  to  the  Depositor  and  all
Certificateholders  notice of such  occurrence,  unless such default  shall have
been cured.

                  SECTION 7.04. Waiver of Events of Default.

                  The Holders representing at least 66-2/3% of the Voting Rights
allocated  to the  Classes  of  Certificates  affected  by any Event of  Default
hereunder may waive such Event of Default;  provided,  however, that an Event of
Default under clauses (i), (ii) or (x) of Section  7.01(a) may be waived only by
all of the  Certificateholders  of the affected Classes. Upon any such waiver of
an Event of  Default,  such Event of Default  shall  cease to exist and shall be
deemed to have been remedied for every purpose  hereunder.  No such waiver shall
extend  to 



<PAGE>
<PAGE>
                                     -131-


any subsequent or other Event of Default or impair any right consequent  thereon
except to the extent expressly so waived.  Notwithstanding  any other provisions
of this Agreement, for purposes of waiving any Event of Default pursuant to this
Section  7.04,  Certificates  registered  in the  name of the  Depositor  or any
Affiliate of the  Depositor  shall be entitled to Voting  Rights with respect to
the matters described above.

                  SECTION 7.05. Additional Remedies of Trustee Upon Event 
                                of Default.

                  During the  continuance  of any Event of  Default,  so long as
such Event of Default shall not have been remedied,  the Trustee, in addition to
the rights  specified in Section 7.01, shall have the right, in its own name and
as trustee of an express trust, to take all actions now or hereafter existing at
law, in equity or by statute to enforce its rights and  remedies  and to protect
the interests,  and enforce the rights and remedies,  of the  Certificateholders
(including the institution and prosecution of all judicial,  administrative  and
other  proceedings  and the  filings  of proofs of claim and debt in  connection
therewith).  Except as otherwise expressly provided in this Agreement, no remedy
provided for by this Agreement shall be exclusive of any other remedy,  and each
and every remedy shall be cumulative and in addition to any other remedy, and no
delay or omission to exercise any right or remedy shall impair any such right or
remedy or shall be deemed to be a waiver of any Event of Default.




<PAGE>
<PAGE>
                                     -132-


                                  ARTICLE VIII

                             CONCERNING THE TRUSTEE

                  SECTION 8.01. Duties of Trustee.

                  (a) The  Trustee,  prior  to the  occurrence  of an  Event  of
Default  and after the curing or waiver of all Events of Default  which may have
occurred,  undertakes  to  perform  such  duties  and only  such  duties  as are
specifically  set forth in this Agreement.  If an Event of Default occurs and is
continuing,  the Trustee shall  exercise such of the rights and powers vested in
it by this  Agreement,  and use the  same  degree  of care  and  skill  in their
exercise as a prudent man would exercise or use under the  circumstances  in the
conduct of his own affairs.  Any  permissive  right of the Trustee  contained in
this Agreement shall not be construed as a duty.

                  (b)   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  (other than the Mortgage
Files, the review of which is specifically governed by the terms of Article II),
shall examine them to determine whether they conform to the requirements of 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.  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 the
Depositor or the Master  Servicer or the Special  Servicer,  and accepted by the
Trustee in good faith, pursuant to this Agreement.

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

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

                           (ii) The Trustee shall not be  personally  liable for
                  an  error of  judgment  made in good  faith  by a  Responsible
                  Officer or  Responsible  Officers  



<PAGE>
<PAGE>
                                     -133-


                  of  the  Trustee,  unless  it shall be proved that the Trustee
                  was negligent in ascertaining the pertinent facts; and

                           (iii) The Trustee shall not be personally liable with
                  respect to any action  taken,  suffered or omitted to be taken
                  by it in good  faith  in  accordance  with  the  direction  of
                  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.

                  SECTION 8.02. Certain Matters Affecting Trustee.

                  Except as otherwise provided in Section 8.01 and Article X:

                  (i) the Trustee may 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 the written
advice of such  counsel or any  Opinion of  Counsel  shall be full and  complete
authorization  and  protection  in respect of any action  taken or  suffered  or
omitted by it hereunder in good faith and in accordance therewith;

                  (iii) the Trustee shall be under no obligation to exercise any
of  the  trusts  or  powers  vested  in it by  this  Agreement  or to  make  any
investigation  of matters  arising  hereunder  or, except as provided in Section
10.01, to institute,  conduct or defend any litigation  hereunder or in relation
hereto at the  request,  order or  direction  of any of the  Certificateholders,
pursuant to the  provisions of this  Agreement,  unless such  Certificateholders
shall have offered to the Trustee  reasonable  security or indemnity against the
costs,  expenses and liabilities  which may be incurred therein or thereby;  the
Trustee shall not be 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 shall have reasonable grounds
for believing  that repayment of such funds or adequate  indemnity  against such
risk or liability is not  reasonably  assured to it;  nothing  contained  herein
shall, however, relieve the Trustee of the obligation, upon the occurrence of an
Event of Default  which has not been cured,  to exercise  such of the rights and
powers  vested in it by this  Agreement,  and to use the same degree of care and
skill in their  exercise  as a  prudent  man  would  exercise  or use  under the
circumstances in the conduct of his own affairs;

                  (iv) the Trustee shall not be personally liable for any action
reasonably 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;




<PAGE>
<PAGE>
                                     -134-


                  (v) prior to the  occurrence of an Event of Default  hereunder
and after the  curing of all  Events of  Default  which may have  occurred,  the
Trustee shall not be bound to make any  investigation  into the 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 the security afforded to it by
the terms of this  Agreement,  the  Trustee  may  require  reasonable  indemnity
against such expense or liability as a condition to 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 or attorneys; and

                  (vii)  the  Trustee  shall not be  responsible  for any act or
omission of the Master Servicer or the Special  Servicer  (unless the Trustee is
acting as Master Servicer or the Special Servicer) or the Depositor.

                  SECTION 8.03. Trustee Not Liable for Validity or Sufficiency 
                                of Certificates or Mortgage Loans.

                  The recitals  contained herein and in the Certificates,  other
than the statements attributed to the Trustee in Article II and Section 8.13 and
the  signature of the  Certificate  Registrar and the  Authenticating  Agent set
forth on each outstanding  Certificate,  shall be taken as the statements of the
Depositor or the Master  Servicer or the Special  Servicer,  as the case may be,
and the Trustee assumes no  responsibility  for their  correctness.  The Trustee
makes no  representations  as to the validity or  sufficiency  of this Agreement
(other than as  specifically  set forth in Section  8.13) or of any  Certificate
(other than as to the  signature  of the  Trustee  set forth  thereon) 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  issued to it or
of the proceeds of such Certificates, or for the use or application of any funds
paid to the Depositor in respect of the  assignment of the Mortgage Loans to the
Trust Fund, or any funds deposited in or withdrawn from the Certificate  Account
or any other account by or on behalf of the  Depositor,  the Master  Servicer or
the Special  Servicer.  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 the Depositor, the Master Servicer or the
Special  Servicer,  and accepted by the Trustee in good faith,  pursuant to this
Agreement.

                  SECTION 8.04. Trustee May Own Certificates.

                  The Trustee or any agent of the Trustee,  in its individual or
any other  capacity.  may become the owner or pledgee of  Certificates  with the
same rights it would have if it were not Trustee or such agent.



<PAGE>
<PAGE>
                                     -135-


                  SECTION 8.05. Fees and Expenses of Trustee; Indemnification 
                                of Trustee.

                  (a) On each Distribution Date, the Trustee shall withdraw from
the  Distribution  Account,  prior to any  distributions to be made therefrom to
Certificateholders  on such date, and to itself all earned but unpaid  Trustee's
Fees in respect of the Mortgage Loans and any REO Loans, as compensation for all
services  rendered by the Trustee in the execution of the trusts hereby  created
and in the  exercise  and  performance  of any of the  powers  and duties of the
Trustee  hereunder.  As to each  Mortgage  Loan and REO Loan,  the Trustee's Fee
shall accrue from time to time at the Trustee Fee Rate,  whether or not interest
is actually  collected on each  Mortgage  Loan and REO Loan, on the basis of the
same  principal  amount and for the same  period  respecting  which any  related
interest  payment  due on such  Mortgage  Loan or deemed due on such REO Loan is
computed. The Trustee's Fees (which shall not be limited by any provision of law
in regard to the compensation of a trustee of an express trust) shall constitute
the Trustee's sole compensation for such services to be rendered by it.

                  (b) The Trustee and any director,  officer,  employee or agent
of the Trustee shall be entitled to be indemnified  for and held harmless by the
Trust Fund against any loss,  liability or  reasonable  "out-of-pocket"  expense
(including,  without  limitation,  costs  and  expenses  of  litigation,  and of
investigation,  counsel fees, damages, judgments and amounts paid in settlement)
arising  out  of,  or  incurred  in  connection   with  this  Agreement  or  the
Certificates;  provided  that  neither  the  Trustee  nor any of the other above
specified Persons shall be entitled to indemnification  pursuant to this Section
8.05(b)  for (1) any  expense or  liability  specifically  required  to be borne
thereby  pursuant to the terms  hereof,  or (2) any loss,  liability  or expense
incurred  by reason of  willful  misfeasance,  bad  faith or  negligence  in the
performance of the Trustee's  obligations and duties hereunder,  or as may arise
from a breach of any  representation,  warranty or covenant of the Trustee  made
herein.  The provisions of this Section 8.05(b) shall survive any resignation or
removal of the Trustee and appointment of a successor trustee.

                  SECTION 8.06. Eligibility Requirements for Trustee.

                  The Trustee  hereunder shall at all times be an association or
a corporation  organized and doing  business under the laws of the United States
of America or any State  thereof or the District of Columbia,  authorized  under
such laws to exercise trust powers,  having a combined capital and surplus of at
least $100,000,000 and subject to supervision or examination by federal or state
authority.  If such association or corporation publishes reports of condition at
least  annually,  pursuant  to  law  or to the  requirements  of  the  aforesaid
supervising  or examining  authority,  then for the purposes of this Section the
combined capital and surplus of such association or corporation  shall be deemed
to be its combined capital and surplus as set forth in its most recent report of
condition  so  published.  The Trustee  shall at all times  maintain a long-term
unsecured debt rating of at least "A" by each Rating Agency or such other rating
that shall not result in the  qualification,  downgrading  or  withdrawal of the
rating or ratings  assigned to one or more Classes of the Certificates by either
Rating  Agency.  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;
provided that if the Trustee shall cease to be so eligible  because its combined



<PAGE>
<PAGE>
                                     -136-


capital  and  surplus  is no  longer  at  least  $100,000,000  or its  long-term
unsecured debt rating no longer conforms to the  requirements of the immediately
preceding  sentence,  and if the Trustee proposes to the other parties hereto to
enter into an agreement with (and reasonably acceptable to) each of them, and if
in light of such  agreement  the  Trustee's  continuing  to act in such capacity
would not (as  evidenced in writing by each Rating  Agency)  cause either Rating
Agency to qualify,  downgrade  or withdraw  any rating  assigned  thereby to any
Class of  Certificates,  then upon the execution and delivery of such  agreement
the Trustee shall not be required to resign,  and may continue in such capacity,
for so long as  none of the  ratings  assigned  by the  Rating  Agencies  to the
Certificates  is adversely  affected  thereby.  The  corporation  or association
serving as Trustee may have  normal  banking  and trust  relationships  with the
Depositor,  the Master  Servicer,  the  Special  Servicer  and their  respective
Affiliates.

                  SECTION 8.07. Resignation and Removal of Trustee.

                  (a) The Trustee may at any time resign and be discharged  from
the trusts hereby created by giving written notice thereof to the Depositor, the
Master  Servicer,  the  Special  Servicer  and to all  Certificateholders.  Upon
receiving such notice of resignation, the Master Servicer shall promptly appoint
a successor  trustee  acceptable  to the  Depositor  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
Depositor,  the  Special  Servicer  and  the  Certificateholders  by the  Master
Servicer. 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.

                  (b) 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 the Master  Servicer,  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,  or if the Trustee  shall fail,  if the Trustee is the Paying Agent
(other  than by reason of the  failure  of either  the  Master  Servicer  or the
Special  Servicer to timely perform its obligations  hereunder or as a result of
other circumstances beyond the Trustee's reasonable control),  to timely deliver
any current or revised Distribution Date Statement, Collection Report or Updated
Mortgage Loan Schedule  required by Section 4.02 and such failure shall continue
unremedied  for a period of five days, or if the Paying Agent (if different from
the Trustee) fails to make  distributions  required pursuant to Sections 3.05(b)
or 4.01) then the  Depositor  may remove the  Trustee  and  appoint a  successor
trustee acceptable to the Master Servicer 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 Master
Servicer, the Special Servicer and the Certificateholders by the Depositor.

                  (c) 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  



<PAGE>
<PAGE>
                                     -137-


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
Master Servicer, 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 Depositor, the Special Servicer and the remaining  Certificateholders by the
successor so appointed.

                  (d) Any  resignation or removal of the Trustee and appointment
of a successor  trustee  pursuant to any of the  provisions of this Section 8.07
shall not become  effective  until  acceptance of  appointment  by the successor
trustee as provided in Section 8.08.

                  SECTION 8.08. Successor Trustee.

                  (a) Any  successor  trustee  appointed  as provided in Section
8.07  shall  execute,  acknowledge  and  deliver  to the  Depositor,  the Master
Servicer,  the Special  Servicer and to its  predecessor  trustee an  instrument
accepting such appointment  hereunder,  and thereupon the resignation or removal
of the predecessor  trustee shall become  effective and such successor  trustee,
without any further act, deed or conveyance,  shall become fully vested with all
the rights,  powers, duties and obligations of its predecessor  hereunder,  with
the like  effect as if  originally  named as  trustee  herein.  The  predecessor
trustee shall deliver to the  successor  trustee all Mortgage  Files and related
documents and statements held by it hereunder  (other than any Mortgage Files at
the time held on its behalf by a  Custodian,  which  Custodian  shall become the
agent of the successor  trustee),  and the Depositor,  the Master Servicer,  the
Special  Servicer and the  predecessor  trustee  shall  execute and deliver such
instruments and do such other things as may reasonably be required to more fully
and certainly vest and confirm in the successor trustee all such rights, powers,
duties and  obligations,  and to enable  the  successor  trustee to perform  its
obligations hereunder.

                  (b) No successor trustee shall accept  appointment as provided
in this  Section  8.08,  unless at the time of such  acceptance  such  successor
trustee shall be eligible under the provisions of Section 8.06.

                  (c) Upon  acceptance of appointment by a successor  trustee as
provided in this Section 8.08,  such successor  trustee shall mail notice of the
succession   of   such   trustee    hereunder   to   the   Depositor   and   the
Certificateholders.

                  SECTION 8.09. Merger or Consolidation of Trustee.

                  Any entity into which the  Trustee may be merged or  converted
or with which it may be  consolidated  or any entity  resulting from any merger,
conversion or consolidation to which the Trustee shall be a party, or any entity
succeeding  to the  corporate  trust  business  of  the  Trustee,  shall  be the
successor of the Trustee hereunder, provided such entity 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.




<PAGE>
<PAGE>
                                     -138-


                  SECTION 8.10. Appointment of Co-Trustee or Separate Trustee.

                  (a)  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 Master 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
Master  Servicer and the Trustee may consider  necessary  or  desirable.  If the
Master Servicer shall not have joined in such  appointment  within 15 days after
the  receipt  by it of a  request  to do so, or in case an Event of  Default  in
respect of the  Master  Servicer  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.

                  (b) 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  (whether as Trustee hereunder or
as  successor to the Master  Servicer or the Special  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.

                  (c) 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 trusts  conferred,  shall be vested  with the estates or
property  specified in its  instrument of  appointment,  either jointly with the
Trustee or separately, as may be provided therein, subject to all the provisions
of this  Agreement,  specifically  including  every  provision of this Agreement
relating to the conduct of, affecting the liability of, or affording  protection
to, the Trustee. Every such instrument shall be filed with the Trustee.

                  (d) 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 



<PAGE>
<PAGE>
                                     -139-


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.

                  (e) The appointment of a co-trustee or separate  trustee under
this   Section   8.10  shall  not   relieve   the  Trustee  of  its  duties  and
responsibilities hereunder.

                  SECTION 8.11. Appointment of Custodians.

                  The Trustee may appoint at the  Trustee's  expense one or more
Custodians  to hold all or a  portion  of the  Mortgage  Files as agent  for the
Trustee.  Each  Custodian  shall  be a  depository  institution  supervised  and
regulated by a federal or state banking  authority,  shall have combined capital
and surplus of at least  $10,000,000,  shall be  qualified to do business in the
jurisdiction  in which it holds any Mortgage File and shall not be the Depositor
or any Affiliate of the Depositor.  Neither the Master  Servicer nor the Special
Servicer  shall have any duty to verify that any such  Custodian is qualified to
act as such in  accordance  with the preceding  sentence.  The Trustee may enter
into agreements to appoint a Custodian which is not the Trustee,  provided that,
such agreement:  (i) is consistent with this Agreement in all material  respects
and  requires  the  Custodian  to comply  with this  Agreement  in all  material
respects  and  requires  the  Custodian  to  comply  with all of the  applicable
conditions  of this  Agreement;  (ii) provides that if the Trustee shall for any
reason no longer act in the capacity of Trustee  hereunder  (including,  without
limitation,  by reason of an Event of Default),  the Trustee or its designee may
thereupon assume all of the rights and, except to the extent they arose prior to
the date of  assumption,  obligations  of the Custodian  under such agreement or
alternatively, may terminate such agreement without cause and without payment of
any penalty or  termination  fee;  and (iii) does not permit the  Custodian  any
rights of indemnification that may be satisfied out of assets of the Trust Fund.
The appointment of one or more Custodians shall not relieve the Trustee from any
of its obligations  hereunder,  and the Trustee shall remain responsible for all
acts and omissions of any Custodian. The initial Custodian shall be the Trustee.
Notwithstanding anything herein to the contrary, if the Trustee is no longer the
Custodian,   any  provision  or  requirement  herein  requiring  notice  or  any
information or  documentation to be provided to the Custodian shall be construed
to require that such notice,  information  or documents  also be provided to the
Trustee.

                  SECTION 8.12. Appointment of Authenticating Agents.

                  (a) The Trustee may appoint one or more Authenticating Agents,
which  shall be  authorized  to act on behalf of the  Trustee in  authenticating
Certificates.  Each  Authenticating  Agent must be organized and doing  business
under the laws of the United States of America or of any State, authorized under
such laws to do a trust  business,  have a combined  capital  and  surplus of at
least  $15,000,000,  and be subject to  supervision or examination by federal or
state  authorities.  Each  Authenticating  Agent  shall be  subject  to the same
obligations,  standard of care,  protection and  indemnities as would be imposed
on, or would protect,  the Trustee hereunder.  The initial  Authenticating Agent
shall be the Trustee.  Notwithstanding  anything herein to the contrary,  if the
Trustee is no longer the  Authenticating  Agent,  any  provision or  requirement
herein  requiring  notice or any information or  



<PAGE>
<PAGE>
                                     -140-


documentation to be provided to the  Authenticating  Agent shall be construed to
require that such notice,  information or documentation  also be provided to the
Trustee.

                  (b) Any  Person  into  which any  Authenticating  Agent may be
merged  or  converted  or  with  which  it may be  consolidated,  or any  Person
resulting  from  any  merger,   conversion,   or   consolidation  to  which  any
Authenticating Agent shall be a party, or any Person succeeding to the corporate
agency  business  of  any  Authenticating   Agent,  shall  continue  to  be  the
Authenticating Agent without the execution or filing of any paper or any further
act on the part of the Trustee or the Authenticating Agent.

                  (c) Any Authenticating  Agent may at any time resign by giving
at least 30 days' advance  written  notice of  resignation  to the Trustee,  the
Certificate  Registrar,  the  Master  Servicer,  the  Special  Servicer  and the
Depositor.   The  Trustee  may  at  any  time   terminate   the  agency  of  any
Authenticating   Agent  by  giving   written   notice  of  termination  to  such
Authenticating  Agent,  the Master Servicer,  the Certificate  Registrar and the
Depositor. Upon receiving a notice of resignation or upon such a termination, or
in case at any time any  Authenticating  Agent  shall  cease to be  eligible  in
accordance  with the  provisions of this Section 8.12, the Trustee may appoint a
successor  Authenticating  Agent,  in which case the Trustee shall given written
notice of such appointment to the Master Servicer, the Certificate Registrar and
the  Depositor  and shall  mail  notice of such  appointment  to all  Holders of
Certificates; provided, however, that no successor Authenticating Agent shall be
appointed  unless  eligible  under the  provisions  of this  Section  8.12.  Any
successor  Authenticating  Agent upon  acceptance of its  appointment  hereunder
shall become vested with all the rights,  powers, duties and responsibilities of
its  predecessor  hereunder,   with  like  effect  as  if  originally  named  as
Authenticating  Agent.  No  Authenticating  Agent shall have  responsibility  or
liability for any action taken by it as such at the direction of the Trustee.

                  SECTION 8.13. Appointment of Paying Agent.

                  The  Trustee  may  appoint a Paying  Agent for the  purpose of
making distributions to  Certificateholders  hereunder.  The Trustee shall cause
such Paying Agent to execute and deliver to the Trustee an  instrument  in which
such Paying  Agent shall agree with the Trustee that such Paying Agent will hold
all sums held by it for the payment to Certificateholders in an Eligible Account
in trust for the benefit of the  Certificateholders  entitled thereto until such
sums shall be paid to the Certificateholders.  All funds remitted by the Trustee
or the  Master  Servicer  to any such  Paying  Agent for the  purpose  of making
distributions shall be paid to  Certificateholders on each Distribution Date and
any  amounts  not so paid shall be  returned  on such  Distribution  Date to the
Trustee or the Master  Servicer,  as applicable.  If the Paying Agent is not the
Trustee or the Master  Servicer,  the Trustee or the Master Servicer shall remit
to the Paying Agent on the Business Day prior to each Distribution Date, by wire
transfer in  immediately  available  funds,  the funds to be distributed on such
Distribution  Date.  Any Paying Agent shall be either a bank or trust company or
otherwise authorized under law to exercise corporate trust powers and shall have
a rating of at least "A" by each of Fitch and Standard & Poor's. The Trustee may
enter  into  agreements  to  appoint a Paying  Agent  which is not the  Trustee,
provided  that,  such  agreement:  (i) is consistent  with 



<PAGE>
<PAGE>
                                     -141-


this Agreement in all material  respects and requires the Paying Agent to comply
with this  Agreement in all  material  respects and requires the Paying Agent to
comply with all of the applicable  conditions of this  Agreement;  (ii) provides
that if the  Trustee  shall  for any  reason  no  longer  act in the of  Trustee
hereunder (including, without limitation, by reason of an Event of Default), the
Trustee or its designee may  thereupon  assume all of the rights and,  except to
the extent they arose prior to the date of assumption, obligations of the Paying
Agent under such  agreement  or  alternatively,  may  terminate  such  agreement
without cause and without  payment of any penalty or termination  fee; and (iii)
does not  permit  the Paying  Agent any  rights of  indemnification  that may be
satisfied out of assets of the Trust Fund.  The  appointment of any Paying Agent
shall not relieve the Trustee  from any of its  obligations  hereunder,  and the
Trustee shall remain responsible for all acts and omissions of any Paying Agent.
The initial Paying Agent shall be the Trustee.  Notwithstanding  anything herein
to the  contrary,  if the  Trustee is no longer the  Authenticating  Agent,  any
provision  or  requirement  herein  requiring  notice or any  information  to be
provided to the  Authenticating  Agent shall be  construed  to require that such
notice, information or documentation also be provided to the Trustee.

                  SECTION 8.14. Appointment of REMIC Administrators.

                  (a) The Trustee may appoint one or more REMIC  Administrators,
which  shall be  authorized  to act on behalf of the Trustee in  performing  the
functions set forth in Sections 3.17 and 10.01 herein.  Each REMIC Administrator
must be acceptable to the Trustee and must be organized and doing business under
the laws of the  United  States of  America  or of any State and be  subject  to
supervision or examination by federal or state authorities.

                  (b) Any  Person  into  which  any REMIC  Administrator  may be
merged  or  converted  or  with  which  it may be  consolidated,  or any  Person
resulting  from any  merger,  conversion,  or  consolidation  to which any REMIC
Administrator shall be a party, or any Person succeeding to the corporate agency
business  of  any  REMIC   Administrator,   shall   continue  to  be  the  REMIC
Administrator without the execution or filing of any paper or any further act on
the part of the Trustee or the REMIC Administrator.

                  (c) Any REMIC  Administrator  may at any time resign by giving
at least 30 days' advance  written  notice of  resignation  to the Trustee,  the
Certificate  Registrar,  the Paying  Agent,  the Master  Servicer,  the  Special
Servicer and the Depositor.  The Trustee may at any time terminate the agency of
any REMIC  Administrator  by giving  written notice of termination to such REMIC
Administrator  ,  the  Master  Servicer,   the  Certificate  Registrar  and  the
Depositor. Upon receiving a notice of resignation or upon such a termination, or
in case at any time any  REMIC  Administrator  shall  cease  to be  eligible  in
accordance  with the  provisions of this Section 8.14, the Trustee may appoint a
successor  REMIC  Administrator,  in which case the Trustee  shall given written
notice of such  appointment  to the Master  Servicer and the Depositor and shall
mail  notice of such  appointment  to all  Holders  of  Certificates;  provided,
however,  that no  successor  REMIC  Administrator  shall  be  appointed  unless
eligible  under  the  provisions  of this  Section  8.14.  Any  successor  REMIC
Administrator  upon acceptance of its appointment  hereunder shall become vested
with all the rights,  powers,  duties 



<PAGE>
<PAGE>
                                     -142-


and  responsibilities  of its  predecessor  hereunder,  with  like  effect as if
originally  named as REMIC  Administrator.  No REMIC  Administrator  shall  have
responsibility  or liability for any action taken by it as such at the direction
of the Trustee.

                  SECTION 8.15. Access to Certain Information.

                  The Trustee shall afford to the Master  Servicer,  the Special
Servicer and the  Depositor,  and to the OTS, the FDIC and any other  banking or
insurance   regulatory   authority   that  may  exercise   authority   over  any
Certificateholder,  access to any  documentation  regarding  the Mortgage  Loans
within its control  that may be required to be provided by this  Agreement or by
applicable  law.  Such  access  shall be afforded  without  charge but only upon
reasonable prior written request and during normal business hours at the offices
of the Trustee designated by it.

                  SECTION 8.16. Representations and Warranties of Trustee.

                  The  Trustee  hereby  represents  and  warrants  to the Master
Servicer,  the Special  Servicer  and the  Depositor  and for the benefit of the
Certificateholders, as of the Closing Date, that:

                  (i)  The  Trustee  is  a  national  banking  association  duly
organized,  validly  existing and in good standing  under the laws of the United
States of America.

                  (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  articles  of  incorporation  and
by-laws 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)   Except  to  the  extent   that  the  laws  of  certain
jurisdictions  in which any part of the Trust Fund may be located require that a
co-trustee or separate trustee be appointed to act with respect to such property
as contemplated by Section 8.10, 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 other parties  hereto,  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,
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 



<PAGE>
<PAGE>
                                     -143-


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 that, if determined  adversely to the
Trustee, would prohibit the Trustee from entering into this Agreement or, in the
Trustee's  good  faith and  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.

                  (vii) Any  consent,  approval,  authorization  or order of any
court or  governmental  agency or body required for the execution,  delivery and
performance  by the Trustee of or compliance by the Trustee with this  Agreement
or the consummation of the transactions  contemplated by this Agreement has been
obtained and is effective.

                  SECTION 8.17. Reports to the Securities and Exchange 
                                Commission; Available Information.

                  (a) The Depositor  shall  prepare for filing,  and the Trustee
shall  execute,  on behalf of the Trust Fund,  and file with the  Securities and
Exchange Commission, any and all reports,  statements and information respecting
the Trust Fund  and/or the  Certificates  required  to be filed on behalf of the
Trust Fund under the Exchange  Act.  The  Depositor  shall  promptly  file,  and
exercise  its  reasonable  best  efforts  to  obtain a  favorable  response  to,
no-action requests to, or requests for other appropriate  exemptive relief from,
the  Securities  and  Exchange  Commission  regarding  the usual  and  customary
exemption from certain reporting  requirements  granted to issuers of securities
similar to the Certificates. The Depositor agrees to indemnify and hold harmless
the Trustee with respect to any liability  arising from the Trustee's  execution
of such reports, statements and information that contain errors or omissions.

                  (b) The Master Servicer shall maintain at its office primarily
responsible  for  administration  of the Trust Fund and shall,  upon  reasonable
advance  notice,  make available  during normal business hours for review by the
Depositor,  each  Underwriter,  any  Holder  of  a  Certificate  or  any  Person
identified to the Master Servicer as a prospective  transferee of a Certificate,
originals  or  copies  of the  following  items:  (i) in the case of a Holder or
prospective  transferee of a Non-Registered  Certificate,  any private placement
memorandum or other  disclosure  document  relating to the  Certificates of such
Class,  in the  form  most  recently  provided  to the  Master  Servicer  by the
Depositor or by any Person  designated by the  Depositor;  and (ii) in all cases
(A) this  Agreement and any  amendments  hereto entered into pursuant to Section
11.01, (B) all statements delivered to  Certificateholders of the relevant Class
pursuant  to  Section   4.02(a)  since  the  Closing  Date,  (C)  all  Officers'
Certificates  delivered by the Master  Servicer and the Special  Servicer to the
Trustee since the Closing Date pursuant to Section  3.13,  (D) all  accountants'
reports caused to be delivered by the Master  



<PAGE>
<PAGE>
                                     -144-


Servicer and the Special Servicer to the Trustee since the Closing Date pursuant
to Section 3.14, (E) the most recent  inspection  report prepared by the Special
Servicer or the Master  Servicer and delivered to the Master Servicer in respect
of each  Mortgaged  Property  pursuant to Section  3.12(a),  (F) the most recent
annual operating  statement and rent roll of each related Mortgaged Property and
financial  statements of the related Mortgagor  collected by the Master Servicer
or the  Special  Servicer  and  delivered  to the  Trustee  pursuant  to Section
3.12(b),  together with the  accompanying  written reports to be prepared by the
Master  Servicer or the Special  Servicer,  as the case may be, and delivered to
the  Trustee  pursuant to Section  3.12(b),  (G) any and all notices and reports
delivered to the Master  Servicer with respect to any  Mortgaged  Property as to
which the  environmental  testing  contemplated by Section 3.09(c) revealed that
any of the  conditions  set forth in  clauses  (A)(i)  and  (A)(ii) of the first
sentence thereof was not satisfied,  (H) all Updated Mortgage Loan Schedules and
Collection  Reports  delivered by the Master  Servicer to the Trustee  since the
Closing Date pursuant to Sections 3.12(c) and 4.02(b), respectively, (I) any and
all  modifications,  waivers  and  amendments  of the terms of a  Mortgage  Loan
entered into or consented to by the Master Servicer or the Special  Servicer and
delivered to the Trustee pursuant to Section 3.20, and (J) any and all Officers'
Certificates  and other evidence  delivered to the Trustee to support the Master
Servicer's or the Special Servicer's, as the case may be, determination that any
Advance was or, if made, would be, a Nonrecoverable Advance. The Master Servicer
shall make available  copies of any and all of the foregoing  items upon request
of any of the parties set forth in the previous  sentence;  however,  the Master
Servicer shall be permitted to require  payment of a sum sufficient to cover the
reasonable costs and expenses of providing such copies.





<PAGE>
<PAGE>
                                     -145-



                                   ARTICLE IX

                                   TERMINATION

                  SECTION 9.01. Termination Upon Repurchase or Liquidation of 
                                All Mortgage Loans.

                  Subject to  Section  9.02,  the Trust Fund and the  respective
obligations  and  responsibilities  under this Agreement of the  Depositor,  the
Master  Servicer,   the  Special  Servicer  and  the  Trustee  (other  than  the
obligations of the Paying Agent on behalf of the Trustee to provide for and make
payments to  Certificateholders  as hereafter  set forth) shall  terminate  upon
payment (or provision for payment) (i) to the  Certificateholders of all amounts
held by or on behalf of the Trustee and required  hereunder to be so paid on the
Distribution  Date  following  the  earlier to occur of (A) the  purchase by the
Depositor  or the Master  Servicer of all  Mortgage  Loans and each REO Property
remaining in REMIC I at a price equal to (1) the aggregate Purchase Price of all
the Mortgage Loans included in REMIC I, plus (2) the appraised value of each REO
Property,  if any,  included in REMIC I, such  appraisal  to be  conducted by an
Independent  Appraiser  selected  by the Master  Servicer  and  approved  by the
Trustee, minus (3) if the purchaser is the Master Servicer, the aggregate amount
of unreimbursed Advances made by the Master Servicer, together with any interest
accrued and payable to the Master Servicer in respect of  unreimbursed  Advances
in accordance with Sections  3.03(d) and 4.03(d) and any unpaid Master Servicing
Fees  remaining  outstanding  (which  items shall be deemed to have been paid or
reimbursed to the Master Servicer in connection with such purchase), and (B) the
final payment or other  liquidation (or any advance with respect thereto) of the
last  Mortgage  Loan or REO  Property  remaining  in  REMIC  I,  and (ii) to the
Trustee, the Master Servicer, the Special Servicer and the officers,  directors,
employees  and agents of each of them of all  amounts  which may have become due
and owing to any of them hereunder;  provided,  however,  that in no event shall
the trust created  hereby  continue  beyond the  expiration of 21 years from the
death of the last survivor of the  descendants  of Joseph P.  Kennedy,  the late
ambassador of the United  States to the Court of St.  James,  living on the date
hereof.

                  The  Depositor or the Master  Servicer may at its option elect
to purchase all of the Mortgage Loans and each REO Property remaining in REMIC I
as  contemplated  by clause (i) of the  preceding  paragraph  by giving  written
notice  to the  other  parties  hereto  no  later  than  60  days  prior  to the
anticipated date of purchase;  provided,  however, that (i) the aggregate Stated
Principal Balance of the Mortgage Pool at the time of such election is less than
1% of the  aggregate  Cut-off Date Balance of the Mortgage Pool set forth in the
Preliminary Statement,  and (ii) the Master Servicer shall not have the right to
effect  such a purchase  if,  within 30 days  following  the  Master  Servicer's
delivery of a notice of election pursuant to this paragraph, the Depositor shall
give notice of its election to purchase  all of the Mortgage  Loans and each REO
Property  remaining  in REMIC I and shall  thereafter  effect  such  purchase in
accordance  with the terms  hereof.  If the Trust  Fund is to be  terminated  in
connection with the Master Servicer's or the Depositor's  purchase of all of the
Mortgage Loans and each REO Property  remaining in REMIC I, the Master  Servicer
or the Depositor,  as applicable,  shall 



<PAGE>
<PAGE>
                                     -146-


deliver to the Paying  Agent for deposit in the  Distribution  Account not later
than the P&I Advance Date relating to the  Distribution  Date on which the final
distribution on the Certificates is to occur an amount in immediately  available
funds equal to the  above-described  purchase  price.  In  addition,  the Master
Servicer shall transfer to the  Distribution  Account all amounts required to be
transferred  thereto  on such P&I  Advance  Date  from the  Certificate  Account
pursuant to the first  paragraph  of Section  3.04(b),  together  with any other
amounts on deposit in the  Certificate  Account that would otherwise be held for
future  distribution.  Upon  confirmation that such final deposit has been made,
the Trustee shall release or cause to be released to the Master  Servicer or the
Depositor,  as applicable,  the Mortgage Files for the remaining  Mortgage Loans
and shall execute all assignments,  endorsements and other instruments furnished
to it by the  Master  Servicer  or the  Depositor,  as  applicable,  as shall be
necessary to effectuate transfer of the Mortgage Loans and REO Properties to the
Master  Servicer  (or its  designee) or the  Depositor  (or its  designees),  as
applicable.  Any transfer of Mortgage  Loans to the  Depositor  pursuant to this
paragraph shall be on a servicing-released basis.

                  Notice  of any  termination  shall  be given  promptly  by the
Trustee by letter to  Certificateholders  mailed (a) if such  notice is given in
connection  with the Master  Servicer's or Depositor's  purchase of the Mortgage
Loans and each REO Property  remaining in REMIC I, 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, (ii) the amount of
any such final  payment and (iii) that the Record Date  otherwise  applicable to
such  Distribution  Date  is not  applicable,  payments  being  made  only  upon
presentation and surrender of the Certificates at the offices of the Certificate
Registrar or such other location therein designated. The Trustee shall give such
notice to the Master  Servicer,  the Special  Servicer and the  Depositor at the
time such notice is given to Certificateholders.

                  Upon  presentation  and surrender of the  Certificates  by the
Certificateholders  on the final  Distribution  Date,  the  Paying  Agent  shall
distribute  to  each   Certificateholder  so  presenting  and  surrendering  its
Certificates such Certificateholder's Percentage Interest of that portion of the
amounts  then on deposit  in the  Distribution  Account  that are  allocable  to
payments on the Class of Certificates so presented and  surrendered.  Amounts on
deposit in the Distribution Account as of the final Distribution Date, exclusive
of any portion  thereof that would be payable to any Person in  accordance  with
clauses  (ii)  through  (vi) of Section  3.05(b),  and further  exclusive of any
portion  thereof  that  represents  Prepayment  Premiums  and Yield  Maintenance
Charges,  shall be allocated in the following order of priority, in each case to
the extent of remaining available funds:

                  (i) to  distributions of interest to the Holders of the Senior
         Certificates and the Class IO Certificates,  in an amount equal to, and
         pro rata in accordance with, all Distributable  Certificate Interest in
         respect  of  each  Class  of  Senior  Certificates  and  the  



<PAGE>
<PAGE>
                                     -147-


         Class  IO Certificates  for such  Distribution  Date and, to the extent
         not previously paid, for all prior Distribution Dates;

                  (ii) to distributions of principal to the holders of the Class
         A-PO  Certificates  with respect to each Discount  Mortgage Loan, in an
         amount  (not to exceed  the Class  Principal  Balance of the Class A-PO
         Certificates  outstanding  immediately prior to such Distribution Date)
         equal to: (x) a portion of each  payment or in respect of  principal on
         such  Discount  Mortgage  Loan  equal  to the  amount  of such  payment
         multiplied  by the Class A-PO Fraction and (y) the product of the Class
         A-PO Fraction for such Discount  Mortgage Loan and any Realized  Losses
         and Additional Trust Fund Expenses with respect to the related Discount
         Mortgage Loan that were realized during the related  Collection Period,
         to the extent such Realized  Losses and Additional  Trust Fund Expenses
         have not been  allocated  to the Class A-PO  Certificates  pursuant  to
         Section 4.04 herein;

                  (iii) to  distributions  of  principal  to the  Holders of the
         Class  A-1  Certificates,  in an amount  equal to the  Class  Principal
         Balance of the Class A-1 Certificates  outstanding immediately prior to
         such Distribution Date;

                  (iv) to distributions of principal to the Holders of the Class
         A-2 Certificates,  in an amount equal to the Class Principal Balance of
         the  Class  A-2  Certificates  outstanding  immediately  prior  to such
         Distribution Date;

                  (v) to  distributions of principal to the Holders of the Class
         A-3 Certificates,  in an amount equal to the Class Principal Balance of
         the  Class  A-3  Certificates  outstanding  immediately  prior  to such
         Distribution Date;

                  (vi) to  distributions  to the Holders of the Class A-1, Class
         A-2 and Class A-3 Certificates,  in an amount equal to, and pro rata in
         accordance with all Realized Losses and Additional  Trust Fund Expenses
         previously   allocated   to  such  Classes  of   Certificates   and  in
         reimbursement  of,  all  Realized  Losses  and  Additional  Trust  Fund
         Expenses,  if any, previously allocated to such Classes of Certificates
         and not previously reimbursed;

                  (vii) to distributions of interest to the Holders of the Class
         B  Certificates  in an amount  equal to all  Distributable  Certificate
         Interest in respect of such Class of Certificates for such Distribution
         Date and, to the extent not previously paid, for all prior Distribution
         Dates;

                  (viii) to  distributions  of  principal  to the Holders of the
         Class B Certificates, in an amount equal to the Class Principal Balance
         of the  Class B  Certificates  outstanding  immediately  prior  to such
         Distribution Date;

                  (ix)  to   distributions   to  the  Holders  of  the  Class  B
         Certificates,  in an amount  equal to,  and in  reimbursement  of,  all
         Appraisal   Reduction   Amount   Shortfalls  and  



<PAGE>
<PAGE>
                                     -148-


         Realized  Losses and Additional Trust Fund Expenses, if any, previously
         allocated to the Class B Certificates and not previously reimbursed;

                  (x) to distributions of interest to the Holders of the Class C
         Certificates  in an  amount  equal  to  all  Distributable  Certificate
         Interest in respect of such Class of Certificates for such Distribution
         Date and, to the extent not previously paid, for all prior Distribution
         Dates;

                  (xi) to distributions of principal to the Holders of the Class
         C Certificates,  in an amount equal to the Class  Principal  Balance of
         the  Class  C  Certificates   outstanding  immediately  prior  to  such
         Distribution Date;

                  (xii)  to   distributions  to  the  Holders  of  the  Class  C
         Certificates,  in an amount  equal to,  and in  reimbursement  of,  all
         Appraisal   Reduction   Amount   Shortfalls  and  Realized  Losses  and
         Additional  Trust Fund Expenses,  if any,  previously  allocated to the
         Class C Certificates and not previously reimbursed;

                  (xiii) to  distributions  of  interest  to the  Holders of the
         Class  D  Certificates,   in  an  amount  equal  to  all  Distributable
         Certificate  Interest in respect of the Class D  Certificates  for such
         Distribution Date and, to the extent not previously paid, for all prior
         Distribution Dates;

                  (xiv) to  distributions  of  principal  to the  Holders of the
         Class D Certificates, in an amount equal to the Class Principal Balance
         of the  Class D  Certificates  outstanding  immediately  prior  to such
         Distribution Date;

                  (xv)  to   distributions   to  the  Holders  of  the  Class  D
         Certificates,  in an amount  equal to,  and in  reimbursement  of,  all
         Appraisal   Reduction   Amount   Shortfalls  and  Realized  Losses  and
         Additional  Trust Fund Expenses,  if any,  previously  allocated to the
         Class D Certificates and not previously reimbursed;

                  (xvi) to distributions of interest to the Holders of the Class
         E  Certificates,  in an amount equal to all  Distributable  Certificate
         Interest in respect of the Class E Certificates  for such  Distribution
         Date and, to the extent not previously paid, for all prior Distribution
         Dates;

                  (xvii) to  distributions  of  principal  to the Holders of the
         Class E Certificates, in an amount equal to the Class Principal Balance
         of the  Class E  Certificates  outstanding  immediately  prior  to such
         Distribution Date;

                  (xviii)  to  distributions  to  the  Holders  of the  Class  E
         Certificates,  in an amount  equal to,  and in  reimbursement  of,  all
         Appraisal   Reduction   Amount   Shortfalls  and  Realized  Losses  and
         Additional  Trust Fund Expenses,  if any,  previously  allocated to the
         Class E Certificates and not previously reimbursed;




<PAGE>
<PAGE>
                                     -149-


                  (xix) to distributions of interest to the Holders of the Class
         F  Certificates,  in an amount equal to all  Distributable  Certificate
         Interest in respect of the Class F Certificates  for such  Distribution
         Date and, to the extent not previously paid, for all prior Distribution
         Dates;

                  (xx) to distributions of principal to the Holders of the Class
         F Certificates,  in an amount equal to the Class  Principal  Balance of
         the  Class  F  Certificates   outstanding  immediately  prior  to  such
         Distribution Date;

                  (xxi)  to   distributions  to  the  Holders  of  the  Class  F
         Certificates,  in an amount  equal to,  and in  reimbursement  of,  all
         Appraisal   Reduction   Amount   Shortfalls  and  Realized  Losses  and
         Additional  Trust Fund Expenses,  if any,  previously  allocated to the
         Class F Certificates and not previously reimbursed;

                  (xxii) to  distributions  of  interest  to the  Holders of the
         Class  G  Certificates,   in  an  amount  equal  to  all  Distributable
         Certificate  Interest in respect of the Class G  Certificates  for such
         Distribution Date and, to the extent not previously paid, for all prior
         Distribution Dates;

                  (xxiii) to  distributions  of  principal to the Holders of the
         Class G Certificates, in an amount equal to the Class Principal Balance
         of the  Class G  Certificates  outstanding  immediately  prior  to such
         Distribution Date;

                  (xxiv)  to  distributions  to the  Holders  of the Class G and
         Class IO  Certificates,  in that order,  in an amount  equal to, and in
         reimbursement  of,  all  Appraisal   Reduction  Amount  Shortfalls  and
         Realized Losses and Additional Trust Fund Expenses,  if any, previously
         allocated to the Class G Certificates  and not  previously  reimbursed;
         and

                  (xxv)  to  distributions  to  the  Holders  of the  Class  R-I
         Certificates,  in an  amount  equal  to the  balance,  if  any,  of the
         Available  Distribution  Amount for such  Distribution  Date  remaining
         after the  distributions to be made on such  Distribution Date pursuant
         to clauses (i) through (xxiv) above.

                  Any  Prepayment  Premiums  and Yield  Maintenance  Charges  on
deposit in the Certificate  Account as of the final  Distribution  Date shall be
distributed  among the Holders of the Class A-1,  Class A-2, Class A-3, Class B,
Class  C,  Class D,  Class E,  Class F,  Class G and  Class IO  Certificates  in
accordance  with Section  4.01(b).  Any funds not  distributed  to any Holder or
Holders of Certificates of such Class 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  uninvested in trust and credited to the account or
accounts of the appropriate non-tendering Holder or Holders. If any Certificates
as to which  notice has been given  pursuant to this Section 9.01 shall not have
been surrendered for cancellation  within six months after the time specified in
such  notice,  the  Paying  Agent  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 



<PAGE>
<PAGE>
                                     -150-


such Certificates  shall not have been surrendered for cancellation,  the Paying
Agent, directly or through an agent, shall take such reasonable steps to contact
the remaining non-tendering Certificateholders concerning the surrender of their
Certificates  as it shall deem  appropriate.  The costs and  expenses of holding
such funds in trust and of  contacting  such  Certificateholders  following  the
first  anniversary  of the delivery of such second  notice to the  non-tendering
Certificateholders  shall be paid out of such funds. No interest shall accrue or
be payable  to any former  Holder on any  amount  held in trust  hereunder.  If,
within nine months after the second notice,  all of the  Certificates  shall not
have been surrendered for cancellation,  the Class R-II Certificateholder  shall
be  entitled  to all  unclaimed  funds and other  assets  which  remain  subject
thereto.

                  All actual  distributions  on the respective  Classes of REMIC
III  Certificates  on the final  Distribution  Date in accordance with foregoing
provisions  of this Section 9.01 shall be deemed to have first been  distributed
from REMIC I to REMIC II on the various REMIC I Regular  Interests in accordance
with Section 4.01(h).

                  SECTION 9.02. Additional Termination Requirements.

                  (a) If the Depositor or the Master  Servicer  purchases all of
the  Mortgage  Loans and each REO  Property  remaining in REMIC I as provided in
Section 9.01, the Trust Fund (and, accordingly, REMIC I, REMIC II and REMIC III)
shall be terminated in accordance  with the following  additional  requirements,
unless the Master Servicer or the Depositor,  as applicable,  obtains at its own
expense and  delivers to the Trustee and, in the case of the  Depositor,  to the
Trustee and the Master Servicer, an Opinion of Counsel, addressed to the Trustee
and the Master  Servicer,  to the effect  that the  failure of the Trust Fund to
comply  with the  requirements  of this  Section  9.02  will not  result  in the
imposition of taxes on "prohibited  transactions" of REMIC I, REMIC II and REMIC
III as defined in Section  860F of the Code or cause REMIC I, REMIC II and REMIC
III to  fail to  qualify  as a REMIC  at any  time  that  any  Certificates  are
outstanding:

                           (i) the  Trustee  shall  specify the first day in the
                  90-day liquidation period in a statement attached to the final
                  Tax  Return  for  each of  REMIC I,  REMIC  II and  REMIC  III
                  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 Trust Fund;

                           (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
                  REMIC  I  to  the  Master   Servicer  or  the  Depositor,   as
                  applicable, for cash; and

                           (iii) at the time of the making of the final  payment
                  on the  Certificates,  the Paying  Agent shall  distribute  or
                  credit,  or  cause  to be  distributed  or  credited,  to  the
                  Certificateholders in accordance with Section 9.01 all cash on



<PAGE>
<PAGE>
                                     -151-


                  hand (other than cash  retained to meet  claims),  and each of
                  REMIC I, REMIC II and REMIC III shall terminate at that time.

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





<PAGE>
<PAGE>
                                     -152-



                                    ARTICLE X

                           ADDITIONAL REMIC PROVISIONS

                  SECTION 10.01. REMIC Administration.

                  (a) The REMIC Administrator shall elect to treat each of REMIC
I, REMIC II and REMIC III as a REMIC  under the Code and,  if  necessary,  under
applicable  state  law.  Such  election  will  be made  on  Form  1066 or  other
appropriate federal or state Tax Returns for the taxable year ending on the last
day of the calendar year in which the Certificates are issued.

                  (b) The  REMIC I  Regular  Interests,  the  REMIC  II  Regular
Interests  and the  Regular  Certificates  are  hereby  designated  as  "regular
interests"  (within the meaning of Section  860G(a)(1)  of the Code) in REMIC I,
REMIC II and REMIC III, respectively. The Class R-I Certificates, the Class R-II
Certificates  and the Class  R-III  Certificates  are hereby  designated  as the
single class of "residual  interests"  (within the meaning of Section 860G(a)(2)
of the  Code) in REMIC I,  REMIC II and  REMIC  III,  respectively.  None of the
Master Servicer, the Special Servicer or the Trustee shall (to the extent within
its control)  permit the creation of any other  "interests" in REMIC I, REMIC II
or REMIC III (within the meaning of Treasury regulation Section 1.860D-1(b)(1)).

                  (c) The Closing Date is hereby designated as the "startup day"
of REMIC I, REMIC II and REMIC III within the meaning of Section  860G(a)(9)  of
the Code.

                  (d)  The  Plurality  Residual   Certificateholder  as  to  the
applicable  taxable year is hereby  designated as the Tax Matters Person of each
of REMIC I, REMIC II and REMIC III, and shall act on behalf of the related REMIC
in relation to any tax matter or  controversy  and shall  represent  the related
REMIC in any administrative or judicial proceeding relating to an examination or
audit  by  any   governmental   taxing   authority;   provided  that  the  REMIC
Administrator  is  hereby  irrevocably  appointed  to  act  and  shall  act  (in
consultation with the Tax Matters Person for each of REMIC I, REMIC II and REMIC
III) as agent and  attorney-in-fact for the Tax Matters Person for each of REMIC
I, REMIC II and REMIC III in the performance of its duties as such.

                  (e)  Solely  for  purposes  of  Treasury   regulation  Section
1.860G-1(a)(4)(iii),  April 25, 2028 has been  designated  the "latest  possible
maturity date" of each REMIC I Regular  Interest,  REMIC II Regular Interest and
each Class of Regular Certificates.

                  (f) Except as otherwise  provided in  subsections  (i) and (j)
below, the REMIC  Administrator  shall pay out of its own funds, any and all tax
related  expenses  of the  Trust  Fund  (including,  but  not  limited  to,  any
professional  fees or  expenses  related  to  audits  or any  administrative  or
judicial  proceedings  with  respect to the Trust Fund that involve the Internal
Revenue Service or state tax authorities).




<PAGE>
<PAGE>
                                     -153-


                  (g)  Within  30  days  after  the  Closing  Date,   the  REMIC
Administrator  shall  prepare and file with the  Internal  Revenue  Service Form
8811,  "Information  Return for Real Estate Mortgage Investment Conduits (REMIC)
and Issuers of Collateralized Debt Obligations" for the Trust Fund. In addition,
the  REMIC  Administrator  shall  prepare,  sign and file all of the  other  Tax
Returns in respect of REMIC I, REMIC II and REMIC III. The expenses of preparing
and filing such returns  shall be borne by the REMIC  Administrator  without any
right of  reimbursement  therefor.  The other parties  hereto shall provide on a
timely basis to the REMIC  Administrator  or its designee such  information with
respect to each of REMIC I, REMIC II and REMIC III as is in its  possession  and
reasonably  requested  by the REMIC  Administrator  to enable it to perform  its
obligations  under  this  Article.   Without  limiting  the  generality  of  the
foregoing,  the Depositor,  within ten days following the REMIC  Administrator's
request  therefor,  shall  provide in writing  to the REMIC  Administrator  such
information  as is  reasonably  requested  by the  REMIC  Administrator  for tax
purposes,  as to the  valuations and issue prices of the  Certificates,  and the
REMIC  Administrator's  duty to perform its reporting  and other tax  compliance
obligations  under  this  Article X shall be subject  to the  condition  that it
receives from the Depositor such information  possessed by the Depositor that is
necessary to permit the Trustee to perform such obligations.

                  (h) The REMIC Administrator shall perform on behalf of each of
REMIC I, REMIC II and REMIC III all  reporting and other tax  compliance  duties
that are the  responsibility  of each  such  REMIC  under  the  Code,  the REMIC
Provisions or other  compliance  guidance issued by the Internal Revenue Service
or any state or local taxing  authority.  Included among such duties,  the REMIC
Administrator  shall provide to: (i) 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) the  Certificateholders,  such  information  or reports as are
required by the Code or the REMIC  Provisions,  including,  without  limitation,
reports  relating to interest,  original issue  discount and market  discount or
premium (using the Prepayment  Assumption as required hereunder);  and (iii) the
Internal Revenue Service,  the name, title,  address and telephone number of the
Person  who will  serve as the  representative  of each of REMIC I, REMIC II and
REMIC III.

                  (i) The REMIC Administrator shall perform its duties hereunder
so as to  maintain  the  status of each of REMIC I,  REMIC II and REMIC III as a
REMIC under the REMIC  Provisions (and the Trustee,  the Master Servicer and the
Special Servicer shall assist the REMIC  Administrator to the extent  reasonably
requested by the REMIC Administrator and to the extent of information within the
Trustee's,  the  Master  Servicer's  or the  Special  Servicer's  possession  or
control).  None  of  the  REMIC  Administrator,  Master  Servicer,  the  Special
Servicer,  the REMIC Administrator or the Trustee shall knowingly take (or cause
either of REMIC I, REMIC II or REMIC III 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 either of
REMIC I, REMIC II or REMIC III as a REMIC, or (ii) except as provided in Section
3.17(a),  result in the  imposition of a tax upon either of REMIC I, REMIC II or
REMIC III (including,  but not limited to, the tax on prohibited transactions as
defined in Section  860F(a)(2) of the Code, the tax on  contributions 



<PAGE>
<PAGE>
                                     -154-


to a REMIC  set  forth  in  Section  860G(d)  of the Code or the  result  in the
imposition  of a tax on "net income  from  foreclosure  property"  as defined in
Section  860G(c) of the Code) (any such  endangerment  or imposition,  except as
provided in Section  3.17(a)(iii),  an "Adverse REMIC Event"),  unless the REMIC
Administrator  has obtained or received an Opinion of Counsel (at the expense of
the party  requesting  such  action or at the  expense  of the Trust Fund if the
REMIC  Administrator seeks to take such action or to refrain from acting for the
benefit of the  Certificateholders)  to the effect that the contemplated  action
will not result in an Adverse  REMIC Event.  The REMIC  Administrator  shall not
take any action or fail to take any action (whether or not authorized hereunder)
as to which the  Master  Servicer  or the  Special  Servicer  has  advised it in
writing that either the Master Servicer or the Special  Servicer has received or
obtained 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 REMIC I, REMIC II or REMIC III,  or causing  either of REMIC I, REMIC
II or REMIC III to take any action,  that is not expressly  permitted  under the
terms of this  Agreement,  the Master  Servicer and the Special  Servicer  shall
consult with the REMIC Administrator or its designee,  in writing,  with respect
to whether such action could cause an Adverse REMIC Event to occur.  Neither the
Master Servicer nor the Special  Servicer shall take any such action or cause of
REMIC I,  REMIC II or REMIC  III to take any such  action  as to which the REMIC
Administrator has advised it in writing that an Adverse REMIC Event could occur,
and  neither  the  Master  Servicer  nor the  Special  Servicer  shall  have any
liability  hereunder for any action taken by it in  accordance  with the written
instruments of the REMIC Administrator. The REMIC Administrator 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 at the cost or expense of the Trust Fund or the  Trustee.  At all times as
may be  required  by the Code,  the REMIC  Administrator  shall make  reasonable
efforts to ensure that  substantially all of the assets of REMIC I, REMIC II and
REMIC III 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.

                  (j) If any tax is  imposed  on either of REMIC I,  REMIC II or
REMIC III,  including,  without limitation,  "prohibited  transactions" taxes as
defined  in  Section  860F(a)(2)  of the  Code,  any  tax on  "net  income  from
foreclosure  property" as defined in Section  860G(c) of the Code,  any taxes on
contributions  to REMIC I, REMIC II or REMIC III after the Startup Day  pursuant
to  Section  860G(d) of the Code,  and any other tax  imposed by the Code or any
applicable  provisions  of state or local tax laws (other than any tax permitted
to be  incurred by the Special  Servicer  pursuant to Section  3.17(a) and other
than the  minimum  tax that may be  imposed on REMIC I, REMIC II or REMIC III by
Section 23151 or 23153 of the California  Revenue and Taxation Code),  such tax,
together with all incidental costs and expenses (including,  without limitation,
penalties and reasonable  attorneys' fees), shall be charged to and paid by: (i)
the REMIC  Administrator,  if such tax arises out of or results from a breach by
the REMIC Administrator of any of its obligations under this Article X; (ii) the
Special  Servicer,  if such tax arises  out of or  results  from a breach by the
Special Servicer of any of its obligations  under Article III or this Article X;
(iii) the Master Servicer, if such tax arises out of or results from a breach by
the Master Servicer of any of its obligations  under Article III or this Article
X; (iv) the  Trustee,  if such tax arises out of or results from a breach 



<PAGE>
<PAGE>
                                     -155-


by the Trustee of any of its obligations  under this Article X; or (v) the Trust
Fund in all other  instances.  Any tax  permitted  to be incurred by the Special
Servicer  pursuant to Section  3.17(a)(iii)  shall be charged to and paid by the
Trust  Fund.  Any such  amounts  payable  by the Trust Fund shall be paid by the
REMIC  Administrator  out of amounts on deposit in the  Distribution  Account in
reduction of the Available  Distribution Amount pursuant to Section 3.05(b). Any
tax imposed on REMIC I, REMIC II or REMIC III by Section  23151 or Section 23153
of the  California  Revenue and Taxation  Code shall be timely paid by the REMIC
Administrator out of its own funds without right of reimbursement therefor.

                  (k) The REMIC  Administrator  shall,  for  federal  income tax
purposes,  maintain  books and records with respect to each of REMIC I, REMIC II
and REMIC III on a calendar year and on an accrual basis.

                  (1) Following the Startup Day, none of the Trustee, the Master
Servicer and the Special  Servicer shall accept any  contributions  of assets to
REMIC I,  REMIC II or REMIC III  unless it shall  have  received  an  Opinion of
Counsel (at the expense of the party seeking to cause such  contribution  and in
no event at the expense of the Trust Fund or the Trustee) to the effect that the
inclusion of such assets in such REMIC will not cause: (i) such REMIC to fail to
qualify as a REMIC at any time that any Certificates  are  outstanding;  or (ii)
the  imposition  of any tax on such REMIC  under the REMIC  Provisions  or other
applicable provisions of federal, state and local law or ordinances.

                  (m) None of the Trustee,  the Master  Servicer and the Special
Servicer  shall  consent to or, to the  extent it is within the  control of such
Person, permit: (i) the sale or disposition of any of the Mortgage Loans (except
in connection  with (A) the foreclosure of a Mortgage Loan,  including,  but not
limited to, the sale or other  disposition of a Mortgaged  Property  acquired by
deed in lieu of  foreclosure,  (B) the  bankruptcy of REMIC I, REMIC II or REMIC
III, (C) the  termination of REMIC I, REMIC II and REMIC III pursuant to Article
IX of this  Agreement,  or (D) a purchase  of Mortgage  Loans  pursuant to or as
contemplated  by  Article  II or  III of  this  Agreement);  (ii)  the  sale  or
disposition of any  investments in the  Certificate  Account,  the  Distribution
Account or the REO Account for gain; or (iii) the  acquisition of any assets for
REMIC I, REMIC II or REMIC III (other than a Mortgaged Property acquired through
foreclosure,  deed in lieu of foreclosure or otherwise in respect of a defaulted
Mortgage Loan and other than Permitted  Investments  acquired in connection with
the investment of funds in the Certificate  Account, the Distribution Account or
the REO Account);  in any event unless it has received an Opinion of Counsel (at
the expense of the party seeking to cause such sale, disposition, or acquisition
but in no event at the  expense of the Trust Fund or the  Trustee) to the effect
that such sale,  disposition,  or acquisition will not cause: (x) REMIC I, REMIC
II or REMIC III to fail to qualify as a REMIC at any time that any  Certificates
are outstanding;  or (y) the imposition of any tax on REMIC I, REMIC II or REMIC
III under the REMIC Provisions or other applicable provisions of federal,  state
and local law or ordinances.

                  (n) Except in connection  with Section  3.17(a)(iii),  none of
the Trustee,  the Master Servicer and the Special  Servicer shall enter into any
arrangement  by which REMIC I, 




<PAGE>
<PAGE>
                                     -156-

REMIC II or REMIC III will receive a fee or other  compensation for services nor
permit  REMIC I, REMIC II or REMIC III 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.



<PAGE>
<PAGE>
                                     -157-



                                   ARTICLE XI

                            MISCELLANEOUS PROVISIONS

                  SECTION 11.01. Amendment.

                  (a) This  Agreement  may be  amended  from time to time by the
mutual agreement of the Depositor, the Master Servicer, the Special Servicer and
the Trustee,  without the consent of any of the Certificateholders,  (i) to cure
any ambiguity,  (ii) to correct, modify or supplement any provision herein which
may be  inconsistent  with any other  provision  herein,  (iii) to add any other
provisions  with respect to matters or questions  arising  hereunder which shall
not be inconsistent with the provisions  hereof,  (iv) to relax or eliminate any
requirement  hereunder  imposed by the REMIC  Provisions if the REMIC Provisions
are  amended  or  clarified  such that any such  requirement  may be  relaxed or
eliminated,  or (v) if such  amendment,  as  evidenced  by an Opinion of Counsel
delivered to the Master  Servicer,  the Special  Servicer  and the  Trustee,  is
reasonably  necessary to comply with any requirements imposed by the Code or any
successor or amendatory  statute or any temporary or final  regulation,  revenue
ruling,   revenue   procedure  or  other  written   official   announcement   or
interpretation  relating to federal income tax laws or any such proposed  action
which,  if made  effective,  would apply  retroactively  to either of the REMICs
created  hereunder at least from the effective date of such amendment,  or would
be necessary to avoid the  occurrence of a prohibited  transaction  or to reduce
the incidence of any tax that would arise from any actions taken with respect to
the  operation  of either such  REMIC;  provided  that such  action  (except any
amendment  described  in clause (v) above) shall not, as evidenced by an Opinion
of Counsel obtained by or delivered to the Master Servicer, the Special Servicer
and the Trustee (which opinion,  insofar as economic  issues are concerned,  may
rely upon the  assurance  of the Rating  Agencies  described  below),  adversely
affect in any  material  respect the  interests  of any  Certificateholder;  and
provided further that the Master Servicer,  the Special Servicer and the Trustee
shall have first  obtained from each Rating Agency  written  assurance that such
amendment  does not adversely  affect in any material  respect the rating on any
Class of Certificates.

                  (b) This  Agreement  may also be amended  from time to time by
the agreement of the Depositor,  the Master  Servicer,  the Special Servicer and
the Trustee with the consent of the Holders of Certificates entitled to at least
51% of the Voting  Rights  allocated to the affected  Classes 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 or
advanced  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 all  Certificates  of such  Class,  (iii)  modify the
provisions  of this  Section  11.01  without  the  consent of the Holders of all
Certificates  then  outstanding,  (iv)  



<PAGE>
<PAGE>
                                     -158-


modify the  provisions  of Section  3.20  without  the consent of the Holders of
Certificates  entitled to all of the Voting  Rights or (v) modify the  specified
percentage of Voting Rights which are required to be held by  Certificateholders
to consent  or not to object to any action  pursuant  to any  provision  of this
Agreement   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  11.01,
Certificates  registered  in the name of the  Depositor or any  Affiliate of the
Depositor  shall be entitled to the same Voting  Rights with  respect to matters
described  above as they would if any other  Person held such  Certificates,  so
long as neither the Depositor nor any of its Affiliates is performing  servicing
duties with respect to any of the Mortgage Loans.

                  (c)  Notwithstanding any contrary provision of this Agreement,
the Trustee shall not consent to any amendment to this Agreement unless it shall
first have obtained or been furnished with an Opinion of Counsel (at the expense
of the party seeking such  amendment)  to the effect that (i) such  amendment or
the  exercise of any power  granted to the Trustee,  the Master  Servicer or the
Special  Servicer  in  accordance  with such  amendment  will not  result in the
imposition  of a tax on either of REMIC I, REMIC II or REMIC III pursuant to the
REMIC  Provisions  or cause  either of REMIC I, REMIC II or REMIC III to fail to
qualify as a REMIC at any time that any  Certificates  are  outstanding and (ii)
such amendment complies with the provisions of this Section 11.01.

                  (d) Promptly  after the execution of any such  amendment,  the
Trustee shall send a copy thereof to each Certificateholder.

                  (e)  It  shall   not  be   necessary   for  the   consent   of
Certificateholders  under this Section 11.01 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.

                  (f) Each of the Master Servicer,  the Special Servicer and 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.

                  (g)  The  cost  of any  Opinion  of  Counsel  to be  delivered
pursuant  to Section  11.01(a)  or (c) shall be borne by the Person  seeking the
related amendment,  except that if the Master Servicer,  the Special Servicer or
the Trustee  requests any  amendment of this  Agreement  that  protects or is in
furtherance of the rights and interests of  Certificateholders,  the cost of any
Opinion of Counsel required in connection therewith pursuant to Section 11.01(a)
or (c) shall be  payable  out of the  Certificate  Account  or the  Distribution
Account pursuant to Section 3.05.




<PAGE>
<PAGE>
                                     -159-


                  SECTION 11.02. Recordation of Agreement; Counterparts.

                  (a) To the extent  permitted by applicable law, this Agreement
is subject to  recordation in all  appropriate  public offices for real property
records in all the counties or other  comparable  jurisdictions  in which any or
all of the  properties  subject to the Mortgages are situated,  and in any other
appropriate  public  recording  office  or  elsewhere,  such  recordation  to be
effected by the Master  Servicer at the expense of the Trust Fund, but only upon
direction  accompanied  by an Opinion of Counsel  (the cost of which may be paid
out of the Certificate  Account  pursuant to Section 3.05(a)) to the effect that
such  recordation  materially  and  beneficially  affects the  interests  of the
Certificateholders; provided, however, that the Trustee shall have no obligation
or responsibility to determine whether any such recordation of this Agreement is
required.

                  (b) 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 11.03. Limitation on Rights of Certificateholders.

                  (a) 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.

                  (b) 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 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  party by reason of any
action taken by the parties to this Agreement pursuant to any provision hereof.

                  (c) 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 or any Mortgage
Loan,  unless,  with respect to any suit,  action or proceeding upon or under or
with respect to this Agreement,  such Holder  previously shall have given to the
Trustee a written notice of default hereunder,  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 60 days after its  receipt of such  notice,
request and offer of indemnity, shall have neglected or refused to institute any
such action,  suit or proceeding.  It is understood and intended,  and expressly
covenanted by each 



<PAGE>
<PAGE>
                                     -160-


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,
which priority or preference is not otherwise provided for herein, 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 11.04. Governing Law.

                  This  Agreement  and the  Certificates  shall be  construed in
accordance  with  the  internal  laws of the  State of New  York  applicable  to
agreements made and to be performed in said State, and the  obligations,  rights
and remedies of the parties  hereunder  shall be determined  in accordance  with
such laws.

                  SECTION 11.05. Notices.

                  Any communications  provided for or permitted  hereunder shall
be in writing and, unless otherwise  expressly provided herein,  shall be deemed
to have been duly given  when  delivered  to: (i) in the case of the  Depositor,
Merrill Lynch Mortgage Investors, Inc., World Financial Center, North Tower, 250
Vesey Street, New York, New York 10281, Attention: the Secretary, with a copy to
the treasurer,  facsimile number:  212-449-0735;  (ii) in the case of the Master
Servicer,  GE Capital Asset Management  Corporation,  2000 West Loop South, 12th
floor,  Houston,  Texas  77207,  Attention:   Legal  Department-MLMI  1996  C-1,
facsimile number:  713-624-4508;  (iii) in the case of the Special Servicer,  GE
Capital Realty Group,  Inc.,  16479 Dallas  Parkway,  Suite 400,  Dallas,  Texas
75248,   Attention:   Legal   Department-MLMI   1996  C-1,   facsimile   number:
214-447-2647;  (iv)  in the  case  of the  Trustee,  Bankers  Trust  Company  of
California,  N.A.,  Three Park Plaza,  16th  Floor,  Irvine,  California  92714,
Attention:  MLMI 1996-C1; and (v) in the case of the Rating Agencies,  (A) Fitch
Investors  Service,  L.P.,  One State Street  Plaza,  New York,  New York 10004,
Attention: Commercial Mortgage Surveillance, facsimile number: 212-635-0295; and
(B) Standard & Poor's  Ratings  Group,  25 Broadway,  New York,  New York 10004,
Attention:  Real Estate Ratings Group,  Surveillance Manager,  facsimile number:
212-412-0597;  or as to each such Person such other  address as may hereafter be
furnished  by such Person to the parties  hereto in writing.  Any  communication
required or permitted to be delivered to a Certificateholder  shall be deemed to
have been duly given when mailed first class, postage prepaid, to the address of
such Holder as shown in the Certificate Register.

                  SECTION 11.06. 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 



<PAGE>
<PAGE>
                                     -161-


of the other  provisions of this Agreement or of the  Certificates or the rights
of the Holders thereof.

                  SECTION 11.07. Grant of a Security Interest.

                  The Depositor  intends that the conveyance of the  Depositor's
right,  title  and  interest  in and to the  Mortgage  Loans  pursuant  to  this
Agreement  shall  constitute a sale and not a pledge of security for a loan.  If
such  conveyance is deemed to be a pledge of security for a loan,  however,  the
Depositor  intends that the rights and  obligations  of the parties to such loan
shall be established pursuant to the terms of this Agreement. The Depositor also
intends and agrees that,  in such event,  (i) the  Depositor  shall be deemed to
have  granted  to the  Trustee  (in such  capacity)  a first  priority  security
interest  in the  Depositor's  entire  right,  title and  interest in and to the
assets constituting the Trust Fund, including,  without limitation, the Mortgage
Loans,  all  principal and interest  received or receivable  with respect to the
Mortgage Loans (other than principal and interest payments due and payable prior
to the Cut-off Date and any Principal  Prepayments received prior to the Cut-off
Date),  all  amounts  held from  time to time in the  Certificate  Account,  the
Distribution  Account and, if established,  the REO Account and all reinvestment
earnings on such amounts,  and all of the Depositor's  right, title and interest
in and to the proceeds of any title,  hazard or other Insurance Policies related
to such Mortgage  Loans,  and (ii) this  Agreement  shall  constitute a security
agreement  under  applicable law. The Depositor shall file or cause to be filed,
as a precautionary  filing,  a Form UCC-1  substantially in the form attached as
Exhibit K hereto in all appropriate  locations in the State of New York promptly
following  the initial  issuance of the  Certificates,  and the Master  Servicer
shall  prepare  and file at each such  office,  and the Trustee  shall  execute,
continuation  statements  with respect  thereto,  in each case within six months
prior  to  the  fifth  anniversary  of the  immediately  preceding  filing.  The
Depositor shall cooperate in a reasonable manner with the Trustee and the Master
Servicer in  preparing  and filing such  continuation  statements.  This Section
11.07 shall constitute notice to the Trustee pursuant to any of the requirements
of the New York UCC.

                  SECTION 11.08. Streit Act.

                  Any  provisions  required to be contained in this Agreement by
Section  126 of  Article  4-A of the New  York  Real  Property  Law  are  hereby
incorporated herein, and such provisions shall be in addition to those conferred
or imposed by this Agreement;  provided,  however,  that to the extent that such
Section  126 shall not have any  effect,  and if said  Section 126 should at any
time be repealed or cease to apply to this Agreement or be construed by judicial
decision to be  inapplicable,  said  Section 126 shall cease to have any further
effect upon the provisions of this Agreement.  In case of a conflict between the
provisions of this Agreement and any mandatory  provisions of Article 4-A of the
New York Real Property Law, such mandatory  provisions of said Article 4-A shall
prevail,  provided  that if said Article 4-A shall not apply to this  Agreement,
should  at any time be  repealed,  or cease  to  apply to this  Agreement  or be
construed by judicial decision to be inapplicable,  such mandatory provisions of
such Article 4-A shall cease to have any further  effect upon the  provisions of
this Agreement.




<PAGE>
<PAGE>
                                     -162-


                  SECTION 11.09. Successors and Assigns; Beneficiaries.

                  The  provisions  of this  Agreement  shall be binding upon and
inure to the  benefit of the  respective  successors  and assigns of the parties
hereto,   and  all  such   provisions   shall   inure  to  the  benefit  of  the
Certificateholders.   No  other  person,  including,   without  limitation,  any
Mortgagor,  shall be entitled to any benefit or equitable right, remedy or claim
under this Agreement.

                  SECTION 11.10. Article and Section Headings.

                  The article and section headings herein are for convenience of
reference only, and shall not limit or otherwise affect the meaning hereof.

                  SECTION 11.10. Notices to Rating Agencies.


                  (a) The Trustee shall  promptly  provide notice to each Rating
Agency with respect to each of the following of which it has actual knowledge:


                           (i)  any   material   change  or  amendment  to  this
                  Agreement;


                           (ii) the  occurrence of any Event of Default that has
                  not been cured;


                           (iii) the  resignation or termination of the Trustee,
                  the Master Servicer or the Special Servicer;


                           (iv) the  repurchase  of Mortgage  Loans by either of
                  the Mortgage  Loan Sellers  pursuant to either of the Mortgage
                  Loan Purchase Agreements;


                           (v) any change in the  location  of the  Distribution
                  Account; and


                           (vi)   the   final    payment   to   any   Class   of
                  Certificateholders.


                  (b) The Master Servicer shall promptly  provide notice to each
Rating  Agency  with  respect  to each of the  following  of which it has actual
knowledge:


                           (i) the resignation or removal of the Trustee; and


                           (ii) any change in the  location  of the  Certificate
                  Account.


                  (c) The Special Servicer shall furnish each Rating Agency with
respect to a non-performing  or defaulted  Mortgage Loan such information as the
Rating  Agency  shall  reasonably  request  and which the Special  Servicer  can
reasonably provide in accordance with applicable law.


                  (d) To the extent applicable,  each of the Master Servicer and
the Special  Servicer shall promptly furnish to each Rating Agency copies of the
following items:



<PAGE>
<PAGE>
                                     -163-


                           (i) each of its annual  statements  as to  compliance
                  described in Section 3.13;


                           (ii)   each   of  its   annual   independent   public
                  accountants' servicing reports described in Section 3.14;


                           (iii)  any  Officers'  Certificate  delivered  to the
                  Trustee pursuant to Section 4.03(c) or 3.08;


                           (iv)  each of the  inspection  reports  described  in
                  Section 3.12(a); and


                           (v) each Updated Mortgage Loan Schedule  described in
                  Section 3.12(c).


                  (e) The  Trustee  shall  (i)  make  available  to each  Rating
Agency,  upon reasonable notice, the items described in Section 8.14(b) and (ii)
promptly  deliver to each Rating Agency a copy of any notices given  pursuant to
Section 7.03(a) or Section 7.03(b).

                  (f) The Trustee shall promptly deliver to each Rating Agency a
copy of each statement or report described in Section 4.02.

                  SECTION 11.11. Complete Agreement.

                  This  Agreement  embodies  the  complete  agreement  among the
parties  and may not be varied  or  terminated  except  by a  written  agreement
conforming  to the  provisions  of  Section  11.01.  All prior  negotiations  or
representations  of the parties are merged into this Agreement and shall have no
force or effect unless expressly stated herein.






<PAGE>
<PAGE>
                                     -164-




                  IN WITNESS WHEREOF, the parties hereto 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.
                                       Depositor


                                       By:           /s/ Bruce Ackerman
                                          ------------------------------------
                                       Name:         Bruce Ackerman
                                       Title:        Vice President


                                    GE CAPITAL ASSET MANAGEMENT CORPORATION
                                       Master Servicer


                                       By:           /s/ Bethann C. Roberts
                                          ------------------------------------
                                       Name:         Bethann C. Roberts
                                       Title:        Chief Executive Officer


                                    GE CAPITAL REALTY GROUP, INC.
                                        Special Servicer


                                       By:           /s/ Robert S. Riggs
                                          ------------------------------------
                                       Name:         Robert S. Riggs
                                       Title:        Vice President


                                    BANKERS TRUST COMPANY OF CALIFORNIA, N.A.
                                       Trustee


                                       By:           /s/ Holly Holland
                                          ------------------------------------
                                       Name:         Holly Holland
                                       Title:        Vice President


<PAGE>
<PAGE>
                                   EXHIBIT A-1

                          FORM OF CLASS A-1 CERTIFICATE

                  CLASS A-1 MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting primarily of a pool of multifamily and commercial mortgage loans (the
"Mortgage Loans"), such pool being formed and sold by


                     MERRILL LYNCH MORTGAGE INVESTORS, INC.

<TABLE>
<S>                                                           <C>
Initial Pass-Through                                            Class Principal Balance of 
Rate: _______  % per annum                                      the Class A-1 Certificates as
                                                                of the Closing Date:
                                                                $______________

Date of Pooling and Servicing                                   Initial Certificate Principal
Agreement:________________                                      Balance of this Class A-1
                                                                Certificate as of the Closing
                                                                Date:  $____________

Closing Date:                                                   Aggregate Stated Principal
                                                                Balance of the Mortgage Loans
                                                                as of the Closing Date:
                                                                $______________
First Distribution Date:

________________________
Master Servicer:                                                Trustee:
GE Capital Asset Management                                     Bankers Trust Company of
Corporation                                                     California, N.A.

Special Servicer:
GE Capital Realty Group, Inc.


Certificate No. 1                                               CUSIP No.___________

</TABLE>




                                      -1-
<PAGE>
<PAGE>



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

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN MERRILL
LYNCH MORTGAGE  INVESTORS,  INC., BANKERS TRUST COMPANY OF CALIFORNIA,  N.A., GE
CAPITAL ASSET MANAGEMENT  CORPORATION,  GE CAPITAL REALTY GROUP,  INC. OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THIS  CERTIFICATE  NOR  THE  UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES OR ANY OTHER PERSON.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G AND 860D OF THE  INTERNAL
REVENUE CODE OF 1986 (THE "CODE").

DISTRIBUTIONS  IN  REDUCTION  OF  THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS
CERTIFICATE  MAY BE MADE  MONTHLY  AS SET  FORTH IN THE  POOLING  AND  SERVICING
AGREEMENT  REFERRED  TO  HEREIN.  IN  ADDITION,  IF  THE  AGGREGATE  CERTIFICATE
PRINCIPAL BALANCE OF THE CLASS B, CLASS C, CLASS D, CLASS E, CLASS F AND CLASS G
CERTIFICATES  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE  PRINCIPAL
BALANCE OF THIS CERTIFICATE, THE CLASS A-PO CERTIFICATES, CLASS A-2 CERTIFICATES
AND THE CLASS A-3  CERTIFICATES  MAY BE REDUCED BY CERTAIN  LOSSES AND  EXPENSES
EXPERIENCED  BY THE  TRUST  FUND  AS SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE PRINCIPAL
BALANCE HEREOF AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.


                  This certifies that Cede & Co. is the registered  owner of the
Percentage  Interest  evidenced  by this  Class  A-1  Certificate  (obtained  by
dividing the principal  amount of this Class A-1 Certificate  (its  "Certificate
Principal  Balance") as of the Closing Date by the aggregate principal amount of
all the Class A-1  Certificates  (their  "Class  Principal  Balance")  as of the
Closing Date) in that certain beneficial ownership interest evidenced by all the
Class A-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



                                      -2-
<PAGE>
<PAGE>

includes any successor entity under the Agreement),  GE Capital Asset Management
Corporation (in such capacity,  hereinafter called the "Master Servicer",  which
term  includes any  successor  entity under the  Agreement),  GE Capital  Realty
Group, Inc. in such capacity,  hereinafter called the "Special Servicer",  which
term  includes any  successor  entity  under the  Agreement)  and Bankers  Trust
Company  of  California,  N.A.  (hereinafter  called the  "Trustee",  which term
includes any successor entity under the Agreement),  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 respective  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 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date"), 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
the Class A-1 Certificates on the applicable  Distribution  Date pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on  the  Class  A-1
Certificates  will be made by Bankers  Trust  Company of  California,  N.A.,  as
paying agent (the "Paying  Agent"),  by wire transfer of  immediately  available
funds to the account of the Person  entitled  thereto at a bank or other  entity
having appropriate  facilities therefor,  if such  Certificateholder  shall have
provided the Paying Agent with wiring  instructions  no less than five  Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates  the aggregate  initial  Certificate  Principal
Balance of which is at least  $5,000,000,  or  otherwise  by check mailed to the
address of such  Certificateholder  as it appears in the  Certificate  Register.
Notwithstanding  the  foregoing,  the  final  distribution  on this  Certificate
(determined without regard to any possible future  reimbursement of any Realized
Loss or Additional Trust Fund Expense previously  allocated to this Certificate)
will be made in like manner,  but only upon  presentation  and surrender of this
Certificate at the offices of the  Certificate  Registrar or such other location
specified in the notice to the Holder  hereof of such final  distribution.  Also
notwithstanding the foregoing, any distribution that may be made with respect to
this  Certificate in reimbursement of any Realized Loss or Additional Trust Fund
Expense  previously  allocated to




                                      -3-
<PAGE>
<PAGE>


this Certificate,  which  reimbursement is to occur after the date on which this
Certificate is surrendered as  contemplated by the preceding  sentence,  will be
made  by  check  mailed  to the  address  of the  Holder  that  surrenders  this
Certificate as such address last appears in the  Certificate  Register or to any
such  other  address  of which the  Paying  Agent is  subsequently  notified  in
writing.

                  The  Certificates  are  limited  in right of  distribution  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 Certificate  Account,  the Distribution Account
and, if established,  the REO Account may be made from time to time for purposes
other   than,   and,   in   certain   cases,   prior   to,    distributions   to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the Certificate  Principal Balance hereof is binding on such Holder
and all future Holders of this  Certificate and any Certificate  issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such distribution is made upon this Certificate.

                  The Class A-1  Certificates  are issuable in fully  registered
form only without coupons in minimum  denominations  specified in the Agreement.
As provided in the  Agreement  and  subject to certain  limitations  therein set
forth, Class A-1 Certificates are exchangeable for new Class A-1 Certificates in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

                  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 of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class A-1  Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No service  charge  will be imposed  for any  registration  of
transfer or exchange of Class A-1  Certificates,  but the Certificate  Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in




                                      -4-
<PAGE>
<PAGE>


connection with any transfer or exchange of Class A-1 Certificates.

                  Notwithstanding the foregoing, for so long as this Certificate
is registered in the name of Cede & Co. or in such other name as is requested by
an authorized  representative of DTC, transfers of interests in this Certificate
shall be made through the book-entry facilities of DTC.

                  The Depositor,  the Master Servicer, the Special Servicer, the
Trustee,  the Paying Agent and the  Certificate  Registrar  and any agent of the
Depositor,  the Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent 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 Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent,  the Certificate  Registrar or any such agent shall be affected by notice
to the contrary.

                  The Trust Fund and the  obligations  created by the  Agreement
shall  terminate  upon  distribution  (or  provision  for  distribution)  to the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  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 or REO  Property  remaining in the
Trust Fund,  and (ii) the purchase by the Master  Servicer or the Depositor at a
price determined as provided in the Agreement of all Mortgage Loans and each REO
Property  remaining  in the Trust  Fund.  The  Agreement  permits,  but does not
require,  the Master  Servicer or the  Depositor to purchase from the Trust Fund
all Mortgage Loans and each REO Property remaining therein. The exercise of such
right will effect early retirement of the Class A-1 Certificates;  however, such
right to purchase is subject to the aggregate  Stated  Principal  Balance of the
Mortgage Pool at the time of purchase being less than 1% of the aggregate Stated
Principal  Balance of the Mortgage Loans as of the Closing Date specified on the
face hereof.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master Servicer, the Special Servicer and the
Trustee and the rights of the Certificateholders under the Agreement at any time
by the Depositor, the Master Servicer, the Special Servicer and the Trustee with
the  consent of the  Holders  of  Certificates  entitled  to at least 51% of the
Voting Rights allocated to the affected Classes.  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



                                      -5-
<PAGE>
<PAGE>

whether  or not  notation  of such  consent is made upon this  Certificate.  The
Agreement also permits the amendment thereof, in certain limited  circumstances,
including any  amendment  necessary to maintain the status of the Trust Fund (or
designated  portions thereof) as a REMIC,  without the consent of the Holders of
any of the Certificates.

                  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.

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.




                                      -6-
<PAGE>
<PAGE>


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


Dated: _____________________


                                                   BANKERS TRUST COMPANY OF
                                                        CALIFORNIA, N.A.,
                                                     as Certificate Registrar



                                                   By: ________________________
                                                          Authorized Officer




                          CERTIFICATE OF AUTHENTICATION

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

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



                                                  By: ________________________
                                                       Authorized Officer



                                      -7-
<PAGE>
<PAGE>



                                   ASSIGNMENT


                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________






(please  print  or  typewrite  name  and  address  including  postal zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage  Pass-Through  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
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:


________________________________________________________________________________

________________________________________________________________________________






Dated:

                                        ________________________________________
                                        Signature by or on behalf of Assignor

                                        ________________________________________
                                        Signature Guaranteed


                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee  should  include the  following  for purposes of
distribution:

                  Distributions shall, if permitted, be made by wire transfer or
otherwise, in immediately available funds, to __________________________________

_______________________________________________________________________________.


for the account of _____________________________________________________________


_______________________________________________________________________________.


                                      -1-
<PAGE>
<PAGE>

                  Distributions made by check (such check to be made

payable to __________________________) and all applicable statements and notices

should be  mailed to ___________________________________________________________

_______________________________________________________________________________.


                  This  information is provided by _______________________,  the

Assignee named above, or _______________________, as its agent.




                                      -2-
<PAGE>
<PAGE>



                                   EXHIBIT A-2


                          FORM OF CLASS A-2 CERTIFICATE

                  CLASS A-2 MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting primarily of a pool of multifamily and commercial mortgage loans (the
"Mortgage Loans"), such pool being formed and sold by


                     MERRILL LYNCH MORTGAGE INVESTORS, INC.

<TABLE>
<S>                                                         <C>
Initial Pass-Through                                            Class Principal Balance of 
Rate:______ % per annum                                         the Class A-2 Certificates as
                                                                of the Closing Date:
                                                                $_______________

Date of Pooling and Servicing                                   Initial Certificate Principal
Agreement:  ___________                                         Balance of this Class A-2
                                                                Certificate as of the Closing
                                                                Date:  $___________

Closing Date: ____________                                      Aggregate Stated Principal
                                                                Balance of the Mortgage Loans
                                                                as of the Closing Date:
                                                                $_______________
First Distribution Date:

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

Master Servicer:                                                Trustee:
GE Capital Asset Management                                     Bankers Trust Company of
Corporation                                                     California, N.A.

Special Servicer:
GE Capital Realty Group, Inc.

Certificate No. 1                                              CUSIP No. ____________

</TABLE>




                                      -1-
<PAGE>
<PAGE>



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

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN MERRILL
LYNCH MORTGAGE  INVESTORS,  INC., BANKERS TRUST COMPANY OF CALIFORNIA,  N.A., GE
CAPITAL ASSET MANAGEMENT  CORPORATION,  GE CAPITAL REALTY GROUP,  INC. OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THIS  CERTIFICATE  NOR  THE  UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES OR ANY OTHER PERSON.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G AND 860D OF THE  INTERNAL
REVENUE CODE OF 1986 (THE "CODE").

DISTRIBUTIONS  IN  REDUCTION  OF  THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS
CERTIFICATE  MAY BE MADE  MONTHLY  AS SET  FORTH IN THE  POOLING  AND  SERVICING
AGREEMENT  REFERRED  TO  HEREIN.  IN  ADDITION,  IF  THE  AGGREGATE  CERTIFICATE
PRINCIPAL BALANCE OF THE CLASS B, CLASS C, CLASS D, CLASS E, CLASS F AND CLASS G
CERTIFICATES  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE  PRINCIPAL
BALANCE  OF THIS  CERTIFICATE,  THE  CLASS  A-PO  CERTIFICATES,  THE  CLASS  A-1
CERTIFICATES AND THE CLASS A-3 CERTIFICATES MAY BE REDUCED BY CERTAIN LOSSES AND
EXPENSES EXPERIENCED BY THE TRUST FUND AS SET FORTH IN THE POOLING AND SERVICING
AGREEMENT REFERRED TO HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE PRINCIPAL
BALANCE HEREOF AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.


                  This certifies that Cede & Co. is the registered  owner of the
Percentage  Interest  evidenced  by this  Class  A-2  Certificate  (obtained  by
dividing the principal  amount of this Class A-2 Certificate  (its  "Certificate
Principal  Balance") as of the Closing Date by the aggregate principal amount of
all the Class A-2  Certificates  (their  "Class  Principal  Balance")  as of the
Closing Date) in that certain beneficial ownership interest evidenced by all the
Class A-2  Certificates  in the Trust Fund  created  pursuant  to a Pooling  and
Servicing Agreement,  dated as specified above (the "Agreement"),  among Merrill
Lynch Mortgage


                                      -2-
<PAGE>
<PAGE>

Investors,  Inc. (hereinafter called the "Depositor",  which term
includes any successor entity under the Agreement),  GE Capital Asset Management
Corporation (in such capacity,  hereinafter called the "Master Servicer",  which
term  includes any  successor  entity under the  Agreement),  GE Capital  Realty
Group, Inc. (in such capacity,  hereinafter called the "Special Servicer", which
term  includes any  successor  entity  under the  Agreement)  and Bankers  Trust
Company  of  California,  N.A.  (hereinafter  called the  "Trustee",  which term
includes any successor entity under the Agreement),  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 respective  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 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date"), 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
the Class A-2 Certificates on the applicable  Distribution  Date pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on  the  Class  A-2
Certificates  will be made by Bankers  Trust  Company of  California,  N.A.,  as
paying agent (the "Paying  Agent"),  by wire transfer of  immediately  available
funds to the account of the Person  entitled  thereto at a bank or other  entity
having appropriate  facilities therefor,  if such  Certificateholder  shall have
provided the Paying Agent with wiring  instructions  no less than five  Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates  the aggregate  initial  Certificate  Principal
Balance of which is at least  $5,000,000,  or  otherwise  by check mailed to the
address of such  Certificateholder  as it appears in the  Certificate  Register.
Notwithstanding  the  foregoing,  the  final  distribution  on this  Certificate
(determined without regard to any possible future  reimbursement of any Realized
Loss or Additional Trust Fund Expense previously  allocated to this Certificate)
will be made in like manner,  but only upon  presentation  and surrender of this
Certificate at the offices of the  Certificate  Registrar or such other location
specified in the notice to the Holder  hereof of such final  distribution.  Also
notwithstanding the foregoing, any distribution that may be made with respect to
this  Certificate in reimbursement of any Realized



                                      -3-
<PAGE>
<PAGE>


Loss or Additional Trust Fund Expense previously  allocated to this Certificate,
which  reimbursement  is to occur  after the date on which this  Certificate  is
surrendered as  contemplated  by the preceding  sentence,  will be made by check
mailed to the address of the Holder that  surrenders  this  Certificate  as such
address last appears in the Certificate Register or to any such other address of
which the Paying Agent is subsequently notified in writing.

                  The  Certificates  are  limited  in right of  distribution  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 Certificate  Account,  the Distribution Account
and, if established,  the REO Account may be made from time to time for purposes
other   than,   and,   in   certain   cases,   prior   to,    distributions   to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the Certificate  Principal Balance hereof is binding on such Holder
and all future Holders of this  Certificate and any Certificate  issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such distribution is made upon this Certificate.

                  The Class A-2  Certificates  are issuable in fully  registered
form only without coupons in minimum  denominations  specified in the Agreement.
As provided in the  Agreement  and  subject to certain  limitations  therein set
forth, Class A-2 Certificates are exchangeable for new Class A-2 Certificates in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

                  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 of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class A-2  Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No service  charge  will be imposed  for any  registration  of
transfer or exchange of Class A-2  Certificates,  but the Certificate  Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in



                                      -4-
<PAGE>
<PAGE>


connection with any transfer or exchange of Class A-2 Certificates.

                  Notwithstanding the foregoing, for so long as this Certificate
is registered in the name of Cede & Co. or in such other name as is requested by
an authorized  representative of DTC, transfers of interests in this Certificate
shall be made through the book-entry facilities of DTC.

                  The Depositor,  the Master Servicer, the Special Servicer, the
Trustee,  the Paying Agent and the  Certificate  Registrar  and any agent of the
Depositor,  the Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent 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 Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent,  the Certificate  Registrar or any such agent shall be affected by notice
to the contrary.

                  The Trust Fund and the  obligations  created by the  Agreement
shall  terminate  upon  distribution  (or  provision  for  distribution)  to the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  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 or REO  Property  remaining in the
Trust Fund,  and (ii) the purchase by the Master  Servicer or the Depositor at a
price determined as provided in the Agreement of all Mortgage Loans and each REO
Property  remaining  in the Trust  Fund.  The  Agreement  permits,  but does not
require,  the Master  Servicer or the  Depositor to purchase from the Trust Fund
all Mortgage Loans and each REO Property remaining therein. The exercise of such
right will effect early retirement of the Class A-2 Certificates;  however, such
right to purchase is subject to the aggregate  Stated  Principal  Balance of the
Mortgage Pool at the time of purchase being less than 1% of the aggregate Stated
Principal  Balance of the Mortgage Loans as of the Closing Date specified on the
face hereof.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master Servicer, the Special Servicer and the
Trustee and the rights of the Certificateholders under the Agreement at any time
by the Depositor, the Master Servicer, the Special Servicer and the Trustee with
the  consent of the  Holders  of  Certificates  entitled  to at least 51% of the
Voting Rights allocated to the affected Classes.  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



                                      -5-
<PAGE>
<PAGE>


whether  or not  notation  of such  consent is made upon this  Certificate.  The
Agreement also permits the amendment thereof, in certain limited  circumstances,
including any  amendment  necessary to maintain the status of the Trust Fund (or
designated  portions thereof) as a REMIC,  without the consent of the Holders of
any of the Certificates.

                  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.

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.




                                      -6-
<PAGE>
<PAGE>


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


Dated: _______________

                                                  BANKERS TRUST COMPANY OF
                                                      CALIFORNIA, N.A.,
                                                  as Certificate Registrar



                                                  By: _________________________
                                                          Authorized Officer




                          CERTIFICATE OF AUTHENTICATION

                  This is one of the Class A-2  Certificates  referred to in the
within-mentioned Agreement.

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



                                                  By: __________________________
                                                          Authorized Officer





                                      -7-
<PAGE>
<PAGE>



                                   ASSIGNMENT


                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________


(please  print  or  typewrite name  and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage  Pass-Through  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
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:

________________________________________________________________________________

________________________________________________________________________________


Dated:


                                          ______________________________________
                                          Signature by or on behalf of Assignor

                                          ______________________________________
                                          Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee  should  include the  following  for purposes of
distribution:

                  Distributions shall, if permitted, be made by wire transfer or
otherwise, in immediately available funds, to __________________________________

________________________________________________________________________________

________________________________________________________________________________

for the account of _____________________________________________________________

_______________________________________________________________________________.



                                      -1-
<PAGE>
<PAGE>

                  Distributions made by check (such check to be made
payable to ________________________________) and all  applicable  statements and
notices should be mailed to ____________________________________________________
_______________________________________________________________________________.




                  This  information is provided by ____________________________,
the Assignee named above, or __________________, as its agent.


                                      -2-
<PAGE>
<PAGE>




                                   EXHIBIT A-3


                          FORM OF CLASS A-3 CERTIFICATE

                  CLASS A-3 MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-C1

 evidencing a beneficial ownership interest in a trust fund (the "Trust Fund")
consisting primarily of a pool of multifamily and commercial mortgage loans (the
"Mortgage Loans"), such pool being formed and sold by


                     MERRILL LYNCH MORTGAGE INVESTORS, INC.


<TABLE>
<S>                                                            <C>
Initial Pass-Through                                            Class Principal Balance of
Rate:______ % per annum                                         the Class A-3 Certificates as
                                                                of the Closing Date:
                                                                $_______________

Date of Pooling and Servicing                                   Initial Certificate Principal
Agreement:______________                                        Balance of this Class A-3
                                                                Certificate as of the Closing
                                                                Date:_____________

Closing Date:_______________                                    Aggregate Stated Principal
                                                                Balance of the Mortgage Loans
                                                                as of the Closing Date:
                                                                ________________


First Distribution Date:
_______________

Master Servicer:                                                Trustee:
GE Capital Asset Management                                     Bankers Trust Company of
Corporation                                                     California, N.A.

Special Servicer:
GE Capital Realty Group, Inc.

Certificate No. 1                                               CUSIP No._________
</TABLE>






                                       -1-
<PAGE>
<PAGE>



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

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN MERRILL
LYNCH MORTGAGE  INVESTORS,  INC., BANKERS TRUST COMPANY OF CALIFORNIA,  N.A., GE
CAPITAL ASSET MANAGEMENT  CORPORATION,  GE CAPITAL REALTY GROUP,  INC. OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THIS  CERTIFICATE  NOR  THE  UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES OR ANY OTHER PERSON.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G AND 860D OF THE  INTERNAL
REVENUE CODE OF 1986 (THE "CODE").

DISTRIBUTIONS  IN  REDUCTION  OF  THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS
CERTIFICATE  MAY BE MADE  MONTHLY  AS SET  FORTH IN THE  POOLING  AND  SERVICING
AGREEMENT  REFERRED  TO  HEREIN.  IN  ADDITION,  IF  THE  AGGREGATE  CERTIFICATE
PRINCIPAL BALANCE OF THE CLASS B, CLASS C, CLASS D, CLASS E, CLASS F AND CLASS G
CERTIFICATES  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE  PRINCIPAL
BALANCE  OF THIS  CERTIFICATE,  THE  CLASS  A-PO  CERTIFICATES,  THE  CLASS  A-1
CERTIFICATES AND THE CLASS A-2 CERTIFICATES MAY BE REDUCED BY CERTAIN LOSSES AND
EXPENSES EXPERIENCED BY THE TRUST FUND AS SET FORTH IN THE POOLING AND SERVICING
AGREEMENT REFERRED TO HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE PRINCIPAL
BALANCE HEREOF AT ANY TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.


                  This certifies that Cede & Co. is the registered  owner of the
Percentage  Interest  evidenced  by this  Class  A-3  Certificate  (obtained  by
dividing the principal  amount of this Class A-3 Certificate  (its  "Certificate
Principal  Balance") as of the Closing Date by the aggregate principal amount of
all the Class A-3  Certificates  (their  "Class  Principal  Balance")  as of the
Closing Date) in that certain beneficial ownership interest evidenced by all the
Class A-3  Certificates  in the Trust Fund  created  pursuant  to a Pooling  and
Servicing Agreement,  dated as specified above (the "Agreement"),  among Merrill
Lynch Mortgage




                                       -2-
<PAGE>
<PAGE>

Investors,  Inc.  (hereinafter  called the "Depositor",  which term includes any
successor entity under the Agreement),  GE Capital Asset Management  Corporation
(in such capacity, hereinafter called the "Master Servicer", which term includes
any successor  entity under the  Agreement),  GE Capital Realty Group,  Inc. (in
such capacity,  hereinafter called the "Special  Servicer",  which term includes
any  successor  entity  under  the  Agreement)  and  Bankers  Trust  Company  of
California,  N.A.  (hereinafter  called the  "Trustee",  which term includes any
successor  entity under the  Agreement),  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 respective  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 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date"), 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
the Class A-3 Certificates on the applicable  Distribution  Date pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on  the  Class  A-3
Certificates  will be made by Bankers  Trust  Company of  California,  N.A.,  as
paying agent (the "Paying  Agent"),  by wire transfer of  immediately  available
funds to the account of the Person  entitled  thereto at a bank or other  entity
having appropriate  facilities therefor,  if such  Certificateholder  shall have
provided the Paying Agent with wiring  instructions  no less than five  Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order applicable to all subsequent  distributions) and is the
registered owner of Certificates  the aggregate  initial  Certificate  Principal
Balance of which is at least  $5,000,000,  or  otherwise  by check mailed to the
address of such  Certificateholder  as it appears in the  Certificate  Register.
Notwithstanding  the  foregoing,  the  final  distribution  on this  Certificate
(determined without regard to any possible future  reimbursement of any Realized




                                       -3-
<PAGE>
<PAGE>

Loss or Additional Trust Fund Expense previously  allocated to this Certificate)
will be made in like manner,  but only upon  presentation  and surrender of this
Certificate at the offices of the  Certificate  Registrar or such other location
specified in the notice to the Holder  hereof of such final  distribution.  Also
notwithstanding the foregoing, any distribution that may be made with respect to
this  Certificate in reimbursement of any Realized Loss or Additional Trust Fund
Expense  previously  allocated to this  Certificate,  which  reimbursement is to
occur after the date on which this Certificate is surrendered as contemplated by
the  preceding  sentence,  will be made by check  mailed to the  address  of the
Holder that  surrenders  this  Certificate  as such  address last appears in the
Certificate  Register or to any such other  address of which the Paying Agent is
subsequently notified in writing.

                  The  Certificates  are  limited  in right of  distribution  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 Certificate  Account,  the Distribution Account
and, if established,  the REO Account may be made from time to time for purposes
other   than,   and,   in   certain   cases,   prior   to,    distributions   to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the Certificate  Principal Balance hereof is binding on such Holder
and all future Holders of this  Certificate and any Certificate  issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such distribution is made upon this Certificate.

                  The Class A-3  Certificates  are issuable in fully  registered
form only without coupons in minimum  denominations  specified in the Agreement.
As provided in the  Agreement  and  subject to certain  limitations  therein set
forth, Class A-3 Certificates are exchangeable for new Class A-3 Certificates in
authorized  denominations  evidencing the same aggregate Percentage Interest, as
requested by the Holder surrendering the same.

                  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 of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class A-3  Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No service  charge  will be imposed  for any  registration  of
transfer or exchange of Class A-3  Certificates,  but the Certificate  Registrar
may require  payment of a sum sufficient to cover any tax or other  governmental
charge that may be imposed in



                                       -4-
<PAGE>
<PAGE>

connection with any transfer or exchange of Class A-3 Certificates.

                  Notwithstanding the foregoing, for so long as this Certificate
is registered in the name of Cede & Co. or in such other name as is requested by
an authorized  representative of DTC, transfers of interests in this Certificate
shall be made through the book-entry facilities of DTC.

                  The Depositor,  the Master Servicer, the Special Servicer, the
Trustee,  the Paying Agent and the  Certificate  Registrar  and any agent of the
Depositor,  the Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent 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 Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent,  the Certificate  Registrar or any such agent shall be affected by notice
to the contrary.

                  The Trust Fund and the  obligations  created by the  Agreement
shall  terminate  upon  distribution  (or  provision  for  distribution)  to the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  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 or REO  Property  remaining in the
Trust Fund,  and (ii) the purchase by the Master  Servicer or the Depositor at a
price determined as provided in the Agreement of all Mortgage Loans and each REO
Property  remaining  in the Trust  Fund.  The  Agreement  permits,  but does not
require,  the Master  Servicer or the  Depositor to purchase from the Trust Fund
all Mortgage Loans and each REO Property remaining therein. The exercise of such
right will effect early retirement of the Class A-3 Certificates;  however, such
right to purchase is subject to the aggregate  Stated  Principal  Balance of the
Mortgage Pool at the time of purchase being less than 1% of the aggregate Stated
Principal  Balance of the Mortgage Loans as of the Closing Date specified on the
face hereof.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master Servicer, the Special Servicer and the
Trustee and the rights of the Certificateholders under the Agreement at any time
by the Depositor, the Master Servicer, the Special Servicer and the Trustee with
the  consent of the  Holders  of  Certificates  entitled  to at least 51% of the
Voting Rights allocated to the affected Classes.  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



                                       -5-
<PAGE>
<PAGE>

whether  or not  notation  of such  consent is made upon this  Certificate.  The
Agreement also permits the amendment thereof, in certain limited  circumstances,
including any  amendment  necessary to maintain the status of the Trust Fund (or
designated  portions thereof) as a REMIC,  without the consent of the Holders of
any of the Certificates.

                  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.

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.




                                       -6-
<PAGE>
<PAGE>


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


Dated: __________________________
                                                  BANKERS TRUST COMPANY OF
                                                        CALIFORNIA, N.A.,
                                                  as Certificate Registrar



                                                  By: __________________________
                                                        Authorized Officer




                          CERTIFICATE OF AUTHENTICATION

                  This is one of the Class A-3  Certificates  referred to in the
within-mentioned Agreement.

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



                                                  By: __________________________
                                                          Authorized Officer




                                       -7-
<PAGE>
<PAGE>




                                   ASSIGNMENT

                  FOR VALUE RECEIVED, the undersigned hereby  sell(s), assign(s)
and transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

(please  print  or  typewrite  name  and  address  including  postal zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage  Pass-Through  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
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:


________________________________________________________________________________

________________________________________________________________________________





Dated:

                                           _____________________________________
                                           Signature by or on behalf of Assignor

                                           _____________________________________
                                           Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee  should  include the  following  for purposes of
distribution:

                  Distributions  shall,  if  permitted, be made by wire transfer
or otherwise, in immediately available funds, to _______________________________

________________________________________________________________________________

for the account of  ____________________________________________________________

_______________________________________________________________________________.


                                       -1-

<PAGE>
<PAGE>

                 Distributions made by check (such check to be made

payable to _______________________________) and all  applicable  statements and
notices should be mailed to ___________________________________________________

- -------------------------------------------------------------------------------.
                This information is provided by _______________________________,
the Assignee named above, or ____________________________, asits agent.


                                       -2-
<PAGE>
<PAGE>



                                   EXHIBIT A-4


                         FORM OF CLASS A-PO CERTIFICATE

                  CLASS A-PO MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting primarily of a pool of multifamily and commercial mortgage loans (the
"Mortgage Loans"), such pool being formed and sold by


                     MERRILL LYNCH MORTGAGE INVESTORS, INC.

<TABLE>
<S>                                                           <C>
Initial Pass-Through                                            Class Principal Balance 
Rate:  N/A                                                      of the Class A-PO Certificates
                                                                as of the Closing Date:
                                                                ______________

Date of Pooling and Servicing                                   Initial Certificate Principal 
Agreement: ______________                                       Balance of this Class A-PO
                                                                Certificate as of the Closing
                                                                Date: __________

Closing Date: ___________                                       Aggregate Stated Principal
                                                                Balance of the Mortgage Loans
                                                                as of the Closing Date:
                                                                ________________

First Distribution Date:
______________

Master Servicer:                                                Trustee:
GE Capital Asset Management                                     Bankers Trust Company of
Corporation                                                     California, N.A.

Special Servicer:
GE Capital Realty Group, Inc.


Certificate No. 1                                               CUSIP No._________

</TABLE>





                                       -1-
<PAGE>
<PAGE>


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

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN MERRILL
LYNCH MORTGAGE  INVESTORS,  INC., BANKERS TRUST COMPANY OF CALIFORNIA,  N.A., GE
CAPITAL ASSET MANAGEMENT  CORPORATION,  GE CAPITAL REALTY GROUP,  INC. OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THIS  CERTIFICATE  NOR  THE  UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES OR ANY OTHER PERSON.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G AND 860D OF THE  INTERNAL
REVENUE CODE OF 1986 (THE "CODE"). THE FOLLOWING  INFORMATION IS PROVIDED SOLELY
FOR THE PURPOSES OF APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT
("OID") RULES TO THIS  CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS APRIL
3,  1996.  ASSUMING  THAT  THE  MORTGAGE  LOANS  PREPAY  AT AN  ASSUMED  RATE OF
PREPAYMENT  USED  SOLELY  FOR THE  PURPOSES  OF  APPLYING  THE OID  RULES TO THE
CERTIFICATES  EQUAL TO A CPR (AS DEFINED IN THE  PROSPECTUS  DATED MARCH 7, 1996
AND THE PROSPECTUS  SUPPLEMENT DATED APRIL 1, 1996 RELATING TO THIS CERTIFICATE)
OF 0% (THE  "PREPAYMENT  ASSUMPTION"),  THIS  $254,384  OF  INITIAL  CERTIFICATE
BALANCE  AMOUNT,  THE YIELD TO MATURITY IS 20% PER ANNUM,  AND THE AMOUNT OF OID
ATTRIBUTABLE  TO THE INITIAL  ACCRUAL PERIOD IS NO MORE THAN $694.375 PER $1,000
OF INITIAL  CERTIFICATE  BALANCE  AMOUNT,  COMPUTED  UNDER THE EXACT METHOD.  NO
REPRESENTATION  IS MADE THAT THE  MORTGAGE  LOANS WILL PREPAY AT A RATE BASED ON
THE PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE.

DISTRIBUTIONS  IN  REDUCTION  OF  THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS
CERTIFICATE  MAY BE MADE  MONTHLY  AS SET  FORTH IN THE  POOLING  AND  SERVICING
AGREEMENT  REFERRED  TO  HEREIN.  IN  ADDITION,  IF  THE  AGGREGATE  CERTIFICATE
PRINCIPAL BALANCE OF THE CLASS B, CLASS C, CLASS D, CLASS E, CLASS F AND CLASS G
CERTIFICATES  OF THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE  PRINCIPAL
BALANCE OF THIS CERTIFICATE, THE CLASS A-1 CERTIFICATES,  CLASS A-2 CERTIFICATES
AND THE CLASS A-3  CERTIFICATES  MAY BE REDUCED BY CERTAIN  LOSSES AND  EXPENSES
EXPERIENCED  BY THE  TRUST  FUND  AS SET  FORTH  IN THE  POOLING  AND  SERVICING
AGREEMENT REFERRED TO HEREIN.



                                       -2-
<PAGE>
<PAGE>

ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  PRINCIPAL BALANCE HEREOF AT ANY TIME
MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.


                  This certifies that Cede & Co. is the registered  owner of the
Percentage  Interest  evidenced  by this Class  A-PO  Certificate  (obtained  by
dividing the principal amount of this Class A-PO  Certificate (its  "Certificate
Principal  Balance") as of the Closing Date by the aggregate principal amount of
all the Class A-PO  Certificates  (their  "Class  Principal  Balance") as of the
Closing Date) in that certain beneficial ownership interest evidenced by all the
Class A-PO  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),  GE Capital Asset Management
corporation (in such capacity,  hereinafter called the "Master Servicer",  which
term  includes any  successor  entity under the  Agreement),  GE Capital  Realty
Group, Inc. in such capacity,  hereinafter called the "Special Servicer",  which
term  includes any  successor  entity  under the  Agreement)  and Bankers  Trust
Company of California (hereinafter called the "Trustee", which term includes any
successor  entity under the  Agreement),  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 respective  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 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date"), 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
the Class A-PO Certificates on the applicable  Distribution Date pursuant to the
Agreement.  All  distributions  made  under  the  Agreement  on the  Class  A-PO
Certificates  will be made by Bankers  Trust  Company of  California,  N.A.,  as
paying agent (the "Paying  Agent"),  by wire transfer of  immediately  available
funds to the account of the Person  entitled  thereto at a bank or other  entity
having appropriate  facilities therefor,  if such  Certificateholder  shall have
provided the Paying Agent with wiring  instructions  no less than five  Business
Days prior to the related Record Date (which wiring  instructions  may be in the
form of a standing order



                                       -3-
<PAGE>
<PAGE>

applicable  to all  subsequent  distributions)  and is the  registered  owner of
Certificates the aggregate initial Certificate  Principal Balance of which is at
least  $5,000,000,  or  otherwise  by  check  mailed  to  the  address  of  such
Certificateholder as it appears in the Certificate Register. Notwithstanding the
foregoing, the final distribution on this Certificate (determined without regard
to any possible future  reimbursement  of any Realized Loss or Additional  Trust
Fund  Expense  previously  allocated to this  Certificate)  will be made in like
manner,  but only upon  presentation  and surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to the Holder hereof of such final distribution. Also notwithstanding the
foregoing, any distribution that may be made with respect to this Certificate in
reimbursement of any Realized Loss or Additional  Trust Fund Expense  previously
allocated to this Certificate, which reimbursement is to occur after the date on
which this Certificate is surrendered as contemplated by the preceding sentence,
will be made by check mailed to the address of the Holder that  surrenders  this
Certificate as such address last appears in the  Certificate  Register or to any
such  other  address  of which the  Paying  Agent is  subsequently  notified  in
writing.

                  The  Certificates  are  limited  in right of  distribution  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 Certificate  Account,  the Distribution Account
and, if established,  the REO Account may be made from time to time for purposes
other   than,   and,   in   certain   cases,   prior   to,    distributions   to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the Certificate  Principal Balance hereof is binding on such Holder
and all future Holders of this  Certificate and any Certificate  issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such distribution is made upon this Certificate.

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

                  As   provided  in  the   Agreement   and  subject  to  certain
limitations  therein set forth,  the transfer of this Certificate



                                       -4-
<PAGE>
<PAGE>

is registrable in the  Certificate  Register upon surrender of this  Certificate
for registration of transfer at the offices of the Certificate  Registrar,  duly
endorsed  by, or  accompanied  by a written  instrument  of transfer in the form
satisfactory to the Certificate Registrar duly executed by, the Holder hereof or
his attorney  duly  authorized  in writing,  and thereupon one or more new Class
A-PO  Certificates  in authorized  denominations  evidencing  the same aggregate
Percentage Interest will be issued to the designated transferee or transferees.

                  No service  charge  will be imposed  for any  registration  of
transfer or exchange of Class A-PO Certificates,  but the Certificate  Registrar
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 Class
A-PO Certificates.

                  Notwithstanding the foregoing, for so long as this Certificate
is registered in the name of Cede & Co. or in such other name as is requested by
an authorized  representative of DTC, transfers of interests in this Certificate
shall be made through the book-entry facilities of DTC.

                  The Depositor,  the Master Servicer, the Special Servicer, the
Trustee,  the Paying Agent and the  Certificate  Registrar  and any agent of the
Depositor,  the Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent 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 Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent,  the Certificate  Registrar or any such agent shall be affected by notice
to the contrary.

                  The Trust Fund and the  obligations  created by the  Agreement
shall  terminate  upon  distribution  (or  provision  for  distribution)  to the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  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 or REO  Property  remaining in the
Trust Fund,  and (ii) the purchase by the Master  Servicer or the Depositor at a
price determined as provided in the Agreement of all Mortgage Loans and each REO
Property  remaining  in the Trust  Fund.  The  Agreement  permits,  but does not
require,  the Master  Servicer or the  Depositor to purchase from the Trust Fund
all Mortgage Loans and each REO Property remaining therein. The exercise of such
right will effect early retirement of the Class A-PO Certificates; however, such
right to purchase is subject to the aggregate  Stated  Principal  Balance of the
Mortgage Pool at the time of purchase being less than 1% of the aggregate Stated


                                       -5-
<PAGE>
<PAGE>

Principal  Balance of the Mortgage Loans as of the Closing Date specified on the
face hereof.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master Servicer, the Special Servicer and the
Trustee and the rights of the Certificateholders under the Agreement at any time
by the Depositor, the Master Servicer, the Special Servicer and the Trustee with
the  consent of the  Holders  of  Certificates  entitled  to at least 51% of the
Voting Rights allocated to the affected Classes.  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,  including any amendment
necessary  to  maintain  the  status of the Trust Fund (or  designated  portions
thereof)  as a  REMIC,  without  the  consent  of  the  Holders  of  any  of the
Certificates.

                  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.

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.



                                       -6-
<PAGE>
<PAGE>


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


Dated: ___________________

                                                  BANKERS TRUST COMPANY OF
                                                       CALIFORNIA, N.A.
                                                  as Certificate Registrar



                                                  By: __________________________
                                                          Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

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

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



                                                  By: __________________________
                                                          Authorized Officer




                                       -7-
<PAGE>
<PAGE>



                                   ASSIGNMENT


                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________




(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage  Pass-Through  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
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:

________________________________________________________________________________

________________________________________________________________________________


Dated:

                                           _____________________________________
                                           Signature by or on behalf of Assignor

                                           _____________________________________
                                           Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee  should  include the  following  for purposes of
distribution:

                  Distributions shall, if  permitted,  be made by wire  transfer
or otherwise, in immediately available funds, to _______________________________

________________________________________________________________________________

for the account of _____________________________________________________________

_______________________________________________________________________________.


                                      -1-
<PAGE>
<PAGE>


                  Distributions made by check (such check to be made

payable to ________________________________) and all  applicable  statements and
notices should be mailed to ___________________________________________________
_______________________________________________________________________________.



                  This information is provided by _____________________________,
the Assignee named above, or  ___________________, as its agent.

                                      -2-
<PAGE>
<PAGE>



                                   EXHIBIT A-5


                           FORM OF CLASS B CERTIFICATE

                   CLASS B MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting primarily of a pool of multifamily and commercial mortgage loans (the
"Mortgage Loans"), such pool being formed and sold by


                     MERRILL LYNCH MORTGAGE INVESTORS, INC.

<TABLE>
<S>                                                           <C>
Initial Pass-Through                                           Class Principal Balance of the 
Rate:______ % per annum                                        Class B Certificates as of the
                                                               Closing Date:_________

Date of Pooling and Servicing                                  Initial Certificate Principal
Agreement: _____________                                       Balance of this Class B
                                                               Certificate as of the Closing
                                                               Date: _____________

Closing Date: ____________                                     Aggregate Stated Principal
                                                               Balance of the Mortgage Loans
                                                               as of the Closing Date:
                                                               _________________

First Distribution Date:
___________

Master Servicer:                                               Trustee:
GE Capital Asset Management                                    Bankers Trust Company of
Corporation                                                    California, N.A.

Special Servicer:
GE Capital Realty Group, Inc.

Certificate No. 1                                              CUSIP No. _________

</TABLE>



                                      -1-
<PAGE>
<PAGE>



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

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN MERRILL
LYNCH MORTGAGE  INVESTORS,  INC., BANKERS TRUST COMPANY OF CALIFORNIA,  N.A., GE
CAPITAL ASSET MANAGEMENT  CORPORATION,  GE CAPITAL REALTY GROUP,  INC. OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THIS  CERTIFICATE  NOR  THE  UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES OR ANY OTHER PERSON.

THIS  CERTIFICATE IS SUBORDINATE  TO THE CLASS A-1  CERTIFICATES,  THE CLASS A-2
CERTIFICATES, THE CLASS A-3 CERTIFICATES, THE A-PO CERTIFICATES AND THE CLASS IO
CERTIFICATES  OF THE SAME  SERIES TO THE EXTENT  DESCRIBED  IN THE  POOLING  AND
SERVICING AGREEMENT REFERRED TO HEREIN.

NO TRANSFER OF THIS  CERTIFICATE  OR ANY INTEREST  HEREIN MAY BE MADE (A) TO 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 INTERNAL  REVENUE CODE OF 1986 (THE "CODE")
(ANY SUCH EMPLOYEE  BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT,  A "PLAN") OR
(B) TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING THIS  CERTIFICATE OR
SUCH INTEREST HEREIN ON BEHALF OF, AS NAMED FIDUCIARY OF, AS TRUSTEE OF, OR WITH
ASSETS OF A PLAN (INCLUDING,  WITHOUT  LIMITATION,  ANY INSURANCE  COMPANY USING
ASSETS IN ITS GENERAL OR SEPARATE ACCOUNT THAT MAY CONSTITUTE "PLAN ASSETS" OF A
PLAN), PROVIDED THAT SUCH A TRANSFER MAY BE MADE TO AN INSURANCE COMPANY GENERAL
ACCOUNT IF (i) THIS  CERTIFICATE IS ELIGIBLE FOR EXEMPTIVE  RELIEF UNDER SECTION
III OF PROHIBITED  TRANSACTION CLASS EXEMPTION 95-60 ("PTE 95-60"), AND (ii) THE
CONDITIONS OF SECTIONS I, III AND IV OF PTE 95-60 ARE SATISFIED  WITH RESPECT TO
SUCH TRANSFER.

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


                                      -2-
<PAGE>
<PAGE>

IF THE AGGREGATE  CERTIFICATE  PRINCIPAL BALANCES OF THE CLASS A-1 CERTIFICATES,
THE CLASS A-2  CERTIFICATES  AND THE CLASS A-3  CERTIFICATES  & A-PO OF THE SAME
SERIES ARE  REDUCED  TO ZERO,  DISTRIBUTIONS  IN  REDUCTION  OF THE  CERTIFICATE
PRINCIPAL  BALANCE OF THIS  CERTIFICATE  MAY BE MADE MONTHLY AS SET FORTH IN THE
POOLING  AND  SERVICING  AGREEMENT  REFERRED  TO  HEREIN.  IN  ADDITION,  IF THE
AGGREGATE  CERTIFICATE PRINCIPAL BALANCE OF THE CLASS C, CLASS D, CLASS E, CLASS
F AND  CLASS  G  CERTIFICATES  OF THE  SAME  SERIES  IS  REDUCED  TO  ZERO,  THE
CERTIFICATE  PRINCIPAL  BALANCE  OF THIS  CERTIFICATE  MAY BE REDUCED BY CERTAIN
LOSSES AND  EXPENSES  EXPERIENCED  BY THE TRUST FUND AS SET FORTH IN THE POOLING
AND  SERVICING  AGREEMENT  REFERRED  TO  HEREIN.  ACCORDINGLY,  THE  OUTSTANDING
CERTIFICATE  PRINCIPAL  BALANCE  HEREOF AT ANY TIME MAY BE LESS THAN THE  AMOUNT
SHOWN ABOVE.

                  This certifies that Cede & Co. is the registered  owner of the
Percentage Interest evidenced by this Class B Certificate  (obtained by dividing
the principal  amount of this Class B Certificate  (its  "Certificate  Principal
Balance") as of the Closing Date by the  aggregate  principal  amount of all the
Class B Certificates  (their "Class Principal  Balance") as of the Closing Date)
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),  GE Capital Asset Management
Corporation (in such capacity,  hereinafter called the "Master Servicer",  which
term  includes any  successor  entity under the  Agreement),  GE Capital  Realty
Group, Inc. (in such capacity,  hereinafter called the "Special Servicer", which
term  includes any  successor  entity  under the  Agreement)  and Bankers  Trust
Company  of  California,  N.A.  (hereinafter  called the  "Trustee",  which term
includes any successor entity under the Agreement),  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 respective  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 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date"), in an amount equal to the product of the Percentage  Interest  evidenced
by this  Certificate




                                      -3-
<PAGE>
<PAGE>

and  the  amount  required  to be  distributed  to the  Holders  of the  Class B
Certificates on the applicable Distribution Date pursuant to the Agreement.  All
distributions  made under the Agreement on this Class B Certificate will be made
by Bankers  Trust  Company of  California,  N.A.,  as paying  agent (the "Paying
Agent"),  by wire transfer of immediately  available funds to the account of the
Person entitled thereto at a bank or other entity having appropriate  facilities
therefor,  if such  Certificateholder  shall have provided the Paying Agent with
wiring  instructions no less than five Business Days prior to the related Record
Date  (which  wiring  instructions  may  be in  the  form  of a  standing  order
applicable  to all  subsequent  distributions)  and is the  registered  owner of
Certificates the aggregate initial Certificate  Principal Balance of which is at
least  $5,000,000,  or  otherwise  by  check  mailed  to  the  address  of  such
Certificateholder as it appears in the Certificate Register. Notwithstanding the
foregoing, the final distribution on this Certificate (determined without regard
to  any  possible  future   reimbursement  of  any  Appraisal  Reduction  Amount
Shortfall,  Realized Loss or Additional Trust Fund Expense previously  allocated
to this Certificate) will be made in like manner, but only upon presentation and
surrender of this  Certificate  at the offices of the  Certificate  Registrar or
such other  location  specified in the notice to the Holder hereof of such final
distribution.  Also notwithstanding the foregoing,  any distribution that may be
made  with  respect  to  this  Certificate  in  reimbursement  of any  Appraisal
Reduction  Amount  Shortfall,  Realized  Loss or  Additional  Trust Fund Expense
previously allocated to this Certificate,  which reimbursement is to occur after
the date on  which  this  Certificate  is  surrendered  as  contemplated  by the
preceding  sentence,  will be made by check  mailed to the address of the Holder
that surrenders this Certificate as such address last appears in the Certificate
Register or to any such other address of which the Paying Agent is  subsequently
notified in writing.

                  The  Certificates  are  limited  in right of  distribution  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 Certificate  Account,  the Distribution Account
and, if established,  the REO Account may be made from time to time for purposes
other   than,   and,   in   certain   cases,   prior   to,    distributions   to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the Certificate  Principal Balance hereof is binding on such Holder
and all future Holders of this  Certificate and any Certificate  issued upon the
transfer hereof or in exchange



                                      -4-
<PAGE>
<PAGE>

herefor or in lieu hereof whether or not notation of such  distribution  is made
upon this Certificate.

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

                  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 of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon  one or more new Class B  Certificates  in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No transfer of a Class B Certificate  or any interest  therein
shall be made to (A) a Plan or (B) any  Person  who is  directly  or  indirectly
purchasing  the Class B Certificate  or interest  therein on behalf of, as named
fiduciary  of, as  trustee  of, or with  assets  of a Plan  (including,  without
limitation,  any  insurance  company  using  assets in its  general or  separate
account  that  may  constitute  assets  of  a  Plan).  As  a  condition  to  its
registration of the transfer of a Class B Certificate, the Certificate Registrar
shall have the right to require the prospective  transferee of such Certificate,
if it is not a Plan or Person described in clause (B) of the preceding sentence,
to execute a certification to that effect substantially in the form of Exhibit H
to the Agreement.

                  No service  charge  will be imposed  for any  registration  of
transfer or exchange of Class B Certificates,  but the Certificate Registrar 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 Class
B Certificates.

                  Notwithstanding the foregoing, for so long as this Certificate
is registered in the name of Cede & Co. or in such other name as is requested by
an authorized  representative of DTC, transfers of interests in this Certificate
shall be made through the book-entry facilities of DTC.

                  The Depositor,  the Master Servicer, the Special Servicer, the
Trustee,  the Paying Agent and the  Certificate  Registrar  and any agent of the
Depositor,  the Master Servicer,




                                      -5-
<PAGE>
<PAGE>

the Special Servicer, the Trustee, the Paying Agent 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 Master  Servicer,  the
Special Servicer,  the Trustee,  the Paying Agent, the Certificate  Registrar or
any such agent shall be affected by notice to the contrary.

                  The Trust Fund and the  obligations  created by the  Agreement
shall  terminate  upon  distribution  (or  provision  for  distribution)  to the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  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 or REO  Property  remaining in the
Trust Fund,  and (ii) the purchase by the Master  Servicer or the Depositor at a
price determined as provided in the Agreement of all Mortgage Loans and each REO
Property  remaining  in the Trust  Fund.  The  Agreement  permits,  but does not
require,  the Master  Servicer or the  Depositor to purchase from the Trust Fund
all Mortgage Loans and each REO Property remaining therein. The exercise of such
right will effect early  retirement of the Class B Certificates;  however,  such
right to purchase is subject to the aggregate  Stated  Principal  Balance of the
Mortgage Pool at the time of purchase being less than 1% of the aggregate Stated
Principal  Balance of the Mortgage Loans as of the Closing Date specified on the
face hereof.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master Servicer, the Special Servicer and the
Trustee and the rights of the Certificateholders under the Agreement at any time
by the Depositor, the Master Servicer, the Special Servicer and the Trustee with
the  consent of the  Holders  of  Certificates  entitled  to at least 51% of the
Voting Rights allocated to the affected Classes.  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 hereof 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,  including any amendment
necessary  to  maintain  the  status of the Trust Fund (or  designated  portions
thereof)  as a  REMIC,  without  the  consent  of  the  Holders  of  any  of the
Certificates.

                  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.



                                      -6-
<PAGE>
<PAGE>

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.



                                      -7-
<PAGE>
<PAGE>


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



Dated: ___________________


                                                  BANKERS TRUST COMPANY OF
                                                       CALIFORNIA, N.A.,
                                                  as Certificate Registrar






                                                  By: __________________________
                                                          Authorized Officer





                          CERTIFICATE OF AUTHENTICATION


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



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




                                                  By: __________________________
                                                         Authorized Officer



                                      -8-



<PAGE>
<PAGE>


                                   ASSIGNMENT

                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage  Pass-Through  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
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:


________________________________________________________________________________

________________________________________________________________________________

Dated:



                                          ______________________________________
                                          Signature by or on behalf of Assignor



                                          ______________________________________
                                          Signature Guaranteed




                                       -1-
<PAGE>
<PAGE>




                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee  should  include the  following  for purposes of
distribution:

                  Distributions  hall, if  permitted,  be made by wire  transfer
or  otherwise,  in  immediately available funds, to

________________________________________________________________________________
________________________________________for the account of
_______________________________________________________________________________.

                  Distributions made by check (such check  to be made payable to
_______________________________) and  all  applicable  statements   and  notices
should be mailed to ____________________________________________________________
________________________________________________________________________________
_________________.

                  This  information  is  provided by  ____________________,  the
Assignee named above, or ______________________, as its agent.

                                       -2-

<PAGE>
<PAGE>



                                   EXHIBIT A-6


                           FORM OF CLASS C CERTIFICATE
                   CLASS C MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-C1



evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting primarily of a pool of multifamily and commercial mortgage loans (the
"Mortgage Loans"), such pool being formed and sold by


                     MERRILL LYNCH MORTGAGE INVESTORS, INC.

<TABLE>
<S>                                      <C>

Initial Pass-Through                              Class Principal Balance of the
Rate: ______% per annum                           Class C Certificates as of the
                                                  Closing Date:
                                                  _________________

Date of Pooling and Servicing                     Initial  Certificate Principal
Agreement:                                        Balance of this Class C
          ______________                          Certificate as  of the Closing
                                                  Date:
                                                       ___________

Closing Date:______________                       Aggregate Stated Principal
                                                  Balance of the  Mortgage Loans
                                                  as of the Closing Date:
                                                  _____________

First Distribution Date:
____________

Master Servicer:                                  Trustee:
GE Capital Asset Management                       Bankers Trust Company of
Corporation                                       California, N.A.

Special Servicer:
GE Capital Realty Group, Inc.

Certificate No. 1                                 CUSIP No.
                                                            ____________
</TABLE>

                                       -1-


<PAGE>
<PAGE>


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

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN MERRILL
LYNCH MORTGAGE  INVESTORS,  INC., BANKERS TRUST COMPANY OF CALIFORNIA,  N.A., GE
CAPITAL ASSET MANAGEMENT  CORPORATION,  GE CAPITAL REALTY GROUP,  INC. OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THIS  CERTIFICATE  NOR  THE  UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES OR ANY OTHER PERSON.

THIS  CERTIFICATE IS SUBORDINATE TO THE CLASS A-PO,  CLASS A-1, CLASS A-2, CLASS
A-3,  CLASS  IO AND  CLASS B  CERTIFICATES  OF THE  SAME  SERIES  TO THE  EXTENT
DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

NO TRANSFER OF THIS  CERTIFICATE  OR ANY INTEREST  HEREIN MAY BE MADE (A) TO 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 INTERNAL  REVENUE CODE OF 1986 (THE "CODE")
(ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT,  A "PLAN"), OR
(B) TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING THIS  CERTIFICATE ON
BEHALF  OF, AS NAMED  FIDUCIARY  OF,  AS  TRUSTEE  OF, OR WITH  ASSETS OF A PLAN
(INCLUDING,  WITHOUT  LIMITATION,  ANY  INSURANCE  COMPANY  USING  ASSETS IN ITS
GENERAL  OR  SEPARATE  ACCOUNT  THAT MAY  CONSTITUTE  "PLAN  ASSETS" OF A PLAN),
PROVIDED  THAT  SUCH A  TRANSFER  MAY BE MADE TO AN  INSURANCE  COMPANY  GENERAL
ACCOUNT IF (i) THIS  CERTIFICATE IS ELIGIBLE FOR EXEMPTIVE  RELIEF UNDER SECTION
III OF PROHIBITED  TRANSACTION CLASS EXEMPTION 95-60 ("PTE 95-60"), AND (ii) THE
CONDITIONS OF SECTIONS I, III AND IV OF PTE 95-60 ARE SATISFIED  WITH RESPECT TO
SUCH TRANSFER.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G AND 860D OF THE  INTERNAL
REVENUE CODE OF 1986 (THE "CODE"). THE FOLLOWING  INFORMATION IS PROVIDED SOLELY
FOR THE PURPOSES OF APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE


                                       -2-



<PAGE>
<PAGE>


DISCOUNT ("OID") RULES TO THIS  CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE
IS APRIL 3, 1996.  ASSUMING THAT THE MORTGAGE LOANS PREPAY AT AN ASSUMED RATE OF
PREPAYMENT  USED  SOLELY  FOR THE  PURPOSES  OF  APPLYING  THE OID  RULES TO THE
CERTIFICATES  EQUAL TO A CPR (AS DEFINED IN THE  PROSPECTUS  DATED MARCH 7, 1996
AND THE PROSPECTUS  SUPPLEMENT DATED APRIL 1, 1996 RELATING TO THIS CERTIFICATE)
OF 0% (THE "PREPAYMENT  ASSUMPTION"),  THIS $182,300,000 OF INITIAL  CERTIFICATE
BALANCE AMOUNT,  THE YIELD TO MATURITY IS 7.59% PER ANNUM, AND THE AMOUNT OF OID
ATTRIBUTABLE TO THE INITIAL ACCRUAL PERIOD IS NO MORE THAN $8.1815278 PER $1,000
OF INITIAL  CERTIFICATE  BALANCE  AMOUNT,  COMPUTED  UNDER THE EXACT METHOD.  NO
REPRESENTATION  IS MADE THAT THE  MORTGAGE  LOANS WILL PREPAY AT A RATE BASED ON
THE PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE.

IF THE  AGGREGATE  CERTIFICATE  PRINCIPAL  BALANCE OF THE CLASS A-1,  CLASS A-2,
CLASS A-3 AND  CLASS B  CERTIFICATES  OF THE SAME  SERIES  IS  REDUCED  TO ZERO,
DISTRIBUTIONS  IN  REDUCTION  OF  THE  CERTIFICATE  PRINCIPAL  BALANCE  OF  THIS
CERTIFICATE  MAY BE MADE  MONTHLY  AS SET  FORTH IN THE  POOLING  AND  SERVICING
AGREEMENT  REFERRED  TO  HEREIN.  IN  ADDITION,  IF  THE  AGGREGATE  CERTIFICATE
PRINCIPAL  BALANCE OF THE CLASS D, CLASS E, CLASS F AND CLASS G CERTIFICATES  OF
THE SAME SERIES IS REDUCED TO ZERO, THE  CERTIFICATE  PRINCIPAL  BALANCE OF THIS
CERTIFICATE  MAY BE REDUCED BY CERTAIN  LOSSES AND EXPENSES  EXPERIENCED  BY THE
TRUST FUND AS SET FORTH IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED  TO
HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE PRINCIPAL BALANCE HEREOF AT ANY
TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.


                  This certifies that Cede & Co. is the registered  owner of the
Percentage Interest evidenced by this Class C Certificate  (obtained by dividing
the principal  amount of this Class C Certificate  (its  "Certificate  Principal
Balance") as of the Closing Date by the  aggregate  principal  amount of all the
Class C Certificates  (their "Class Principal  Balance") as of the Closing Date)
in that  certain  beneficial  ownership  interest  evidenced  by all the Class C
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),  GE Capital Asset Management
Corporation (in such capacity,  hereinafter called the "Master Servicer",  which
term  includes any  successor  entity under the  Agreement),  GE Capital  Realty
Group, Inc. (in such capacity,  hereinafter called the "Special Servicer", which
term  includes any  successor  entity  under the  Agreement)  and Bankers  Trust
Company  of  California,  N.A.  (hereinafter  called the  "Trustee",  which term
includes any successor entity under the Agreement),  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 respective meanings

                                      -3-

<PAGE>
<PAGE>

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 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date"), 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
the Class C  Certificates  on the applicable  Distribution  Date pursuant to the
Agreement.   All  distributions  made  under  the  Agreement  on  this  Class  C
Certificate will be made by Bankers Trust Company of California, N.A., as paying
agent (the "Paying Agent"),  by wire transfer of immediately  available funds to
the  account of the Person  entitled  thereto at a bank or other  entity  having
appropriate facilities therefor, if such  Certificateholder  shall have provided
the Paying Agent with wiring  instructions no less than five Business Days prior
to the related  Record Date (which wiring  instructions  may be in the form of a
standing order applicable to all subsequent distributions) and is the registered
owner of Certificates the aggregate  initial  Certificate  Principal  Balance of
which is at least  $5,000,000,  or  otherwise  by check mailed to the address of
such   Certificateholder   as  it   appears   in   the   Certificate   Register.
Notwithstanding  the  foregoing,  the  final  distribution  on this  Certificate
(determined without regard to any possible future  reimbursement of any Realized
Loss or Additional Trust Fund Expense previously  allocated to this Certificate)
will be made in like manner,  but only upon  presentation  and surrender of this
Certificate at the offices of the  Certificate  Registrar or such other location
specified in the notice to the Holder  hereof of such final  distribution.  Also
notwithstanding the foregoing, any distribution that may be made with respect to
this  Certificate in reimbursement of any Realized Loss or Additional Trust Fund
Expense  previously  allocated to this  Certificate,  which  reimbursement is to
occur after the date on which this Certificate is surrendered as contemplated by
the  preceding  sentence,  will be made by check  mailed to the  address  of the
Holder that  surrenders  this  Certificate  as such  address last appears in the
Certificate  Register or to any such other  address of which the Paying Agent is
subsequently notified in writing.

                  The  Certificates  are  limited  in right of  distribution  to
certain  collections and recoveries  respecting the Mortgage Loans,  all as more
specifically set forth herein and in the

                                      -4-


<PAGE>
<PAGE>

Agreement.  As  provided  in the  Agreement,  withdrawals  from the  Certificate
Account,  the Distribution  Account and, if established,  the REO Account may be
made from time to time for purposes other than, and, in certain cases, prior to,
distributions to  Certificateholders,  such purposes including the reimbursement
of advances  made, or certain  expenses  incurred,  with respect to the Mortgage
Loans and the payment of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the Certificate  Principal Balance hereof is binding on such Holder
and all future Holders of this  Certificate and any Certificate  issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such distribution is made upon this Certificate.

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

                  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 of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon  one or more new Class C  Certificates  in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No transfer of a Class C Certificate  or any interest  therein
shall be made to (A) a Plan or (B) any  Person  who is  directly  or  indirectly
purchasing  the Class C Certificate  or interest  therein on behalf of, as named
fiduciary  of, as  trustee  of, or with  assets  of a Plan  (including,  without
limitation,  any  insurance  company  using  assets in its  general or  separate
account  that  may  constitute  assets  of  a  Plan).  As  a  condition  to  its
registration  of transfer of a Class C Certificate,  the  Certificate  Registrar
shall have the right to require the prospective  transferee of such Certificate,
if it is not a Plan or Person described in clause (B) of the preceding sentence,
to execute a certification to that effect substantially in the form of Exhibit H
to the Agreement.

                  No service  charge  will be imposed  for any  registration  of
transfer or exchange of Class C Certificates,  but the


                                   -5-

<PAGE>
<PAGE>


Certificate  Registrar 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 Class C Certificates.

                  Notwithstanding the foregoing, for so long as this Certificate
is registered in the name of Cede & Co. or in such other name as is requested by
an authorized  representative of DTC, transfers of interests in this Certificate
shall be made through the book-entry facilities of DTC.

                  The Depositor,  the Master Servicer, the Special Servicer, the
Trustee,  the Paying Agent and the  Certificate  Registrar  and any agent of the
Depositor,  the Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent 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 Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent,  the Certificate  Registrar or any such agent shall be affected by notice
to the contrary.

                  The Trust Fund and the  obligations  created by the  Agreement
shall  terminate  upon  distribution  (or  provision  for  distribution)  to the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  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 or REO  Property  remaining in the
Trust Fund,  and (ii) the purchase by the Master  Servicer or the Depositor at a
price determined as provided in the Agreement of all Mortgage Loans and each REO
Property  remaining  in the Trust  Fund.  The  Agreement  permits,  but does not
require,  the Master  Servicer or the  Depositor to purchase from the Trust Fund
all Mortgage Loans and each REO Property remaining therein. The exercise of such
right will effect early  retirement of the Class C Certificates;  however,  such
right to purchase is subject to the aggregate  Stated  Principal  Balance of the
Mortgage Pool at the time of purchase being less than 1% of the aggregate Stated
Principal  Balance of the Mortgage Loans as of the Closing Date specified on the
face hereof.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master Servicer, the Special Servicer and the
Trustee and the rights of the Certificateholders under the Agreement at any time
by the Depositor, the Master Servicer, the Special Servicer and the Trustee with
the  consent of the  Holders  of  Certificates  entitled  to at least 51% of the
Voting Rights allocated to the affected Classes.  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

                                      -6-

<PAGE>
<PAGE>

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,  including any
amendment  necessary  to  maintain  the status of the Trust Fund (or  designated
portions  thereof) as a REMIC,  without the consent of the Holders of any of the
Certificates.

                  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.

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


                                      -7-


<PAGE>
<PAGE>


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

Dated:
       _____________


                                          BANKERS TRUST COMPANY OF
                                             CALIFORNIA, N.A.,

                                          as Certificate Registrar



                                          By:      _____________________________
                                                         Authorized Officer





                          CERTIFICATE OF AUTHENTICATION

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


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


                                            By:  ______________________________
                                                        Authorized Officer

                                      -8-

<PAGE>
<PAGE>



                                   ASSIGNMENT


                  FOR  VALUE RECEIVED, the undersigned hereby sell(s), assign(s)
and transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

_______________________________________________________________________________.


(please  print or  typewrite  name  and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage  Pass-Through  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
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:

________________________________________________________________________________
________________________________________________________________________________

Dated:

                                          ______________________________________
                                          Signature by or on behalf of Assignor

                                          ______________________________________
                                          Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee  should  include the  following  for purposes of
distribution:

                  Distributions shall, if permitted, be made by wire transfer or
otherwise, in immediately available funds, to __________________________________
for the account of________________________________________.

                  Distributions  made by check (such check to be made payable to
____________________) and all applicable statements and notices should be mailed
to______________________________________________________________________________

_______________________________________________________________________________.

                                      -1-


<PAGE>
<PAGE>



                  This  information  is provided by  _____________________,  the
Assignee named above, or ________________________, as its agent.


                                      -2-

<PAGE>
<PAGE>



                                   EXHIBIT A-7

                           FORM OF CLASS D CERTIFICATE
                   CLASS D MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-C1



evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting primarily of a pool of multifamily and commercial mortgage loans (the
"Mortgage Loans"), such pool being formed and sold by


                     MERRILL LYNCH MORTGAGE INVESTORS, INC.

<TABLE>
<S>                                      <C>

Initial Pass-Through                              Class Principal Balance of the
Rate:_____% per annum                             Class D Certificates as of the
                                                  Closing Date:
                                                  _________________

Date of Pooling and Servicing                     Initial  Certificate Principal
Agreement:______________                          Balance of this Class D
                                                  Certificate as  of the Closing
                                                  Date:___________
                                                       
Closing Date:______________                       Aggregate Stated Principal
                                                  Balance of the  Mortgage Loans
                                                  as of the Closing Date:
                                                  _____________

First Distribution Date:
____________

Master Servicer:                                  Trustee:
GE Capital Asset Management                       Bankers Trust Company of
Corporation                                       California, N.A.

Special Servicer:                                 CUSIP No.  ____________
GE Capital Realty Group, Inc.                                

Certificate No. 1

</TABLE>



                                   -1-

<PAGE>
<PAGE>

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

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN MERRILL
LYNCH MORTGAGE  INVESTORS,  INC., BANKERS TRUST COMPANY OF CALIFORNIA,  N.A., GE
CAPITAL ASSET MANAGEMENT  CORPORATION,  GE CAPITAL REALTY GROUP,  INC. OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THIS  CERTIFICATE  NOR  THE  UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES OR ANY OTHER PERSON.

THIS  CERTIFICATE IS SUBORDINATE TO THE CLASS A-PO,  CLASS A-1, CLASS A-2, CLASS
A-3, CLASS IO, CLASS B AND CLASS C CERTIFICATES OF THE SAME SERIES TO THE EXTENT
DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

NO TRANSFER OF THIS  CERTIFICATE  OR ANY INTEREST  HEREIN MAY BE MADE (A) TO 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 INTERNAL  REVENUE CODE OF 1986 (THE "CODE")
(ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT,  A "PLAN"), OR
(B) TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING THIS  CERTIFICATE OR
SUCH INTEREST HEREIN ON BEHALF OF, AS NAMED FIDUCIARY OF, AS TRUSTEE OF, OR WITH
ASSETS OF A PLAN (INCLUDING,  WITHOUT  LIMITATION,  ANY INSURANCE  COMPANY USING
ASSETS IN ITS GENERAL OR SEPARATE ACCOUNT THAT MAY CONSTITUTE "PLAN ASSETS" OF A
PLAN); PROVIDED THAT SUCH A TRANSFER MAY BE MADE TO AN INSURANCE COMPANY GENERAL
ACCOUNT IF (i) THIS  CERTIFICATE IS ELIGIBLE FOR EXEMPTIVE  RELIEF UNDER SECTION
III OF PROHIBITED  TRANSACTION CLASS EXEMPTION 95-60 ("PTE 95-60"), AND (ii) THE
CONDITIONS OF SECTIONS I, III AND IV OF PTE 95-60 ARE SATISFIED  WITH RESPECT TO
SUCH TRANSFER.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G AND 860D OF THE  INTERNAL
REVENUE CODE OF 1986 (THE

                                      -2-

<PAGE>
<PAGE>

"CODE").  THE  FOLLOWING  INFORMATION  IS  PROVIDED  SOLELY FOR THE  PURPOSES OF
APPLYING THE U.S.  FEDERAL INCOME TAX ORIGINAL  ISSUE DISCOUNT  ("OID") RULES TO
THIS CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS APRIL 3, 1996. ASSUMING
THAT THE MORTGAGE LOANS PREPAY AT AN ASSUMED RATE OF PREPAYMENT  USED SOLELY FOR
THE  PURPOSES OF APPLYING THE OID RULES TO THE  CERTIFICATES  EQUAL TO A CPR (AS
DEFINED IN THE  PROSPECTUS  DATED  MARCH 7, 1996 AND THE  PROSPECTUS  SUPPLEMENT
DATED  APRIL  1,  1996  RELATING  TO THIS  CERTIFICATE)  OF 0% (THE  "PREPAYMENT
ASSUMPTION"),  THIS $32,361,000 OF INITIAL CERTIFICATE BALANCE AMOUNT, THE YIELD
TO  MATURITY  IS 8.04% PER  ANNUM,  AND THE  AMOUNT OF OID  ATTRIBUTABLE  TO THE
INITIAL  ACCRUAL  PERIOD  IS NO MORE THAN  $38.1815278  PER  $1,000  OF  INITIAL
CERTIFICATE  BALANCE AMOUNT,  COMPUTED UNDER THE EXACT METHOD. NO REPRESENTATION
IS MADE THAT THE  MORTGAGE  LOANS WILL PREPAY AT A RATE BASED ON THE  PREPAYMENT
ASSUMPTION OR AT ANY OTHER RATE.

IF THE  AGGREGATE  CERTIFICATE  PRINCIPAL  BALANCE OF THE CLASS A-PO,  CLASS A-1
CLASS A-2,  CLASS A-3,  CLASS B AND CLASS C  CERTIFICATES  OF THE SAME SERIES IS
REDUCED TO ZERO, DISTRIBUTIONS IN REDUCTION OF THE CERTIFICATE PRINCIPAL BALANCE
OF  THIS  CERTIFICATE  MAY BE MADE  MONTHLY  AS SET  FORTH  IN THE  POOLING  AND
SERVICING   AGREEMENT  REFERRED  TO  HEREIN.  IN  ADDITION,   IF  THE  AGGREGATE
CERTIFICATE  PRINCIPAL  BALANCE OF THE CLASS E, CLASS F AND CLASS G CERTIFICATES
OF THE SAME SERIES IS REDUCED TO ZERO, THE CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE  MAY BE REDUCED BY CERTAIN  LOSSES AND EXPENSES  EXPERIENCED  BY THE
TRUST FUND AS SET FORTH IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED  TO
HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE PRINCIPAL BALANCE HEREOF AT ANY
TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.

                  This certifies that Cede & Co. is the registered  owner of the
Percentage Interest evidenced by this Class D Certificate  (obtained by dividing
the principal  amount of this Class D Certificate  (its  "Certificate  Principal
Balance") as of the Closing Date by the  aggregate  principal  amount of all the
Class D Certificates  (their "Class Principal  Balance") as of the Closing Date)
in that  certain  beneficial  ownership  interest  evidenced  by all the Class D
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),  GE Capital Asset Management
Corporation (in such capacity,  hereinafter called the "Master Servicer",  which
term  includes any  successor  entity under the  Agreement),  GE Capital  Realty
Group, Inc. (in such capacity,  hereinafter called the "Special Servicer", which
term  includes any  successor  entity  under the  Agreement)  and Bankers  Trust
Company  of  California,  N.A.  (hereinafter  called the  "Trustee",  which term
includes any successor entity under the Agreement),  a summary of certain of the
pertinent provisions of which is set

                                      -3-

<PAGE>
<PAGE>


forth hereafter.  To the extent not defined herein,  the capitalized  terms used
herein have the respective 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 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date"), 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
the Class D  Certificates  on the applicable  Distribution  Date pursuant to the
Agreement.   All  distributions  made  under  the  Agreement  on  this  Class  D
Certificate will be made by Bankers Trust Company of California, N.A., as paying
agent (the "Paying Agent"),  by wire transfer of immediately  available funds to
the  account of the Person  entitled  thereto at a bank or other  entity  having
appropriate facilities therefor, if such  Certificateholder  shall have provided
the Paying Agent with wiring  instructions no less than five Business Days prior
to the related  Record Date (which wiring  instructions  may be in the form of a
standing order applicable to all subsequent distributions) and is the registered
owner of Certificates the aggregate  initial  Certificate  Principal  Balance of
which is at least  $5,000,000,  or  otherwise  by check mailed to the address of
such   Certificateholder   as  it   appears   in   the   Certificate   Register.
Notwithstanding  the  foregoing,  the  final  distribution  on this  Certificate
(determined without regard to any possible future  reimbursement of any Realized
Loss or Additional Trust Fund Expense previously  allocated to this Certificate)
will be made in like manner,  but only upon  presentation  and surrender of this
Certificate at the offices of the  Certificate  Registrar or such other location
specified in the notice to the Holders hereof of such final  distribution.  Also
notwithstanding the foregoing, any distribution that may be made with respect to
this  Certificate in reimbursement of any Realized Loss or Additional Trust Fund
Expense  previously  allocated to this  Certificate,  which  reimbursement is to
occur after the date on which this Certificate is surrendered as contemplated by
the  preceding  sentence,  will be made by check  mailed to the  address  of the
Holder that  surrenders  this  Certificate  as such  address last appears in the
Certificate  Register or to any such other  address of which the Paying Agent is
subsequently notified in writing.

                                      -4-

<PAGE>
<PAGE>


                  The  Certificates  are  limited  in right of  distribution  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 Certificate  Account,  the Distribution Account
and, if established,  the REO Account may be made from time to time for purposes
other   than,   and,   in   certain   cases,   prior   to,    distributions   to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the Certificate  Principal Balance hereof is binding on such Holder
and all future Holders of this  Certificate and any Certificate  issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such distribution is made upon this Certificate.

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

                  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 of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon  one or more new Class D  Certificates  in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No transfer of a Class D Certificate  or any interest  therein
shall be made to (A) a Plan or (B) any  Person  who is  directly  or  indirectly
purchasing  the Class D Certificate  or interest  therein on behalf of, as named
fiduciary  of, as  trustee  of, or with  assets  of a Plan  (including,  without
limitation,  any  insurance  company  using  assets in its  general or  separate
account  that  may  constitute  assets  of  a  Plan).  As  a  condition  to  its
registration  of transfer of a Class D Certificate,  the  Certificate  Registrar
shall have the right to require the prospective  transferee of such Certificate,
if it is not a Plan or Person described in clause (B) of the preceding sentence,
to execute a certification to that effect substantially in the form of Exhibit H
to the Agreement.

                                      -5-

<PAGE>
<PAGE>


                 No service  charge  will be imposed  for any  registration  of
transfer or exchange of Class D Certificates,  but the Certificate Registrar 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 Class
D Certificates.

                  Notwithstanding the foregoing, for so long as this Certificate
is registered in the name of Cede & Co. or in such other name as is requested by
an authorized  representative of DTC, transfers of interests in this Certificate
shall be made through the book-entry facilities of DTC.

                  The Depositor,  the Master Servicer, the Special Servicer, the
Trustee,  the Paying Agent and the  Certificate  Registrar  and any agent of the
Depositor,  the Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent 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 Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent,  the Certificate  Registrar or any such agent shall be affected by notice
to the contrary.

                  The Trust Fund and the  obligations  created by the  Agreement
shall  terminate  upon  distribution  (or  provision  for  distribution)  to the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  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 or REO  Property  remaining in the
Trust Fund,  and (ii) the purchase by the Master  Servicer or the Depositor at a
price determined as provided in the Agreement of all Mortgage Loans and each REO
Property  remaining  in the Trust  Fund.  The  Agreement  permits,  but does not
require,  the Master  Servicer or the  Depositor to purchase from the Trust Fund
all Mortgage Loans and each REO Property remaining therein. The exercise of such
right will effect early  retirement of the Class D Certificates;  however,  such
right to purchase is subject to the aggregate  Stated  Principal  Balance of the
Mortgage Pool at the time of purchase being less than 1% of the aggregate Stated
Principal  Balance of the Mortgage Loans as of the Closing Date specified on the
face hereof.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master Servicer, the Special Servicer and the
Trustee and the rights of the Certificateholders under the Agreement at any time
by the Depositor, the Master Servicer, the Special Servicer and the Trustee with
the  consent of the  Holders  of  Certificates  entitled  to at least 51% of the
Voting Rights allocated to the affected Classes.  Any such consent by the Holder
of this Certificate

                                      -6-

<PAGE>
<PAGE>

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, including any amendment necessary to maintain the
status of the Trust Fund (or designated  portions  thereof) as a REMIC,  without
the consent of the Holders of any of the Certificates.

                  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.

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.

                                      -7-


<PAGE>
<PAGE>


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



Dated:_____________



                                      BANKERS TRUST COMPANY OF
                                        CALIFORNIA, N.A.,
                                      as Certificate Registrar

                                      By: _______________________
                                            Authorized Officer


                                      -8-


<PAGE>
<PAGE>


                          CERTIFICATE OF AUTHENTICATION

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



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

                                      as Authenticating Agent



                                      By: ______________________
                                            Authorized Officer

                                      -9-

<PAGE>
<PAGE>

                                   ASSIGNMENT

                  FOR VALUE RECEIVED,  the undersigned hereby sell(s), assign(s)
and transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________

(please  print  or  typewrite  name  and  address  including  postal zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage  Pass-Through  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
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:

________________________________________________________________________________
________________________________________________________________________________

Dated:

                                    _____________________________________
                                    Signature by or on behalf of Assignor

                                    _____________________________________
                                    Signature Guaranteed

                            DISTRIBUTION INSTRUCTIONS

         The Assignee should include the following for purposes of distribution:

         Distributions   shall,  if   permitted,  be   made  by   wire  transfer
or otherwise, in immediately available funds, to _______________________________
________________________________________________________________________________
____________________________________________________________  for the account of
_______________________________________________________________________________.

         Distributions   made   by   check   (such  check  to  be  made  payable
to  ____________________)  and all  applicable statements and notices should  be
mailed to ______________________________________________________________________
_______________________________________________________________________________.


         This information is provided by _________________________, the Assignee
named above, or ____________________________, as its agent.


                                      -1-
<PAGE>
<PAGE>

                                   EXHIBIT A-8

                           FORM OF CLASS E CERTIFICATE

                   CLASS E MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-C1

 evidencing a beneficial ownership interest in a trust fund (the "Trust Fund")
consisting primarily of a pool of multifamily and commercial mortgage loans (the
"Mortgage Loans"), such pool being formed and sold by

                     MERRILL LYNCH MORTGAGE INVESTORS, INC.


<TABLE>
<S>                                      <C>

Initial Pass-Through                              Class Principal Balance of the
Rate:_____% per annum                             Class E Certificates as of the
                                                  Closing Date:
                                                  _________________

Date of Pooling and Servicing                     Initial  Certificate Principal
Agreement:______________                          Balance of this Class E
                                                  Certificate as  of the Closing
                                                  Date:___________
                                                      

Closing Date:______________                       Aggregate Stated Principal
                                                  Balance of the  Mortgage Loans
                                                  as of the Closing Date:
                                                  _____________

First Distribution Date:
____________

Master Servicer:                                  Trustee:
GE Capital Asset Management                       Bankers Trust Company of
Corporation                                       California, N.A.

Special Servicer:                                 CUSIP No.  ____________
GE Capital Realty Group, Inc.                                

Certificate No. 1

</TABLE>


                                       -1-

<PAGE>
<PAGE>

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN MERRILL
LYNCH MORTGAGE  INVESTORS,  INC., BANKERS TRUST COMPANY OF CALIFORNIA,  N.A., GE
CAPITAL ASSET MANAGEMENT  CORPORATION,  GE CAPITAL REALTY GROUP,  INC. OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THIS  CERTIFICATE  NOR  THE  UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES OR ANY OTHER PERSON.

THIS  CERTIFICATE IS SUBORDINATE TO THE CLASS A-PO,  CLASS A-1, CLASS A-2, CLASS
A-3, CLASS IO, CLASS B, CLASS C AND CLASS D  CERTIFICATES  OF THE SAME SERIES TO
THE EXTENT DESCRIBED IN THE POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES ACT
OF 1933 (THE "SECURITIES  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  WHICH 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  OR ANY INTEREST  HEREIN MAY BE MADE (A) TO 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 INTERNAL  REVENUE CODE OF 1986 (THE "CODE")
(ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT,  A "PLAN"), OR
(B) TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING THIS  CERTIFICATE ON
BEHALF  OF, AS NAMED  FIDUCIARY  OF,  AS  TRUSTEE  OF, OR WITH  ASSETS OF A PLAN
(INCLUDING,  WITHOUT  LIMITATION,  ANY  INSURANCE  COMPANY  USING  ASSETS IN ITS
GENERAL  OR  SEPARATE  ACCOUNT  THAT MAY  CONSTITUTE  "PLAN  ASSETS" OF A PLAN),
PROVIDED  THAT (a) SUCH A TRANSFER MAY BE MADE TO AN INSURANCE  COMPANY  GENERAL
ACCOUNT IF (i) THIS  CERTIFICATE IS ELIGIBLE FOR EXEMPTIVE  RELIEF UNDER SECTION
III OF PROHIBITED  TRANSACTION CLASS EXEMPTION 95-60 ("PTE 95-60"), AND (ii) THE
CONDITIONS OF SECTIONS I, III AND IV OF PTE 95-60 ARE SATISFIED  WITH RESPECT TO
SUCH TRANSFER AND (b) SUCH A TRANSFER MAY BE MADE IF THE PROSPECTIVE  TRANSFEREE
PROVIDES THE CERTIFICATE  REGISTRAR WITH A CERTIFICATION OF FACTS AND AN OPINION
OF COUNSEL THAT ESTABLISH TO THE SATISFACTION OF THE CERTIFICATE  REGISTRAR THAT
SUCH  TRANSFER WILL NOT RESULT IN A VIOLATION OF SECTION 406 OF ERISA OR SECTION
4975 OF THE CODE OR RESULT IN THE IMPOSITION OF AN EXCISE TAX UNDER SECTION 4975
OF THE CODE.  AS A  CONDITION  TO THIS  REGISTRATION  OF  TRANSFER  OF A CLASS E
CERTIFICATE,  THE  CERTIFICATE  REGISTRAR  SHALL HAVE THE RIGHT TO  REQUIRE  THE
PROSPECTIVE  TRANSFEREE  OF  SUCH  CERTIFICATE,  IF IT IS NOT A PLAN  OR  PERSON
DESCRIBED IN CLAUSE (B) OF THE PRECEDING SENTENCE, TO EXECUTE A CERTIFICATION TO
THAT EFFECT SUBSTANTIALLY IN THE FORM OF EXHIBIT H TO THE AGREEMENT.

                                      -2-

<PAGE>
<PAGE>



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

IF THE AGGREGATE  CERTIFICATE  PRINCIPAL  BALANCE OF THE CLASS A-PO,  CLASS A-1,
CLASS A-2,  CLASS A-3,  CLASS B,  CLASS C AND CLASS D  CERTIFICATES  OF THE SAME
SERIES  IS  REDUCED  TO ZERO,  DISTRIBUTIONS  IN  REDUCTION  OF THE  CERTIFICATE
PRINCIPAL  BALANCE OF THIS  CERTIFICATE  MAY BE MADE MONTHLY AS SET FORTH IN THE
POOLING  AND  SERVICING  AGREEMENT  REFERRED  TO  HEREIN.  IN  ADDITION,  IF THE
AGGREGATE  CERTIFICATE PRINCIPAL BALANCE OF THE CLASS F AND CLASS G CERTIFICATES
OF THE SAME SERIES IS REDUCED TO ZERO, THE CERTIFICATE PRINCIPAL BALANCE OF THIS
CERTIFICATE  MAY BE REDUCED BY CERTAIN  LOSSES AND EXPENSES  EXPERIENCED  BY THE
TRUST FUND AS SET FORTH IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED  TO
HEREIN. ACCORDINGLY, THE OUTSTANDING CERTIFICATE PRINCIPAL BALANCE HEREOF AT ANY
TIME MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.

                  This certifies that Merrill Lynch, Pierce, Fenner & Smith Inc.
is the  registered  owner of the Percentage  Interest  evidenced by this Class E
Certificate  (obtained  by  dividing  the  principal  amount  of  this  Class  E
Certificate (its "Certificate  Principal Balance") as of the Closing Date by the
aggregate  principal  amount  of all the  Class  E  Certificates  (their  "Class
Principal Balance") as of the Closing Date) in that certain beneficial ownership
interest  evidenced  by all the Class E  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),
GE Capital Asset Management  Corporation (in such capacity,  hereinafter  called
the "Master  Servicer",  which term  includes  any  successor  entity  under the
Agreement), GE Capital Realty Group, Inc. (in such capacity,  hereinafter called
the  "Special  Servicer",  which term  includes any  successor  entity under the
Agreement) and Bankers Trust Company of California, N.A. (hereinafter called the
"Trustee",  which term includes any  successor  entity under the  Agreement),  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
respective 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 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first

                                      -3-
<PAGE>
<PAGE>

Distribution  Date specified above, to the Person in whose name this Certificate
is  registered  at the close of business on the last  Business  Day of the month
immediately  preceding the month of such distribution (the "Record Date"), 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 the
Class  E  Certificates  on the  applicable  Distribution  Date  pursuant  to the
Agreement.   All  distributions  made  under  the  Agreement  on  this  Class  E
Certificate will be made by GE Capital Asset Management  Corporation,  as paying
agent (the "Paying Agent"),  by wire transfer of immediately  available funds to
the  account of the Person  entitled  thereto at a bank or other  entity  having
appropriate facilities therefor, if such  Certificateholder  shall have provided
the Paying Agent with wiring  instructions no less than five Business Days prior
to the related  Record Date (which wiring  instructions  may be in the form of a
standing order applicable to all subsequent distributions) and is the registered
owner of Certificates the aggregate  initial  Certificate  Principal  Balance of
which is at least  $5,000,000,  or  otherwise  by check mailed to the address of
such   Certificateholder   as  it   appears   in   the   Certificate   Register.
Notwithstanding  the  foregoing,  the  final  distribution  on this  Certificate
(determined without regard to any possible future reimbursement of any Appraisal
Reduction  Amount  Shortfall or Realized Loss or  Additional  Trust Fund Expense
previously  allocated to this Certificate) will be made in like manner, but only
upon  presentation  and  surrender  of this  Certificate  at the  offices of the
Certificate  Registrar  or such other  location  specified  in the notice to the
Holder hereof of such final  distribution.  Also  notwithstanding the foregoing,
any  distribution  that  may  be  made  with  respect  to  this  Certificate  in
reimbursement  of any Appraisal  Reduction  Amount Shortfall or Realized Loss or
Additional Trust Fund Expense  previously  allocated to this Certificate,  which
reimbursement  is  to  occur  after  the  date  on  which  this  Certificate  is
surrendered as  contemplated  by the preceding  sentence,  will be made by check
mailed to the address of the Holder that  surrenders  this  Certificate  as such
address last appears in the Certificate Register or to any such other address of
which the Paying Agent is subsequently notified in writing.

                  The  Certificates  are  limited  in right of  distribution  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 Certificate  Account,  the Distribution Account
and, if established,  the REO Account may be made from time to time for purposes
other   than,   and,   in   certain   cases,   prior   to,    distributions   to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

                                      -4-

<PAGE>
<PAGE>


                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the Certificate  Principal Balance hereof is binding on such Holder
and all future Holders of this  Certificate and any Certificate  issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such distribution is made upon this Certificate.

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

                  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 of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon  one or more new Class E  Certificates  in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No  transfer of any Class E  Certificate  shall be made unless
that transfer is made pursuant to an effective  registration statement under the
Securities Act, and effective  registration or  qualification  under  applicable
state securities  laws, or is made in a transaction  which does not require such
registration under the Securities Act (other than in connection with the initial
issuance  thereof or the initial transfer thereof by the Depositor or any of its
affiliates),  then the  Certificate  Registrar  shall  refuse to  register  such
transfer unless it receives either: (i) a certificate from the Certificateholder
desiring to effect such transfer  substantially  in the form attached as Exhibit
G-1  to  the  Agreement,   and  a  certificate  from  such   Certificateholder's
prospective transferee  substantially in the form attached as either Exhibit G-2
or Exhibit G-3 to the Agreement;  or (ii) an Opinion of Counsel  satisfactory to
the  Certificate  Registrar to the effect that such transfer may be made without
registration  under the Securities Act (which Opinion of Counsel shall not be an
expense of the Trust Fund or of the Depositor,  the Master Servicer, the Special
Servicer,   the  Trustee  or  the  Certificate  Registrar  in  their  respective
capacities as such), together with the written  certification(s) as to the facts
surrounding  such  transfer from the  Certificateholder  desiring to effect such
transfer and/or such  Certificateholder's  prospective  transferee on which such
Opinion  of  Counsel  is  based.  None  of the  Depositor,  the  Trustee  or the
Certificate   Registrar  is

                                      -5-

<PAGE>
<PAGE>


obligated to register or qualify the Class E  Certificates  under the Securities
Act or any other  securities  law or to take any action not  otherwise  required
under the  Agreement to permit the transfer of any Class E  Certificate  without
registration or qualification.  Any Class E Certificateholder desiring to effect
such a transfer shall,  and by the acceptance of its Class E Certificate  agrees
to, indemnify the Trustee,  the Certificate  Registrar and the Depositor 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.

                  No service  charge  will be imposed  for any  registration  of
transfer or exchange of Class E Certificates,  but the Certificate Registrar 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 Class
E Certificates.

                  The Depositor,  the Master Servicer, the Special Servicer, the
Trustee,  the Paying Agent and the  Certificate  Registrar  and any agent of the
Depositor,  the Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent 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 Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent,  the Certificate  Registrar or any such agent shall be affected by notice
to the contrary.

                  The Trust Fund and the  obligations  created by the  Agreement
shall  terminate  upon  distribution  (or  provision  for  distribution)  to the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  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 or REO  Property  remaining in the
Trust Fund,  and (ii) the purchase by the Master  Servicer or the Depositor at a
price determined as provided in the Agreement of all Mortgage Loans and each REO
Property  remaining  in the Trust  Fund.  The  Agreement  permits,  but does not
require,  the Master  Servicer or the  Depositor to purchase from the Trust Fund
all Mortgage Loans and each REO Property remaining therein. The exercise of such
right will effect early  retirement of the Class E Certificates;  however,  such
right to purchase is subject to the aggregate  Stated  Principal  Balance of the
Mortgage Pool at the time of purchase being less than 1% of the aggregate Stated
Principal  Balance of the Mortgage Loans as of the Closing Date specified on the
face hereof.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master Servicer, the Special Servicer and the
Trustee and the rights of the

                                       -6-


<PAGE>
<PAGE>


Certificateholders  under the Agreement at any time by the Depositor, the Master
Servicer,  the Special  Servicer and the Trustee with the consent of the Holders
of Certificates  entitled to at least 51% of the Voting Rights  allocated to the
affected  Classes.  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, including any amendment necessary to maintain the
status of the Trust Fund (or designated  portions  thereof) as a REMIC,  without
the consent of the Holders of any of the Certificates.

                  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.

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.

                                      -7-

<PAGE>
<PAGE>


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


Dated:______________


                                        BANKERS TRUST COMPANY OF
                                        CALIFORNIA, N.A., as Certificate
                                        Registrar



                                        By:_________________________________
                                                Authorized Officer





                          CERTIFICATE OF AUTHENTICATION

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

                                        BANKERS TRUST COMPANY of
                                        California, N.A.,
                                        as Authenticating Agent



                                        By:________________________________
                                                 Authorized Officer

                                      -8-

<PAGE>
<PAGE>


                                   ASSIGNMENT


                  FOR VALUE RECEIVED,  the undersigned hereby sell(s), assign(s)
and transfer(s) unto

_______________________________________
_______________________________________
_______________________________________


(please  print  or  typewrite  name  and  address  including  postal zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage  Pass-Through  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
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:______________________________________________________________

________________________________________________________________________________

________________________________________________________________________________


Dated:

                                         _______________________________________
                                         Signature by or on behalf of Assignor


                                         _______________________________________
                                         Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee  should  include the  following  for purposes of
distribution:

                  Distributions shall, if  permitted,  be made by wire  transfer
or  otherwise,  in  immediately available funds, to ____________________________
________________________________________________________________________________

for the account of _____________________________________________________________
_______________________________________________________________________________.

                                      -1-

<PAGE>
<PAGE>

                  Distributions made by check (such check  to be made payable to
____________________________) and all  applicable  statements and notices should
be mailed to ___________________________________________________________________
_______________________________________________________________________________.

                  This information is provided by _____________________________,

the Assignee named above, or ______________, as its agent.


                                      -2-
<PAGE>
<PAGE>


                                  EXHIBIT A-9

                           FORM OF CLASS F CERTIFICATE

                   CLASS F MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting primarily of a pool of multifamily and commercial mortgage loans (the
"Mortgage Loans"), such pool being formed and sold by

                     MERRILL LYNCH MORTGAGE INVESTORS, INC.


<TABLE>
<S>                                      <C>

Initial Pass-Through                              Class Principal Balance of the
Rate:_____% per annum                             Class F Certificates as of the
                                                  Closing Date:
                                                  _________________

Date of Pooling and Servicing                     Initial  Certificate Principal
Agreement:______________                          Balance of this Class F
                                                  Certificate as  of the Closing
                                                  Date:___________
                                                      
Closing Date:______________                       Aggregate Stated Principal
                                                  Balance of the  Mortgage Loans
                                                  as of the Closing Date:
                                                  _____________

First Distribution Date:
____________

Master Servicer:                                  Trustee:
GE Capital Asset Management                       Bankers Trust Company of
Corporation                                       California, N.A.

Special Servicer:                                 CUSIP No. ____________
GE Capital Realty Group, Inc.

Certificate No. 1

</TABLE>


                                      -1-

<PAGE>
<PAGE>

THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN MERRILL
LYNCH MORTGAGE  INVESTORS,  INC., BANKERS TRUST COMPANY OF CALIFORNIA,  N.A., GE
CAPITAL ASSET MANAGEMENT  CORPORATION,  GE CAPITAL REALTY GROUP,  INC. OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THIS  CERTIFICATE  NOR  THE  UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES OR ANY OTHER PERSON.

THIS  CERTIFICATE IS SUBORDINATE TO THE CLASS A-PO,  CLASS A-1, CLASS A-2, CLASS
A-3,  CLASS IO, CLASS B, CLASS C, CLASS D AND CLASS E  CERTIFICATES  OF THE SAME
SERIES TO THE EXTENT DESCRIBED IN THE POOLING AND SERVICING  AGREEMENT  REFERRED
TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES ACT
OF 1933 (THE "SECURITIES  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  WHICH 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  OR ANY INTEREST  HEREIN MAY BE MADE (A) TO 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 INTERNAL  REVENUE CODE OF 1986 (THE "CODE")
(ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT,  A "PLAN"), OR
(B) TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING THIS  CERTIFICATE ON
BEHALF  OF, AS NAMED  FIDUCIARY  OF,  AS  TRUSTEE  OF, OR WITH  ASSETS OF A PLAN
(INCLUDING,  WITHOUT  LIMITATION,  ANY  INSURANCE  COMPANY  USING  ASSETS IN ITS
GENERAL OR SEPARATE  ACCOUNT THAT (a) MAY  CONSTITUTE  "PLAN ASSETS" OF A PLAN),
PROVIDED  THAT  SUCH A  TRANSFER  MAY BE MADE TO AN  INSURANCE  COMPANY  GENERAL
ACCOUNT IF TRANSFER MAY BE MADE TO AN INSURANCE  COMPANY  GENERAL ACCOUNT IF (i)
THIS  CERTIFICATE  IS  ELIGIBLE  FOR  EXEMPTIVE  RELIEF  UNDER  SECTION  III  OF
PROHIBITED  TRANSACTION  CLASS  EXEMPTION  95-60  ("PTE  95-60"),  AND  (ii) THE
CONDITIONS OF SECTIONS I, III AND IV OF PTE 95-60 ARE SATISFIED  WITH RESPECT TO
SUCH TRANSFER AND (b) SUCH A TRANSFER MAY BE MADE IF THE PROSPECTIVE  TRANSFEREE
PROVIDES THE CERTIFICATE  REGISTRAR WITH A CERTIFICATION OF FACTS AND AN OPINION
OF COUNSEL THAT ESTABLISH TO THE SATISFACTION OF THE CERTIFICATE  REGISTRAR THAT
SUCH  TRANSFER WILL NOT RESULT IN A VIOLATION OF SECTION 406 OF ERISA OR SECTION
4975 OF THE CODE OR RESULT IN THE IMPOSITION OF AN EXCISE TAX UNDER SECTION 4975
OF THE CODE.  AS A  CONDITION  TO THIS  REGISTRATION  OF  TRANSFER  OF A CLASS F
CERTIFICATE,  THE  CERTIFICATE  REGISTRAR  SHALL HAVE THE RIGHT TO  REQUIRE  THE
PROSPECTIVE  TRANSFEREE  OF  SUCH  CERTIFICATE,  IF IT IS NOT A PLAN  OR  PERSON
DESCRIBED IN CLAUSE (B) OF THE PRECEDING SENTENCE, TO EXECUTE A CERTIFICATION TO
THAT EFFECT SUBSTANTIALLY IN THE FORM OF EXHIBIT H TO THE AGREEMENT.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT

                                      -2-

<PAGE>
<PAGE>


CONDUIT" (A "REMIC") AS THOSE TERMS ARE DEFINED,  RESPECTIVELY, IN SECTIONS 860G
AND 860D OF THE CODE.

IF THE AGGREGATE  CERTIFICATE  PRINCIPAL  BALANCE OF THE CLASS A-PO,  CLASS A-1,
CLASS A-2, CLASS A-3, CLASS B, CLASS C, CLASS D AND CLASS E CERTIFICATES  OF THE
SAME SERIES IS REDUCED TO ZERO,  DISTRIBUTIONS  IN REDUCTION OF THE  CERTIFICATE
PRINCIPAL  BALANCE OF THIS  CERTIFICATE  MAY BE MADE MONTHLY AS SET FORTH IN THE
POOLING  AND  SERVICING  AGREEMENT  REFERRED  TO  HEREIN.  IN  ADDITION,  IF THE
AGGREGATE  CERTIFICATE PRINCIPAL BALANCE OF THE CLASS G CERTIFICATES OF THE SAME
SERIES IS REDUCED TO ZERO, THE CERTIFICATE PRINCIPAL BALANCE OF THIS CERTIFICATE
MAY BE REDUCED BY CERTAIN  LOSSES AND EXPENSES  EXPERIENCED BY THE TRUST FUND AS
SET  FORTH  IN  THE  POOLING  AND  SERVICING   AGREEMENT   REFERRED  TO  HEREIN.
ACCORDINGLY,  THE OUTSTANDING  CERTIFICATE  PRINCIPAL BALANCE HEREOF AT ANY TIME
MAY BE LESS THAN THE AMOUNT SHOWN ABOVE.

                  This certifies that Merrill Lynch, Pierce, Fenner & Smith Inc.
is the  registered  owner of the Percentage  Interest  evidenced by this Class F
Certificate  (obtained  by  dividing  the  principal  amount  of  this  Class  F
Certificate (its "Certificate  Principal Balance") as of the Closing Date by the
aggregate  principal  amount  of all the  Class  F  Certificates  (their  "Class
Principal Balance") as of the Closing Date) in that certain beneficial ownership
interest  evidenced  by all the Class F  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),
GE Capital Asset Management  Corporation (in such capacity,  hereinafter  called
the "Master  Servicer",  which term  includes  any  successor  entity  under the
Agreement), GE Capital Realty Group, Inc. (in such capacity,  hereinafter called
the  "Special  Servicer",  which term  includes any  successor  entity under the
Agreement) and Bankers Trust Company of California, N.A. (hereinafter called the
"Trustee",  which term includes any  successor  entity under the  Agreement),  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
respective 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 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date"), 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
the

                                      -3-

<PAGE>
<PAGE>

Class  F  Certificates  on the  applicable  Distribution  Date  pursuant  to the
Agreement.   All  Distributions  made  under  the  Agreement  on  this  Class  F
Certificate will be made by Bankers Trust Company of California, N.A., as paying
agent (the "Paying Agent"),  by wire transfer of immediately  available funds to
the  account of the Person  entitled  thereto at a bank or other  entity  having
appropriate facilities therefor, if such  Certificateholder  shall have provided
the Paying Agent with wiring  instructions no less than five Business Days prior
to the related  Record Date (which wiring  instructions  may be in the form of a
standing order applicable to all subsequent distributions) and is the registered
owner of Certificates the aggregate  initial  Certificate  Principal  Balance of
which is at least  $5,000,000,  or  otherwise  by check mailed to the address of
such   Certificateholder   as  it   appears   in   the   Certificate   Register.
Notwithstanding  the  foregoing,  the  final  distribution  on this  Certificate
(determined without regard to any possible future reimbursement of any Appraisal
Reduction  Amount  Shortfall or Realized Loss or  Additional  Trust Fund Expense
previously  allocated to this Certificate) will be made in like manner, but only
upon  presentation  and  surrender  of this  Certificate  at the  offices of the
Certificate  Registrar  or such other  location  specified  in the notice to the
Holder hereof of such final  distribution.  Also  notwithstanding the foregoing,
any  distribution  that  may  be  made  with  respect  to  this  Certificate  in
reimbursement  of any Appraisal  Reduction  Amount Shortfall or Realized Loss or
Additional Trust Fund Expense  previously  allocated to this Certificate,  which
reimbursement  is  to  occur  after  the  date  on  which  this  Certificate  is
surrendered as  contemplated  by the preceding  sentence,  will be made by check
mailed to the address of the Holder that  surrenders  this  Certificate  as such
address last appears in the Certificate Register or to any such other address of
which the Paying Agent is subsequently notified in writing.

                  The  Certificates  are  limited  in right of  distribution  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 Certificate  Account,  the Distribution Account
and, if established,  the REO Account may be made from time to time for purposes
other   than,   and,   in   certain   cases,   prior   to,    distributions   to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the Certificate  Principal Balance hereof is binding on such Holder
and all future Holders of this  Certificate and any Certificate  issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such distribution is made upon this Certificate.

                  The Class F Certificates are issuable in fully registered form
only without  coupons in minimum  denominations  specified in the Agreement.  As
provided in the Agreement and

                                      -4-

<PAGE>
<PAGE>

subject to certain  limitations  therein  set forth,  Class F  Certificates  are
exchangeable for new Class F Certificates in authorized denominations evidencing
the same aggregate Percentage Interest,  as requested by the Holder surrendering
the same.

                  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 of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon  one or more new Class F  Certificates  in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No  transfer of any Class F  Certificate  shall be made unless
that transfer is made pursuant to an effective  registration statement under the
Securities Act, and effective  registration or  qualification  under  applicable
state securities  laws, or is made in a transaction  which does not require such
registration under the Securities Act (other than in connection with the initial
issuance  thereof or the initial transfer thereof by the Depositor or any of its
affiliates),  then the  Certificate  Registrar  shall  refuse to  register  such
transfer unless it receives either: (i) a certificate from the Certificateholder
desiring to effect such transfer  substantially  in the form attached as Exhibit
G-1  to  the  Agreement,   and  a  certificate  from  such   Certificateholder's
prospective transferee  substantially in the form attached as either Exhibit G-2
or Exhibit G-3 to the Agreement;  or (ii) an Opinion of Counsel  satisfactory to
the  Certificate  Registrar to the effect that such transfer may be made without
registration  under the Securities Act (which Opinion of Counsel shall not be an
expense of the Trust Fund or of the Depositor,  the Master Servicer, the Special
Servicer,   the  Trustee  or  the  Certificate  Registrar  in  their  respective
capacities as such), together with the written  certification(s) as to the facts
surrounding  such  transfer from the  Certificateholder  desiring to effect such
transfer and/or such  Certificateholder's  prospective  transferee on which such
Opinion  of  Counsel  is  based.  None  of the  Depositor,  the  Trustee  or the
Certificate   Registrar  is  obligated  to  register  or  qualify  the  Class  F
Certificates under the Securities Act or any other securities law or to take any
action not otherwise  required under the Agreement to permit the transfer of any
Class  F  Certificate  without  registration  or  qualification.   Any  Class  F
Certificateholder  desiring  to  effect  such  a  transfer  shall,  and  by  the
acceptance of its Class F  Certificate  agrees to,  indemnify  the Trustee,  the
Certificate Registrar and the Depositor 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.

                  No service  charge  will be imposed  for any  registration  of
transfer or exchange of Class F Certificates,  but the Certificate Registrar may
require  payment  of a sum  sufficient  to

                                      -5-

<PAGE>
<PAGE>

cover any tax or other  governmental  charge  that may be imposed in  connection
with any transfer or exchange of Class F Certificates.

                  The Depositor,  the Master Servicer, the Special Servicer, the
Trustee,  the Paying Agent and the  Certificate  Registrar  and any agent of the
Depositor,  the Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent 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 Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent,  the Certificate  Registrar or any such agent shall be affected by notice
to the contrary.

                  The Trust Fund and the  obligations  created by the  Agreement
shall  terminate  upon  distribution  (or  provision  for  distribution)  to the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  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 or REO  Property  remaining in the
Trust Fund,  and (ii) the purchase by the Master  Servicer or the Depositor at a
price determined as provided in the Agreement of all Mortgage Loans and each REO
Property  remaining  in the Trust  Fund.  The  Agreement  permits,  but does not
require,  the Master  Servicer or the  Depositor to purchase from the Trust Fund
all Mortgage Loans and each REO Property remaining therein. The exercise of such
right will effect early  retirement of the Class F Certificates;  however,  such
right to purchase is subject to the aggregate  Stated  Principal  Balance of the
Mortgage Pool at the time of purchase being less than 1% of the aggregate Stated
Principal  Balance of the Mortgage Loans as of the Closing Date specified on the
face hereof.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master Servicer, the Special Servicer and the
Trustee and the rights of the Certificateholders under the Agreement at any time
by the Depositor, the Master Servicer, the Special Servicer and the Trustee with
the  consent of the  Holders  of  Certificates  entitled  to at least 51% of the
Voting Rights allocated to the affected Classes.  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,  including any amendment
necessary  to  maintain  the  status of the Trust Fund (or  designated  portions
thereof)  as a  REMIC,  without  the  consent  of  the  Holders  of  any  of the
Certificates.

                  Unless  the  certificate  of  authentication  hereon  has been
executed by the Certificate  Registrar,  by manual  signature,

                                      -6-

<PAGE>
<PAGE>


this Certificate  shall not be entitled to any benefit under the Agreement or be
valid for any purpose.

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.

                                      -7-

<PAGE>
<PAGE>


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


Dated:_____________

                                        BANKERS TRUST COMPANY OF
                                           CALIFORNIA, N.A., as
                                        Certificate Registrar



                                       By:_____________________________________
                                                 Authorized Officer





                          CERTIFICATE OF AUTHENTICATION

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

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



                                       By:_____________________________________
                                                    Authorized Officer

                                      -8-


<PAGE>
<PAGE>
                                   ASSIGNMENT

                  FOR VALUE RECEIVED,  the undersigned hereby sell(s), assign(s)
and transfer(s) unto

__________________________________________________
__________________________________________________
__________________________________________________


(please  print  or  typewrite  name  and  address  including  postal zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage  Pass-Through  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
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:______________________________________________________________
________________________________________________________________________________
________________________________________________________________________________


Dated:

                                           _____________________________________
                                           Signature by or on behalf of Assignor

                                           _____________________________________
                                           Signature Guaranteed


                                      -1-

<PAGE>
<PAGE>



                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee  should  include the  following  for purposes of
distribution:

                  Distributions shall, if  permitted,  be made by wire  transfer
or  otherwise,  in  immediately available funds, to ____________________________
________________________________________________________________________________

for the account of _____________________________________________________________
_______________________________________________________________________________.


                  Distributions   made   by    check  (such  check  to  be  made
payable to ________________________________) and all  applicable  statements and
notices should be mailed to ___________________________________________________.


                  This information is provided by  ____________________________,

the Assignee named above, or ______________, as its agent.


                                      -1-




<PAGE>
<PAGE>


                                  EXHIBIT A-10


                           FORM OF CLASS G CERTIFICATE

                   CLASS G MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting  primarily of a pool of  multifamily  mortgage  loans (the  "Mortgage
Loans"), such pool being formed and sold by


                     MERRILL LYNCH MORTGAGE INVESTORS, INC.

<TABLE>
<S>                                          <C>
Initial Pass-Through                         Class Principal Balance of
Rate: ___% per annum                         the Class G Certificates
                                             as of the Closing Date:
                                             ______________________________

Date of Pooling and Servicing                Initial Certificate Principal
Agreement: _____________                     Balance of this Class G
                                             Certificate as of the Closing
                                             Date: _________________________

Closing Date: ________________               Aggregate Stated Principal
                                             Balance of the Mortgage Loans
                                             as of the Closing Date:
                                             _______________________________

First Distribution Date:
____________________

Master Servicer:                             Trustee:
GE Capital Asset Management                  Bankers Trust Company of 
 Corporation                                 California, N.A.

Special Servicer:                            CUSIP No. ______________________
GE Capital Realty Group, Inc.

Certificate No. 1

</TABLE>

                                      -1-

<PAGE>
<PAGE>


THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN MERRILL
LYNCH MORTGAGE  INVESTORS,  INC., BANKERS TRUST COMPANY OF CALIFORNIA,  N.A., GE
CAPITAL ASSET MANAGEMENT  CORPORATION,  GE CAPITAL REALTY GROUP,  INC. OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THIS  CERTIFICATE  NOR  THE  UNDERLYING
MORTGAGE  LOANS ARE  GUARANTEED BY ANY AGENCY OR  INSTRUMENTALITY  OF THE UNITED
STATES OR ANY OTHER PERSON.

THIS  CERTIFICATE IS SUBORDINATE TO THE CLASS A-PO,  CLASS A-1, CLASS A-2, CLASS
A-3,  CLASS IO, CLASS B, CLASS C, CLASS D, CLASS E AND CLASS F  CERTIFICATES  OF
THE SAME SERIES TO THE EXTENT  DESCRIBED IN THE POOLING AND SERVICING  AGREEMENT
REFERRED TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES ACT
OF 1933 (THE "SECURITIES  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  WHICH 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  OR ANY INTEREST  HEREIN MAY BE MADE (A) TO 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 INTERNAL  REVENUE CODE OF 1986 (THE "CODE")
(ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT,  A "PLAN"), OR
(B) TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING THIS  CERTIFICATE ON
BEHALF  OF, AS NAMED  FIDUCIARY  OF,  AS  TRUSTEE  OF, OR WITH  ASSETS OF A PLAN
(INCLUDING,  WITHOUT  LIMITATION,  ANY  INSURANCE  COMPANY  USING  ASSETS IN ITS
GENERAL  OR  SEPARATE  ACCOUNT  THAT MAY  CONSTITUTE  "PLAN  ASSETS" OF A PLAN),
PROVIDED  THAT (a) SUCH A TRANSFER MAY BE MADE TO AN INSURANCE  COMPANY  GENERAL
ACCOUNT IF (i) THIS  CERTIFICATE IS ELIGIBLE FOR EXEMPTIVE  RELIEF UNDER SECTION
III OF PROHIBITED  TRANSACTION CLASS EXEMPTION 95-60 ("PTE 95-60"), AND (ii) THE
CONDITIONS OF SECTIONS I, III AND IV OF PTE 95-60 ARE SATISFIED  WITH RESPECT TO
SUCH TRANSFER AND (b) SUCH A TRANSFER MAY BE MADE IF THE PROSPECTIVE  TRANSFEREE
PROVIDES THE CERTIFICATE  REGISTRAR WITH A CERTIFICATION OF FACTS AND AN OPINION
OF COUNSEL THAT ESTABLISH TO THE SATISFACTION OF THE CERTIFICATE  REGISTRAR THAT
SUCH  TRANSFER WILL NOT RESULT IN A VIOLATION OF SECTION 406 OF ERISA OR SECTION
4975 OF THE CODE OR RESULT IN THE IMPOSITION OF AN EXCISE TAX UNDER SECTION 4975
OF THE CODE.  AS A  CONDITION  TO THIS  REGISTRATION  OF  TRANSFER  OF A CLASS G
CERTIFICATE,  THE  CERTIFICATE  REGISTRAR  SHALL HAVE THE RIGHT TO  REQUIRE  THE
PROSPECTIVE  TRANSFEREE  OF  SUCH  CERTIFICATE,  IF IT IS NOT A PLAN  OR  PERSON
DESCRIBED IN CLAUSE (B) OF THE

                                      -2-


<PAGE>
<PAGE>

PRECEDING SENTENCE,  TO EXECUTE A CERTIFICATION TO THAT EFFECT  SUBSTANTIALLY IN
THE FORM OF EXHIBIT H TO THE AGREEMENT.

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

IF THE AGGREGATE  CERTIFICATE  PRINCIPAL  BALANCE OF THE CLASS A-PO,  CLASS A-1,
CLASS  A-2,  CLASS  A-3,  CLASS  B,  CLASS  C,  CLASS  D,  CLASS  E AND  CLASS F
CERTIFICATES OF THE SAME SERIES IS REDUCED TO ZERO,  DISTRIBUTIONS  IN REDUCTION
OF THE CERTIFICATE  PRINCIPAL BALANCE OF THIS CERTIFICATE MAY BE MADE MONTHLY AS
SET  FORTH IN THE  POOLING  AND  SERVICING  AGREEMENT  REFERRED  TO  HEREIN.  IN
ADDITION,  THE CERTIFICATE  PRINCIPAL BALANCE OF THIS CERTIFICATE MAY BE REDUCED
BY CERTAIN LOSSES AND EXPENSES EXPERIENCED BY THE TRUST FUND AS SET FORTH IN THE
POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN. ACCORDINGLY, THE OUTSTANDING
CERTIFICATE  PRINCIPAL  BALANCE  HEREOF AT ANY TIME MAY BE LESS THAN THE  AMOUNT
SHOWN ABOVE.


                  This certifies that Merrill Lynch, Pierce, Fenner & Smith Inc.
is the  registered  owner of the Percentage  Interest  evidenced by this Class G
Certificate  (obtained  by  dividing  the  principal  amount  of  this  Class  G
Certificate (its "Certificate  Principal Balance") as of the Closing Date by the
aggregate  principal  amount  of all the  Class  G  Certificates  (their  "Class
Principal Balance") as of the Closing Date) in that certain beneficial ownership
interest  evidenced  by all the Class G  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),
GE Capital Asset Management  Corporation (in such capacity,  hereinafter  called
the "Master  Servicer",  which term  includes  any  successor  entity  under the
Agreement), GE Capital Realty Group, Inc. (in such capacity,  hereinafter called
the  "Special  Servicer",  which term  includes any  successor  entity under the
Agreement) and Bankers Trust Company of California, N.A. (hereinafter called the
"Trustee",  which term includes any  successor  entity under the  Agreement),  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
respective 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 25th day of each month or, if such 25th day

                                      -3-


<PAGE>
<PAGE>

is  not a  Business  Day,  the  Business  Day  immediately  following  (each,  a
"Distribution Date"), commencing on the first Distribution Date specified above,
to the  Person in whose  name this  Certificate  is  registered  at the close of
business on the last Business Day of the month  immediately  preceding the month
of such  distribution  (the "Record Date"), 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 the Class G  Certificates  on the  applicable
Distribution Date pursuant to the Agreement.  All  distributions  made under the
Agreement on this Class G  Certificate  will be made by Bankers Trust Company of
California,  N.A.,  as paying agent (the "Paying  Agent"),  by wire  transfer of
immediately  available funds to the account of the Person entitled  thereto at a
bank  or  other  entity  having  appropriate   facilities   therefor,   if  such
Certificateholder  shall have provided the Paying Agent with wiring instructions
no less than five Business  Days prior to the related  Record Date (which wiring
instructions may be in the form of a standing order applicable to all subsequent
distributions) and is the registered owner of Certificates the aggregate initial
Certificate  Principal Balance of which is at least $5,000,000,  or otherwise by
check  mailed to the  address  of such  Certificateholder  as it  appears in the
Certificate Register.  Notwithstanding the foregoing,  the final distribution on
this Certificate (determined without regard to any possible future reimbursement
of any Appraisal Reduction Amount Shortfall or Realized Loss or Additional Trust
Fund  Expense  previously  allocated to this  Certificate)  will be made in like
manner,  but only upon  presentation  and surrender of this  Certificate  at the
offices of the  Certificate  Registrar or such other  location  specified in the
notice to the Holder hereof of such final distribution. Also notwithstanding the
foregoing, any distribution that may be made with respect to this Certificate in
reimbursement  of any Appraisal  Reduction  Amount Shortfall or Realized Loss or
Additional Trust Fund Expense  previously  allocated to this Certificate,  which
reimbursement  is  to  occur  after  the  date  on  which  this  Certificate  is
surrendered as  contemplated  by the preceding  sentence,  will be made by check
mailed to the address of the Holder that  surrenders  this  Certificate  as such
address last appears in the Certificate Register or to any such other address of
which the Paying Agent is subsequently notified in writing.

                  The  Certificates  are  limited  in right of  distribution  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 Certificate  Account,  the Distribution Account
and, if established,  the REO Account may be made from time to time for purposes
other   than,   and,   in   certain   cases,   prior   to,    distributions   to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred,

                                      -4-


<PAGE>
<PAGE>

with respect to the Mortgage  Loans and the payment of interest on such advances
and expenses.

                  Any   distribution  to  the  Holder  of  this  Certificate  in
reduction of the Certificate  Principal Balance hereof is binding on such Holder
and all future Holders of this  Certificate and any Certificate  issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such distribution is made upon this Certificate.

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

                  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 of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon  one or more new Class G  Certificates  in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No  transfer of any Class G  Certificate  shall be made unless
that transfer is made pursuant to an effective  registration statement under the
Securities Act, and effective  registration or  qualification  under  applicable
state securities  laws, or is made in a transaction  which does not require such
registration under the Securities Act (other than in connection with the initial
issuance  thereof or the initial transfer thereof by the Depositor or any of its
affiliates),  then the  Certificate  Registrar  shall  refuse to  register  such
transfer unless it receives either: (i) a certificate from the Certificateholder
desiring to effect such transfer  substantially  in the form attached as Exhibit
G-1  to  the  Agreement,   and  a  certificate  from  such   Certificateholder's
prospective transferee  substantially in the form attached as either Exhibit G-2
or Exhibit G-3 to the Agreement;  or (ii) an Opinion of Counsel  satisfactory to
the  Certificate  Registrar to the effect that such transfer may be made without
registration  under the Securities Act (which Opinion of Counsel shall not be an
expense of the Trust Fund or of the Depositor,  the Master Servicer, the Special
Servicer,   the  Trustee  or  the  Certificate  Registrar  in  their  respective
capacities as such), together with the written  certification(s) as to the facts
surrounding  such  transfer from the  Certificateholder  desiring to

                                      -5-


<PAGE>
<PAGE>

effect such transfer and/or such  Certificateholder's  prospective transferee on
which such Opinion of Counsel is based.  None of the  Depositor,  the Trustee or
the  Certificate  Registrar  is  obligated  to  register  or qualify the Class G
Certificates under the Securities Act or any other securities law or to take any
action not otherwise  required under the Agreement to permit the transfer of any
Class  G  Certificate  without  registration  or  qualification.   Any  Class  G
Certificateholder  desiring  to  effect  such  a  transfer  shall,  and  by  the
acceptance of its Class G  Certificate  agrees to,  indemnify  the Trustee,  the
Certificate Registrar and the Depositor 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.

                  No service  charge  will be imposed  for any  registration  of
transfer or exchange of Class G Certificates,  but the Certificate Registrar 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 Class
G Certificates.

                  The Depositor,  the Master Servicer, the Special Servicer, the
Trustee,  the Paying Agent and the  Certificate  Registrar  and any agent of the
Depositor,  the Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent 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 Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent,  the Certificate  Registrar or any such agent shall be affected by notice
to the contrary.

                  The Trust Fund and the  obligations  created by the  Agreement
shall  terminate  upon  distribution  (or  provision  for  distribution)  to the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  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 or REO  Property  remaining in the
Trust Fund,  and (ii) the purchase by the Master  Servicer or the Depositor at a
price determined as provided in the Agreement of all Mortgage Loans and each REO
Property  remaining  in the Trust  Fund.  The  Agreement  permits,  but does not
require,  the Master  Servicer or the  Depositor to purchase from the Trust Fund
all Mortgage Loans and each REO Property remaining therein. The exercise of such
right will effect early  retirement of the Class G Certificates;  however,  such
right to purchase is subject to the aggregate  Stated  Principal  Balance of the
Mortgage Pool at the time of purchase being less than 1% of the aggregate Stated
Principal  Balance of the Mortgage Loans as of the Closing Date specified on the
face hereof.

                                      -6-

<PAGE>
<PAGE>

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master Servicer, the Special Servicer and the
Trustee and the rights of the Certificateholders under the Agreement at any time
by the Depositor, the Master Servicer, the Special Servicer and the Trustee with
the  consent of the  Holders  of  Certificates  entitled  to at least 51% of the
Voting Rights allocated to the affected Classes.  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,  including any amendment
necessary  to  maintain  the  status of the Trust Fund (or  designated  portions
thereof)  as a  REMIC,  without  the  consent  of  the  Holders  of  any  of the
Certificates.

                  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.

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


                                      -7-

<PAGE>
<PAGE>


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


Dated: ____________

                                       BANKERS TRUST COMPANY
                                         OF CALIFORNIA N.A., as
                                         Certificate Registrar



                                       By: ____________________________________

                                           Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

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

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



                                       By: ____________________________________

                                           Authorized Officer



                                      -8-


<PAGE>
<PAGE>


                                   ASSIGNMENT

                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto


_________________________________________________


_________________________________________________


_________________________________________________


(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage  Pass-Through  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
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address: _____________________________________________________________

________________________________________________________________________________

________________________________________________________________________________


Dated:


                                       _________________________________________
                                       Signature by or on behalf of Assignor



                                       _________________________________________
                                       Signature Guaranteed


                                      -1-


<PAGE>
<PAGE>


                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee  should  include the  following  for purposes of
distribution:

                  Distributions shall, if permitted, be made by wire transfer or
otherwise, in immediately available funds, to __________________________________

________________________________________________________________________________

for the account of _____________________________________________________________


_______________________________________________________________________________.




                  Distributions made by check (such check to be made payable  to
__________________________________________)  and all  applicable  statements and
notices should be mailed to ____________________________________________________

_______________________________________________________________________________.



                  This information is provided by _____________________________,

the Assignee named above, or ______________, as its agent.





                                       -2-

<PAGE>
<PAGE>

                                  EXHIBIT A-11

                          FORM OF CLASS IO CERTIFICATE

                   CLASS IO MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting primarily of a pool of multifamily and commercial mortgage loans (the
"Mortgage Loans"), such pool being formed and sold by


                     MERRILL LYNCH MORTGAGE INVESTORS, INC.

<TABLE>
<S>                                     <C>
Date of Pooling and Servicing          Certificate Notional Amount
Agreement: __________________          of this Class IO
                                       Certificate as of the Closing Date:
                                       $________________________________________

Closing Date:  ______________          Aggregate Certificate Notional 
                                       Amount of all Class
                                       IO Certificates as of the Closing Date:
                                       $________________________________________

First Distribution Date:
_______________

Master Servicer:                       Trustee:
GE Capital Asset Management            Bankers Trust Company of California, N.A.
Corporation                         

Special Servicer:
GE Capital Realty Group, Inc.
Certificate No. 1                      CUSIP No. ________________

</TABLE>


         THIS CERTIFICATE IS NOT ENTITLED TO INTEREST ON THE CERTIFICATE
           NOTIONAL AMOUNT, BUT IS ENTITLED TO RECEIVE INTEREST ON ITS
         COMPONENTS AS SET FORTH IN THE POOLING AND SERVICING AGREEMENT


                                       -1-

<PAGE>
<PAGE>


THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN MERRILL
LYNCH MORTGAGE  INVESTORS,  INC., BANKERS TRUST COMPANY OF CALIFORNIA,  N.A., GE
CAPITAL ASSET MANAGEMENT  CORPORATION,  GE CAPITAL ASSET MANAGEMENT CORPORATION,
GE CAPITAL REALTY GROUP,  INC. OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER
THIS CERTIFICATE NOR THE UNDERLYING  MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY
OR INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

THIS  CERTIFICATE  HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES ACT
OF 1933 (THE "SECURITIES  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  WHICH 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.

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE  IS A "REGULAR
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G AND 860D OF THE  INTERNAL
REVENUE CODE OF 1986 (THE "CODE"). THE FOLLOWING  INFORMATION IS PROVIDED SOLELY
FOR THE PURPOSES OF APPLYING THE U.S. FEDERAL INCOME TAX ORIGINAL ISSUE DISCOUNT
("OID") RULES TO THIS  CERTIFICATE.  THE ISSUE DATE OF THIS CERTIFICATE IS APRIL
3,  1996.  ASSUMING  THAT  THE  MORTGAGE  LOANS  PREPAY  AT AN  ASSUMED  RATE OF
PREPAYMENT  USED  SOLELY  FOR THE  PURPOSES  OF  APPLYING  THE OID  RULES TO THE
CERTIFICATES  EQUAL TO A CPR (AS DEFINED IN THE PROSPECTUS DATED MAujRCH 7, 1996
AND THE PROSPECTUS  SUPPLEMENT DATED APRIL 1, 1996 RELATING TO THIS CERTIFICATE)
OF 0% (THE  "PREPAYMENT  ASSUMPTION"),  THIS  $857,332,459 OF INITIAL  COMPONENT
NOTIONAL  AMOUNT,  THE YIELD TO MATURITY IS 10.538% PER ANNUM, AND THE AMOUNT OF
OID  ATTRIBUTABLE TO THE INITIAL ACCRUAL PERIOD IS NO MORE THAN  $18.8748823 PER
$1,000 OF INITIAL CERTIFICATE NOTIONAL AMOUNT,  COMPUTED UNDER THE EXACT METHOD.
NO REPRESENTATION IS MADE THAT THE MORTGAGE LOANS WILL PREPAY AT A RATE BASED ON
THE PREPAYMENT ASSUMPTION OR AT ANY OTHER RATE.

THIS  CERTIFICATE  DOES NOT HAVE A  CERTIFICATE  PRINCIPAL  BALANCE AND WILL NOT
ENTITLE THE HOLDER HEREOF TO DISTRIBUTIONS OF PRINCIPAL.



                                       -2-

<PAGE>
<PAGE>



                  This certifies that Merrill Lynch, Pierce, Fenner & Smith Inc.
is the registered  owner of the Percentage  Interest  evidenced by this Class IO
Certificate in that certain  beneficial  ownership interest evidenced by all the
Class IO  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),  GE Capital Asset Management
Corporation (in such capacity,  hereinafter called the "Master Servicer",  which
term  includes any successor  entity under the  Agreement),  GE Capital,  Realty
Group, Inc. (in such capacity,  hereinafter called the "Special Servicer", which
term  includes any  successor  entity  under the  Agreement)  and Bankers  Trust
Company  of  California,  N.A.  (hereinafter  called the  "Trustee",  which term
includes any successor entity under the Agreement),  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 respective  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 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date"), 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
the Class IO  Certificates on the applicable  Distribution  Date pursuant to the
Agreement.   All  distributions  made  under  the  Agreement  on  the  Class  IO
Certificates will be made by Bankers Trust Company of California, N.A. as paying
agent (the "Paying Agent"),  by wire transfer of immediately  available funds to
the  account of the Person  entitled  thereto at a bank or other  entity  having
appropriate facilities therefor, if such  Certificateholder  shall have provided
the Paying Agent with wiring  instructions no less than five Business Days prior
to the related  Record Date (which wiring  instructions  may be in the form of a
standing order applicable to all subsequent distributions) and is the registered
owner of Class IO Certificates the aggregate initial Certificate Notional Amount
of which is at least $5,000,000,  or otherwise by check mailed to the address of
such   Certificateholder   as  it   appears   in   the   Certificate   Register.
Notwithstanding  the foregoing,  the final distribution on this Certificate will
be made in like  manner,  but  only  upon  presentation  and  surrender  of

                                      -3-


<PAGE>
<PAGE>

this  Certificate  at the  offices of the  Certificate  Registrar  or such other
location   specified  in  the  notice  to   Certificateholders   of  such  final
distribution.

                  The  Certificates  are  limited  in right of  distribution  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 Certificate  Account,  the Distribution Account
and, if established,  the REO Account may be made from time to time for purposes
other   than,   and,   in   certain   cases,   prior   to,    distributions   to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

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

                  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 of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class IO  Certificates  in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No transfer of any Class IO  Certificate  shall be made unless
that transfer is made pursuant to an effective  registration statement under the
Securities Act, and effective  registration or  qualification  under  applicable
state securities  laws, or is made in a transaction  which does not require such
registration under the Securities Act (other than in connection with the initial
issuance  thereof or the initial transfer thereof by the Depositor or any of its
affiliates),  then the  Certificate  Registrar  shall  refuse to  register  such
transfer unless it receives either: (i) a certificate from the Certificateholder
desiring to effect such transfer  substantially  in the form attached as Exhibit
G-1  to  the  Agreement,   and  a  certificate  from  such   Certificateholder's
prospective transferee  substantially in the form attached as either Exhibit G-2
or Exhibit G-3 to the Agreement;  or (ii) an Opinion of Counsel  satisfactory to
the  Certificate  Registrar to the effect that such transfer may be

                                      -4-


<PAGE>
<PAGE>

made without  registration  under the  Securities  Act which  Opinion of Counsel
shall  not be an  expense  of the Trust  Fund or of the  Depositor,  the  Master
Servicer,  the Special  Servicer,  the Trustee or the  Certificate  Registrar in
their respective capacities as such), together with the written certification(s)
as to the facts surrounding such transfer from the Certificateholder desiring to
effect such transfer and/or such  Certificateholder's  prospective transferee on
which such Opinion of Counsel is based.  None of the  Depositor,  the Trustee or
the  Certificate  Registrar  is  obligated  to  register or qualify the Class IO
Certificates under the Securities Act or any other securities law or to take any
action not otherwise  required under the Agreement to permit the transfer of any
Class  IO  Certificate  without  registration  or  qualification.  Any  Class IO
Certificateholder  desiring  to  effect  such  a  transfer  shall,  and  by  the
acceptance of its Class G  Certificate  agrees to,  indemnify  the Trustee,  the
Certificate Registrar and the Depositor 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.

                  No service  charge  will be imposed  for any  registration  of
transfer or exchange of Class IO Certificates, but the Certificate Registrar 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 Class
IO Certificates.

                  The Depositor,  the Master Servicer, the Special Servicer, the
Trustee,  the Paying Agent and the  Certificate  Registrar  and any agent of the
Depositor,  the Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent 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 Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent,  Certificate  Registrar  or any such agent shall be affected by notice to
the contrary.

                  The Trust Fund and the  obligations  created by the  Agreement
shall  terminate  upon  distribution  (or  provision  for  distribution)  to the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  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 or REO  Property  remaining in the
Trust Fund,  and (ii) the purchase by the Master  Servicer or the Depositor at a
price determined as provided in the Agreement of all Mortgage Loans and each REO
Property  remaining  in the Trust  Fund.  The  Agreement  permits,  but does not
require,  the Master  Servicer or the  Depositor to purchase from the Trust Fund
all Mortgage Loans and each REO Property remaining therein. The exercise of such
right will effect early retirement of the Class IO Certificates;  however,  such
right to purchase is subject to

                                      -5-


<PAGE>
<PAGE>

the  aggregate  Stated  Principal  Balance of the  Mortgage  Pool at the time of
purchase  being less than 1% of the aggregate  Stated  Principal  Balance of the
Mortgage Loans as of the Closing Date specified on the face hereof.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master Servicer, the Special Servicer and the
Trustee and the rights of the Certificateholders under the Agreement at any time
by the Depositor, the Master Servicer, the Special Servicer and the Trustee with
the  consent of the  Holders  of  Certificates  entitled  to at least 51% of the
Voting Rights allocated to the affected Classes.  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,  including any amendment
necessary  to  maintain  the  status of the Trust Fund (or  designated  portions
thereof)  as a  REMIC,  without  the  consent  of  the  Holders  of  any  of the
Certificates.

                  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.

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.




                                      -6-

<PAGE>
<PAGE>


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


Dated:  _________________

                                       BANKERS TRUST COMPANY OF 
                                       CALIFORNIA, N.A., as Certificate
                                       Registrar



                                       By: ________________________________
                                               Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

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

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



                                       By:  _______________________________
                                                 Authorized Officer


                                      -7-

<PAGE>
<PAGE>



                                   ASSIGNMENT


                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto


_________________________________________________


_________________________________________________


_________________________________________________


(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage  Pass-Through  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
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address: _____________________________________________________________


________________________________________________________________________________


________________________________________________________________________________


Dated:


                                      __________________________________________
                                      Signature by or on behalf of Assignor


                                      __________________________________________
                                      Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee  should  include the  following  for purposes of
distribution:

                  Distributions shall, if permitted, be made by wire transfer or
otherwise, in immediately available funds, to __________________________________

________________________________________________________________________________

for the account of _____________________________________________________________

_______________________________________________________________________________.


                                       -1-

<PAGE>
<PAGE>

                  Distributions  made by check (such check to be made payable to
__________________________________________)  and all  applicable  statements and
notices should be mailed to ____________________________________________________

_______________________________________________________________________________.



                  This information is provided by  ____________________________,
the Assignee named above, or _________________________, as its agent.






                                      -2-

<PAGE>
<PAGE>



                                  EXHIBIT A-12


                          FORM OF CLASS R-I CERTIFICATE

                  CLASS R-I MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting primarily of a pool of multifamily and commercial mortgage loans (the
"Mortgage Loans"), such pool being formed and sold by


                     MERRILL LYNCH MORTGAGE INVESTORS, INC.

<TABLE>
<S>                                    <C>
Date of Pooling and Servicing          Percentage Interest evidenced
Agreement: __________________          by this Class R-I
                                       Certificate: ___________%

Closing Date: _______________          Aggregate Stated Principal
                                       Balance of the Mortgage Loans
                                       as of the Closing Date: $________________

First Distribution Date:
___________________

Master Servicer:                       Trustee:
GE Capital Asset Management            Bankers Trust Company of California, N.A.
Corporation      

Special Servicer:
GE Capital Realty Group, Inc.

Certificate No. 1

</TABLE>



                                       -1-
<PAGE>
<PAGE>


THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN MERRILL
LYNCH MORTGAGE INVESTORS,  INC., BANKERS TRUST COMPANY OF CALIFORNIA, GE CAPITAL
ASSET MANAGEMENT CORPORATION OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THIS
CERTIFICATE  NOR THE  UNDERLYING  MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

THIS  CERTIFICATE IS SUBORDINATE TO THE CLASS A-PO,  CLASS A-1, CLASS A-2, CLASS
A-3,  CLASS  IO,  CLASS B,  CLASS  C,  CLASS D,  CLASS  E,  CLASS F AND  CLASS G
CERTIFICATES  OF THE SAME  SERIES TO THE EXTENT  DESCRIBED  IN THE  POOLING  AND
SERVICING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES ACT
OF 1933 THE ("SECURITIES  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  WHICH 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  OR ANY INTEREST  HEREIN MAY BE MADE (A) TO 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 INTERNAL  REVENUE CODE OF 1986 (THE "CODE")
(ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT,  A "PLAN"), OR
(B) TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING THIS  CERTIFICATE OR
SUCH INTEREST HEREIN ON BEHALF OF, AS NAMED FIDUCIARY OF, AS TRUSTEE OF, OR WITH
ASSETS OF A PLAN (INCLUDING,  WITHOUT  LIMITATION,  ANY INSURANCE  COMPANY USING
ASSETS IN ITS GENERAL OR SEPARATE ACCOUNT THAT MAY CONSTITUTE "PLAN ASSETS" OF A
PLAN).

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A "RESIDUAL
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS  ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G  AND  860D OF THE  CODE.
CONSEQUENTLY, TRANSFER OF THIS CERTIFICATE IS ALSO SUBJECT TO THE ADDITIONAL TAX
RELATED  TRANSFER  RESTRICTIONS  DESCRIBED  HEREIN.  IF ANY PERSON  BECOMES  THE
REGISTERED   HOLDER  OF  THIS   CERTIFICATE   IN  VIOLATION  OF  SUCH   TRANSFER
RESTRICTIONS,  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 OR UNDER THE POOLING AND SERVICING  AGREEMENT REFERRED
TO HEREIN,  INCLUDING,  BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS ON THIS
CERTIFICATE.

                                      -2-

<PAGE>
<PAGE>

                  This certifies that Merrill Lynch, Pierce, Fenner & Smith Inc.
is the registered owner of the Percentage  Interest  evidenced by this Class R-I
Certificate (as specified above) in that certain  beneficial  ownership interest
evidenced by all the Class R-I  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),
GE Capital Asset Management  Corporation (in such capacity,  hereinafter  called
the "Master  Servicer",  which term  includes  any  successor  entity  under the
Agreement),  GE Capital Realty Group, Inc. in such capacity,  hereinafter called
the  "Special  Servicer",  which term  includes any  successor  entity under the
Agreement) and Bankers Trust Company of California, N.A. (hereinafter called the
"Trustee",  which term includes any  successor  entity under the  Agreement),  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
respective 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 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date"), in an amount equal to the product of the Percentage  Interest  evidenced
by this  Certificate and the amount,  if any,  required to be distributed to the
Holders  of the Class  R-I  Certificates  on the  applicable  Distribution  Date
pursuant to the Agreement.  All  distributions  made under the Agreement on this
Class R-I Certificate  will be made by check mailed to the address of the Person
entitled thereto,  as such name and address appear in the Certificate  Register.
Notwithstanding  the foregoing,  the final distribution on this Certificate will
be made in like  manner,  but  only  upon  presentation  and  surrender  of this
Certificate at the offices of the  Certificate  Registrar or such other location
specified in the notice to Certificateholders of such final distribution.

                  The  Certificates  are  limited  in right of  distribution  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 Certificate  Account,  the Distribution Account
and, if established,  the REO Account may be made from time to time for

                                      -3-


<PAGE>
<PAGE>

purposes  other  than,  and,  in  certain  cases,  prior  to,  distributions  to
Certificateholders,  such purposes including the reimbursement of advances made,
or certain expenses incurred, with respect to the Mortgage Loans and the payment
of interest on such advances and expenses.

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

                  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 of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class R-I  Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No transfer of any Class R-I Certificate  shall be made unless
that transfer is made pursuant to an effective  registration statement under the
Securities Act, and effective  registration or  qualification  under  applicable
state securities  laws, or is made in a transaction  which does not require such
registration  or  qualification.  If a transfer of any R-I  Certificate is to be
made without  registration  under the  Securities  Act (other than in connection
with the  initial  issuance  thereof  or the  initial  transfer  thereof  by the
Depositor or any of its affiliates), then the Certificate Registrar shall refuse
to register such transfer unless it receives either:  (i) a certificate from the
Certificateholder  desiring to effect such  transfer  substantially  in the form
attached  as  Exhibit  G-1  to  the  Agreement,  and  a  certificate  from  such
Certificateholder's prospective transferee substantially in the form attached as
either  Exhibit  G-2 or  Exhibit  G-3 to the  Agreement;  or (ii) an  Opinion of
Counsel  satisfactory  to the  Certificate  Registrar  to the  effect  that such
transfer  may be made  without  registration  under the  Securities  Act  (which
Opinion  of  Counsel  shall  not be an  expense  of  the  Trust  Fund  or of the
Depositor,  the  Master  Servicer,  the  Special  Servicer,  the  Trustee or the
Certificate Registrar in their respective capacities as such), together with the
written  certification(s)  as to the facts  surrounding  such  transfer from the
Certificateholder    desiring    to   effect   such    transfer    and/or   such
Certificateholder's  prospective  transferee

                                      -4-


<PAGE>
<PAGE>

on which such Opinion of Counsel is based. None of the Depositor, the Trustee or
the  Certificate  Registrar  is  obligated  to register or qualify the Class R-I
Certificates under the Securities Act or any other securities law or to take any
action not otherwise  required under the Agreement to permit the transfer of any
Class R-I  Certificate  without  registration  or  qualification.  Any Class R-I
Certificateholder  desiring  to  effect  such  a  transfer  shall,  and  by  the
acceptance of its Class R-I Certificate  agrees to,  indemnify the Trustee,  the
Certificate Registrar and the Depositor 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.

                  No transfer of a Class R-I Certificate or any interest therein
shall be made to (A) a Plan or (B) any  Person  who is  directly  or  indirectly
purchasing the Class R-1 Certificate or interest  therein on behalf of, as named
fiduciary  of, as  trustee  of, or with  assets  of a Plan  (including,  without
limitation,  any  insurance  company  using  assets in its  general or  separate
account  that  may  constitute  assets  of  a  Plan).  As  a  condition  to  its
registration of transfer of a Class R-1 Certificate,  the Certificate  Registrar
shall have the right to require the prospective  transferee of such Certificate,
if it is not a Plan or Person described in clause (B) of the preceding sentence,
to execute a certification to that effect substantially in the form of Exhibit H
to the Agreement.

                  Each Person who has or who acquires any Ownership  Interest in
this  Certificate  shall be  deemed by the  acceptance  or  acquisition  of such
Ownership  Interest  to have  agreed to be bound by the  provisions  of  Section
5.02(d) of the Agreement and, if any purported  Transferee shall become a Holder
of this Certificate in violation of the provisions of such Section  5.02(d),  to
have irrevocably authorized Bankers Trust Company of California, N.A., as paying
agent (the  "Paying  Agent"),  under clause  (ii)(A) of such Section  5.02(d) to
deliver  payments  to a Person  other than such  Person and to have  irrevocably
authorized  the  Certificate  Registrar  under  clause  (ii)(B) of such  Section
5.02(d)  to  negotiate  the  terms  of any  mandatory  sale and to  execute  all
instruments of Transfer and to do all other things  necessary in connection with
any such sale.  Each Person holding or acquiring any Ownership  Interest in this
Certificate must be a Permitted  Transferee and shall promptly notify the Master
Servicer,  the  Paying  Agent and the  Certificate  Registrar  of any  change or
impending change in its status as a Permitted Transferee. In connection with any
proposed Transfer of any Ownership Interest in this Certificate, the Certificate
Registrar  shall require  delivery to it, and shall not register the Transfer of
this Certificate until its receipt of, an affidavit and agreement  substantially
in the form attached as Exhibit I-1 to the Agreement (a "Transfer  Affidavit and
Agreement") from the proposed Transferee,  in form and substance satisfactory to
the

                                      -5-


<PAGE>
<PAGE>

Certificate  Registrar,  representing and warranting,  among other things,  that
such  Transferee  is a  Permitted  Transferee,  that  it is  not  acquiring  its
Ownership  Interest in this  Certificate 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 this Certificate,  it will endeavor to remain a Permitted
Transferee,  and that it has reviewed the  provisions of Section  5.02(d) of the
Agreement  and agrees to be bound by them.  Notwithstanding  the  delivery  of a
Transfer  Affidavit  and  Agreement by a proposed  Transferee,  if a Responsible
Officer of the  Certificate  Registrar  has actual  knowledge  that the proposed
Transferee is not a Permitted  Transferee,  no Transfer of an Ownership Interest
in this Certificate to such proposed Transferee shall be effected.

                  Each Person  holding or acquiring  any  Ownership  Interest in
this Certificate  shall agree (x) to require a Transfer  Affidavit and Agreement
from any other  Person to whom such Person  attempts to transfer  its  Ownership
Interest  herein  and (y) not to  transfer  its  Ownership  Interest  unless  it
provides to the Certificate  Registrar a certificate  substantially  in the form
attached as Exhibit I-2 to the Agreement  stating that,  among other things,  it
has no actual  knowledge  that such other Person is not a Permitted  Transferee.
Each Person holding or acquiring an Ownership  Interest in this Certificate,  by
purchasing such Ownership  Interest  herein,  agrees to give the Master Servicer
and 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 such Ownership Interest, if it is, or is holding such
Ownership Interest on behalf of, a "pass-through interest holder".

                  The  provisions  of Section  5.02(d) of the  Agreement  may be
modified, added to or eliminated,  provided that there shall have been delivered
to the Certificate Registrar and the Master Servicer the following:  (a) written
confirmation  from each Rating  Agency to the effect that the  modification  of,
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  Certificate
Registrar  and the Master  Servicer,  to the effect that such  modification  of,
addition to or elimination of such  provisions  will not cause the Trust Fund to
(x) cease to qualify as a REMIC or (y) be subject to an entity-level  tax caused
by the  Transfer  of any  Class  R-I  Certificate  to a  Person  which  is not a
Permitted Transferee, or cause a Person other than the prospective Transferee to
be  subject  to a  REMIC-related  tax  caused  by the  Transfer  of a Class  R-I
Certificate to a Person which is not a Permitted Transferee.

                  A  "Permitted  Transferee"  is  any  Transferee  other  than a
"Disqualified  Organization"  or a "Non-United  States Person".  A

                                      -6-


<PAGE>
<PAGE>

"Disqualified  Organization"  is any of (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) a 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 I 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 of the Code
and (v) any other Person so  designated  by the Trustee based upon an Opinion of
Counsel provided to it that the holding of an Ownership  Interest in a Class R-I
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 Class
R-I  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.

                  A "Non-United States Person" is any Person other than a United
States  Person.  A "United States Person" is a citizen or resident of the United
States,  a corporation,  partnership or other entity created or organized in, or
under the laws of, the United States or any political subdivision thereof, or an
estate or trust whose  income from sources  without the United  States is income
for United States federal income tax purposes  regardless of its connection of a
trade or business within the United States.

                  No service  charge  will be imposed  for any  registration  of
transfer or exchange of Class R-I  Certificates,  but the Certificate  Registrar
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 Class
R-I Certificates.

                  The Depositor,  the Master Servicer, the Special Servicer, the
Trustee,  the Paying Agent and the  Certificate  Registrar  and any agent of the
Depositor,  the Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent 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 Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent,  the Certificate

                                      -7-


<PAGE>
<PAGE>

Registrar or any such agent shall be affected by notice to the contrary.

                  The Trust Fund and the  obligations  created by the  Agreement
shall  terminate  upon  distribution  (or  provision  for  distribution)  to the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  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 or REO  Property  remaining in the
Trust Fund,  and (ii) the purchase by the Master  Servicer or the Depositor at a
price determined as provided in the Agreement of all Mortgage Loans and each REO
Property  remaining  in the Trust  Fund.  The  Agreement  permits,  but does not
require,  the Master  Servicer or the  Depositor to purchase from the Trust Fund
all Mortgage Loans and each REO Property remaining therein. 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
Pool  at the  time of  purchase  being  less  than  1% of the  aggregate  Stated
Principal  Balance of the Mortgage Loans as of the Closing Date specified on the
face hereof.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master Servicer, the Special Servicer and the
Trustee and the rights of the Certificateholders under the Agreement at any time
by the Depositor, the Master Servicer, the Special Servicer and the Trustee with
the  consent of the  Holders  of  Certificates  entitled  to at least 51% of the
Voting Rights allocated to the affected Classes.  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,  including any amendment
necessary  to  maintain  the  status of the Trust Fund (or  designated  portions
thereof)  as a  REMIC,  without  the  consent  of  the  Holders  of  any  of the
Certificates.

                  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.

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.

                                      -8-

<PAGE>
<PAGE>

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.























                                      -9-

<PAGE>
<PAGE>


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


Dated: ______________________

                                       BANKERS TRUST COMPANY OF
                                         CALIFORNIA, N.A.,
                                       as Certificate Registrar



                                       By: ____________________________________

                                                   Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

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

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



                                       By: _____________________________________

                                                   Authorized Officer


                                      -10-


<PAGE>
<PAGE>


                                   ASSIGNMENT

                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________



(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage  Pass-Through  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
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:

________________________________________________________________________________

________________________________________________________________________________


Dated:



                                       _________________________________________
                                       Signature by or on behalf of Assignor



                                       _________________________________________
                                       Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee  should  include the  following  for purposes of
distribution:

                  Distributions shall be made by check payable to ______________


________________________________________________________________________________

and mailed to __________________________________________________________________

                                      -1-

<PAGE>
<PAGE>




                  Applicable statements and notices should be mailed to


_______________________________________________________________________________.



                  This information is provided by _____________________________,

the Assignee named above, or ___________________________, as its agent.

























                                      -2-

<PAGE>
<PAGE>



                                  EXHIBIT A-13


                         FORM OF CLASS R-II CERTIFICATE

                  CLASS R-II MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting primarily of a pool of multifamily and commercial mortgage loans (the
"Mortgage Loans"), such pool being formed and sold by


                     MERRILL LYNCH MORTGAGE INVESTORS, INC.

<TABLE>
<S>                                    <C>
Date of Pooling and Servicing          Percentage Interest evidenced 
Agreement: __________________          by this Class R-II
                                       Certificate: ____%

Closing Date: _________________        Aggregate Stated Principal
                                       Balance of the Mortgage Loans
                                       as of the Closing Date:
                                       $__________________________

First Distribution Date:
_______________________

Master Servicer:                       Trustee:
GE Capital Asset Management            Bankers Trust Company of California, N.A.
Corporation                 

Special Servicer:
GE Capital Realty Group, Inc.

Certificate No. 1


</TABLE>



                                      -1-


<PAGE>
<PAGE>


THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN MERRILL
LYNCH MORTGAGE INVESTORS,  INC., BANKERS TRUST COMPANY OF CALIFORNIA, GE CAPITAL
ASSET MANAGEMENT CORPORATION OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THIS
CERTIFICATE  NOR THE  UNDERLYING  MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

THIS  CERTIFICATE IS SUBORDINATE TO THE CLASS A-PO,  CLASS A-1, CLASS A-2, CLASS
A-3,  CLASS  IO,  CLASS B,  CLASS  C,  CLASS D,  CLASS  E,  CLASS F AND  CLASS G
CERTIFICATES  OF THE SAME  SERIES TO THE EXTENT  DESCRIBED  IN THE  POOLING  AND
SERVICING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES ACT
OF 1933 (THE "SECURITIES  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  WHICH 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  OR ANY INTEREST  HEREIN MAY BE MADE (A) TO 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 INTERNAL  REVENUE CODE OF 1986 (THE "CODE")
(ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT,  A "PLAN"), OR
(B) TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING THIS  CERTIFICATE OR
SUCH INTEREST HEREIN ON BEHALF OF, AS NAMED FIDUCIARY OF, AS TRUSTEE OF, OR WITH
ASSETS OF A PLAN (INCLUDING,  WITHOUT  LIMITATION,  ANY INSURANCE  COMPANY USING
ASSETS IN ITS GENERAL OR SEPARATE ACCOUNT THAT MAY CONSTITUTE "PLAN ASSETS" OF A
PLAN).

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A "RESIDUAL
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS  ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G  AND  860D OF THE  CODE.
CONSEQUENTLY, TRANSFER OF THIS CERTIFICATE IS ALSO SUBJECT TO THE ADDITIONAL TAX
RELATED  TRANSFER  RESTRICTIONS  DESCRIBED  HEREIN.  IF ANY PERSON  BECOMES  THE
REGISTERED   HOLDER  OF  THIS   CERTIFICATE   IN  VIOLATION  OF  SUCH   TRANSFER
RESTRICTIONS,  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 OR UNDER THE POOLING AND SERVICING  AGREEMENT REFERRED
TO HEREIN,  INCLUDING,  BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS ON THIS
CERTIFICATE.


                                      -2-

<PAGE>
<PAGE>


                  This certifies that Merrill Lynch, Pierce, Fenner & Smith Inc.
is the registered owner of the Percentage  Interest evidenced by this Class R-II
Certificate  (obtained  by  dividing  the  principal  amount of this  Class R-II
Certificate (as specified above) in that certain  beneficial  ownership interest
evidenced by all the Class R-II  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),
GE Capital Asset Management  Corporation (in such capacity,  hereinafter  called
the "Master  Servicer",  which term  includes  any  successor  entity  under the
Agreement), GE Capital Realty Group, Inc. (in such capacity,  hereinafter called
the  "Special  Servicer",  which term  includes any  successor  entity under the
Agreement) and Bankers Trust Company of California, N.A. (hereinafter called the
"Trustee",  which term includes any  successor  entity under the  Agreement),  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
respective 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 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date"), in an amount equal to the product of the Percentage  Interest  evidenced
by this  Certificate and the amount,  if any,  required to be distributed to the
Holders of this Class  R-II  Certificate  on the  applicable  Distribution  Date
pursuant to the Agreement.  All  distributions  made under the Agreement on this
Class R-II Certificate will be made by check mailed to the address of the Person
entitled thereto,  as such name and address appear in the Certificate  Register.
Notwithstanding  the foregoing,  the final distribution on this Certificate will
be made in like  manner,  but  only  upon  presentation  and  surrender  of this
Certificate at the offices of the  Certificate  Registrar or such other location
specified in the notice to Certificateholders of such final distribution.

                  The  Certificates  are  limited  in right of  distribution  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 Certificate  Account,  the Distribution Account
and, if

                                      -3-


<PAGE>
<PAGE>

established,  the REO Account may be made from time to time for  purposes  other
than, and, in certain cases, prior to, distributions to Certificateholders, such
purposes  including the  reimbursement  of advances  made,  or certain  expenses
incurred, with respect to the Mortgage Loans and the payment of interest on such
advances and expenses.

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

                  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 of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class R-II Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No transfer of any Class R-II Certificate shall be made unless
that transfer is made pursuant to an effective  registration statement under the
Securities Act, and effective  registration or  qualification  under  applicable
state securities  laws, or is made in a transaction  which does not require such
registration under the Securities Act (other than in connection with the initial
issuance  thereof or the initial transfer thereof by the Depositor or any of its
affiliates),  then the  Certificate  Registrar  shall  refuse to  register  such
transfer unless it receives either: (i) a certificate from the Certificateholder
desiring to effect such transfer  substantially  in the form attached as Exhibit
G-1  to  the  Agreement,   and  a  certificate  from  such   Certificateholder's
prospective transferee  substantially in the form attached as either Exhibit G-2
or Exhibit G-3 to the Agreement;  or (ii) an Opinion of Counsel  satisfactory to
the  Certificate  Registrar to the effect that such transfer may be made without
registration  under the Securities Act (which Opinion of Counsel shall not be an
expense of the Trust Fund or of the Depositor,  the Master Servicer, the Special
Servicer,   the  Trustee  or  the  Certificate  Registrar  in  their  respective
capacities as such), together with the written  certification(s) as to the facts
surrounding  such  transfer from the  Certificateholder  desiring to effect such
transfer and/or such  Certificateholder's  prospective  transferee on which such
Opinion  of  Counsel  is  based.  None  of

                                      -4-


<PAGE>
<PAGE>

the Depositor, the Trustee or the Certificate Registrar is obligated to register
or qualify the Class R-II  Certificates  under the  Securities  Act or any other
securities law or to take any action not otherwise  required under the Agreement
to permit the transfer of any Class R-II  Certificate  without  registration  or
qualification.  Any Class  R-II  Certificateholder  desiring  to  effect  such a
transfer shall, and by the acceptance of its Class R-II  Certificate  agrees to,
indemnify the Trustee,  the Certificate  Registrar and the Depositor 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.

                  No  transfer  of a  Class  R-II  Certificate  or any  interest
therein  shall  be  made  to (A) a Plan or (B) any  Person  who is  directly  or
indirectly  purchasing the Class R-II  Certificate or interest therein on behalf
of, as named  fiduciary of, as trustee of, or with assets of a Plan  (including,
without rotation,  any insurance company using assets in its general or separate
account  that  may  constitute  assets  of  a  Plan).  As  a  condition  to  its
registration of transfer of a Class R-II Certificate,  the Certificate Registrar
shall have the right to require the prospective  transferee of such Certificate,
if it is not a Plan or Person described in clause (B) of the preceding sentence,
to execute a certification to that effect substantially in the form of Exhibit H
to the Agreement.

                  Each Person who has or who acquires any Ownership  Interest in
this  Certificate  shall be  deemed by the  acceptance  or  acquisition  of such
Ownership  Interest  to have  agreed to be bound by the  provisions  of  Section
5.02(d) of the Agreement and, if any purported  Transferee shall become a Holder
of this Certificate in violation of the provisions of such Section  5.02(d),  to
have irrevocably authorized Bankers Trust Company of California, N.A., as paying
agent (the  "Paying  Agent"),  under clause  (ii)(A) of such Section  5.02(d) to
deliver  payments  to a Person  other than such  Person and to have  irrevocably
authorized  the  Certificate  Registrar  under  clause  (ii)(B) of such  Section
5.02(d)  to  negotiate  the  terms  of any  mandatory  sale and to  execute  all
instruments of Transfer and to do all other things  necessary in connection with
any such sale.  Each Person holding or acquiring any Ownership  Interest in this
Certificate must be a Permitted  Transferee and shall promptly notify the Master
Servicer,  the  Paying  Agent and the  Certificate  Registrar  of any  change or
impending change in its status as a Permitted Transferee. In connection with any
proposed Transfer of any Ownership Interest in this Certificate, the Certificate
Registrar  shall require  delivery to it, and shall not register the Transfer of
this Certificate until its receipt of, an affidavit and agreement  substantially
in the form attached as Exhibit I-1 to the Agreement (a "Transfer  Affidavit and
Agreement") from the proposed Transferee,  in form and substance satisfactory to
the Certificate Registrar, representing and warranting, among other

                                      -5-


<PAGE>
<PAGE>

things, that such Transferee is a Permitted Transferee, that it is not acquiring
its Ownership  Interest in this  Certificate 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 this  Certificate,  it will  endeavor  to  remain a
Permitted Transferee, and that it has reviewed the provisions of Section 5.02(d)
of the Agreement and agrees to be bound by them. Notwithstanding the delivery of
a Transfer  Affidavit and Agreement by a proposed  Transferee,  if a Responsible
Officer of the  Certificate  Registrar  has actual  knowledge  that the proposed
Transferee is not a Permitted  Transferee,  no Transfer of an Ownership Interest
in this Certificate to such proposed Transferee shall be effected.

                  Each Person  holding or acquiring  any  Ownership  Interest in
this Certificate  shall agree (x) to require a Transfer  Affidavit and Agreement
from any other  Person to whom such Person  attempts to transfer  its  Ownership
Interest  herein  and (y) not to  transfer  its  Ownership  Interest  unless  it
provides to the Certificate  Registrar a certificate  substantially  in the form
attached as Exhibit I-2 to the Agreement  stating that,  among other things,  it
has no actual  knowledge  that such other Person is not a Permitted  Transferee.
Each Person holding or acquiring an Ownership  Interest in this Certificate,  by
purchasing such Ownership  Interest  herein,  agrees to give the Master Servicer
and 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 such Ownership Interest, if it is, or is holding such
Ownership Interest on behalf of, a "pass-through interest holder".

                  The  provisions  of Section  5.02(d) of the  Agreement  may be
modified, added to or eliminated,  provided that there shall have been delivered
to the Certificate Registrar and the Master Servicer the following:  (a) written
confirmation  from each Rating  Agency to the effect that the  modification  of,
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  Certificate
Registrar  and the Master  Servicer,  to the effect that such  modification  of,
addition to or elimination of such  provisions  will not cause the Trust Fund to
(x) cease to qualify as a REMIC or (y) be subject to an entity-level  tax caused
by the  Transfer  of any  Class  R-II  Certificate  to a  Person  which is not a
Permitted Transferee, or cause a Person other than the prospective Transferee to
be  subject  to a  REMIC-related  tax  caused by the  Transfer  of a Class  R-II
Certificate to a Person which is not a Permitted Transferee.

                  A  "Permitted  Transferee"  is  any  Transferee  other  than a
"Disqualified  Organization"  or a "Non-United  States Person".  A "Disqualified
Organization"  is  any  of  (i)  the  United  States,  any

                                      -6-


<PAGE>
<PAGE>

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)  a  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 I 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 of the Code and (v) any other Person so
designated by the Trustee  based upon an Opinion of Counsel  provided to it that
the holding of an Ownership  Interest in a Class R-II 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 Class R-II  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.

                  A "Non-United States Person" is any Person other than a United
States  Person.  A "United States Person" is a citizen or resident of the United
States,  a corporation,  partnership or other entity created or organized in, or
under the laws of, the United States or any political subdivision thereof, or an
estate or trust whose  income from sources  without the United  States is income
for United States federal income tax purposes  regardless of its connection of a
trade or business within the United States.

                  No service  charge  will be imposed  for any  registration  of
transfer or exchange of Class R-II Certificates,  but the Certificate  Registrar
may  require  payment  of a but  sum  sufficient  to  cover  any  tax  or  other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class R-II Certificates.

                  The Depositor,  the Master Servicer, the Special Servicer, the
Trustee,  the Paying Agent and the  Certificate  Registrar  and any agent of the
Depositor,  the Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent 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 Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent,  the Certificate  Registrar or any such agent shall be affected by notice
to the contrary.


                                      -7-


<PAGE>
<PAGE>

                  The Trust Fund and the  obligations  created by the  Agreement
shall  terminate  upon  distribution  (or  provision  for  distribution)  to the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  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 or REO  Property  remaining in the
Trust Fund,  and (ii) the purchase by the Master  Servicer or the Depositor at a
price determined as provided in the Agreement of all Mortgage Loans and each REO
Property  remaining  in the Trust  Fund.  The  Agreement  permits,  but does not
require,  the Master  Servicer or the  Depositor to purchase from the Trust Fund
all Mortgage Loans and each REO Property remaining therein. 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
Pool  at the  time of  purchase  being  less  than  1% of the  aggregate  Stated
Principal  Balance of the Mortgage Loans as of the Closing Date specified on the
face hereof.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master Servicer, the Special Servicer and the
Trustee and the rights of the Certificateholders under the Agreement at any time
by the Depositor, the Master Servicer, the Special Servicer and the Trustee with
the  consent of the  Holders  of  Certificates  entitled  to at least 51% of the
Voting Rights allocated to the affected Classes.  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,  including any amendment
necessary  to  maintain  the  status of the Trust Fund (or  designated  portions
thereof)  as a  REMIC,  without  the  consent  of  the  Holders  of  any  of the
Certificates.

                  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.

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.


                                      -8-


<PAGE>
<PAGE>

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.


                                      -9-

<PAGE>
<PAGE>


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


Dated: ______________________

                                       BANKERS TRUST COMPANY OF
                                         CALIFORNIA, N.A.,
                                       as Certificate Registrar



                                       By: _____________________________________
                                                   Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

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

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



                                       By: _____________________________________
                                                    Authorized Officer




                                      -10-

<PAGE>
<PAGE>



                                   ASSIGNMENT


                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto


________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________



(please  print  or  typewrite  name and  address  including  postal  zip code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage  Pass-Through  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
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:


________________________________________________________________________________

________________________________________________________________________________


Dated:



                                       _________________________________________
                                       Signature by or on behalf of Assignor



                                       _________________________________________
                                       Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee  should  include the  following  for purposes of
distribution:

                  Distributions shall be by check made payable to ______________

________________________________________________________________________________

and mailed to __________________________________________________________________


                                      -1-

<PAGE>
<PAGE>





                  Applicable statements and notices should be mailed to

________________________________________________________________________________

_______________________________________________________________________________.


                  This information is provided by _____________________________,

the Assignee named above, or _______________________, as its agent.

















                                      -2-

<PAGE>
<PAGE>



                                  EXHIBIT A-14


                         FORM OF CLASS R-III CERTIFICATE

                 CLASS R-III MORTGAGE PASS-THROUGH CERTIFICATE,
                                 SERIES 1996-C1

evidencing a beneficial  ownership  interest in a trust fund (the "Trust  Fund")
consisting primarily of a pool of multifamily and commercial mortgage loans (the
"Mortgage Loans"), such pool being formed and sold by


                     MERRILL LYNCH MORTGAGE INVESTORS, INC.

<TABLE>
<S>                                    <C>
Date of Pooling and Servicing          Percentage Interest evidenced
Agreement:  April 1, 1996              by this Class R-III
                                       Certificate: ____%

Closing Date: __________________       Aggregate Stated Principal
                                       Balance of the Mortgage Loans
                                       as of the Closing Date:
                                       $____________________

First Distribution Date:
__________________________

Master Servicer:                       Trustee:
GE Capital Asset Management            Bankers Trust Company of
Corporation                            California, N.A.

Special Servicer:
GE Capital Realty Group, Inc.

Certificate No. 1

</TABLE>

                                      -1-

<PAGE>
<PAGE>


THIS  CERTIFICATE  DOES NOT  REPRESENT AN  OBLIGATION  OF OR INTEREST IN MERRILL
LYNCH MORTGAGE INVESTORS,  INC., BANKERS TRUST COMPANY OF CALIFORNIA, GE CAPITAL
ASSET MANAGEMENT CORPORATION OR ANY OF THEIR RESPECTIVE AFFILIATES. NEITHER THIS
CERTIFICATE  NOR THE  UNDERLYING  MORTGAGE LOANS ARE GUARANTEED BY ANY AGENCY OR
INSTRUMENTALITY OF THE UNITED STATES OR ANY OTHER PERSON.

THIS  CERTIFICATE IS SUBORDINATE TO THE CLASS A-PO,  CLASS A-1, CLASS A-2, CLASS
A-3,  CLASS  IO,  CLASS B,  CLASS  C,  CLASS D,  CLASS  E,  CLASS F AND  CLASS G
CERTIFICATES  OF THE SAME  SERIES TO THE EXTENT  DESCRIBED  IN THE  POOLING  AND
SERVICING AGREEMENT REFERRED TO HEREIN.

THIS  CERTIFICATE  HAS NOT BEEN REGISTERED OR QUALIFIED UNDER THE SECURITIES ACT
OF 1933 (THE "SECURITIES  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  WHICH 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  OR ANY INTEREST  HEREIN MAY BE MADE (A) TO 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 INTERNAL  REVENUE CODE OF 1986 (THE "CODE")
(ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT  ARRANGEMENT,  A "PLAN"), OR
(B) TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY  PURCHASING THIS  CERTIFICATE OR
SUCH INTEREST HEREIN ON BEHALF OF, AS NAMED FIDUCIARY OF, AS TRUSTEE OF, OR WITH
ASSETS OF A PLAN (INCLUDING,  WITHOUT  LIMITATION,  ANY INSURANCE  COMPANY USING
ASSETS IN ITS GENERAL OR SEPARATE ACCOUNT THAT MAY CONSTITUTE "PLAN ASSETS" OF A
PLAN).

SOLELY FOR U.S.  FEDERAL  INCOME TAX PURPOSES,  THIS  CERTIFICATE IS A "RESIDUAL
INTEREST" IN A "REAL ESTATE  MORTGAGE  INVESTMENT  CONDUIT" (A "REMIC") AS THOSE
TERMS  ARE  DEFINED,  RESPECTIVELY,  IN  SECTIONS  860G  AND  860D OF THE  CODE.
CONSEQUENTLY, TRANSFER OF THIS CERTIFICATE IS ALSO SUBJECT TO THE ADDITIONAL TAX
RELATED  TRANSFER  RESTRICTIONS  DESCRIBED  HEREIN.  IF ANY PERSON  BECOMES  THE
REGISTERED   HOLDER  OF  THIS   CERTIFICATE   IN  VIOLATION  OF  SUCH   TRANSFER
RESTRICTIONS,  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 OR UNDER THE POOLING AND SERVICING  AGREEMENT REFERRED
TO HEREIN,  INCLUDING,  BUT NOT LIMITED TO, THE RECEIPT OF DISTRIBUTIONS ON THIS
CERTIFICATE.

                                      -2-

<PAGE>
<PAGE>

                  This certifies that Merrill Lynch, Pierce, Fenner & Smith Inc.
is the registered owner of the Percentage Interest evidenced by this Class R-III
Certificate  (obtained  by  dividing  the  principal  amount of this Class R-III
Certificate (as specified above) in that certain  beneficial  ownership interest
evidenced by all the Class R-III 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),
GE Capital Asset Management  Corporation (in such capacity,  hereinafter  called
the "Master  Servicer",  which term  includes  any  successor  entity  under the
Agreement), GE Capital Realty Group, Inc. (in such capacity,  hereinafter called
the  "Special  Servicer",  which term  includes any  successor  entity under the
Agreement) and Bankers Trust Company of California, N.A. (hereinafter called the
"Trustee",  which term includes any  successor  entity under the  Agreement),  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
respective 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 25th day of each month or, if such 25th day is not a  Business  Day,
the Business Day immediately following (each, a "Distribution Date"), commencing
on the first Distribution Date specified above, to the Person in whose name this
Certificate  is  registered at the close of business on the last Business Day of
the month  immediately  preceding  the month of such  distribution  (the "Record
Date"), in an amount equal to the product of the Percentage  Interest  evidenced
by this  Certificate and the amount,  if any,  required to be distributed to the
Holders of this Class R-III  Certificate  on the  applicable  Distribution  Date
pursuant to the Agreement.  All  distributions  made under the Agreement on this
Class  R-III  Certificate  will be made by check  mailed to the  address  of the
Person  entitled  thereto,  as such name and address  appear in the  Certificate
Register.   Notwithstanding  the  foregoing,  the  final  distribution  on  this
Certificate  will be made  in  like  manner,  but  only  upon  presentation  and
surrender of this  Certificate  at the offices of the  Certificate  Registrar or
such other location specified in the notice to  Certificateholders of such final
distribution.

                  The  Certificates  are  limited  in right of  distribution  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 Certificate  Account,  the Distribution Account
and, if

                                      -3-


<PAGE>
<PAGE>

established,  the REO Account may be made from time to time for  purposes  other
than, and, in certain cases, prior to, distributions to Certificateholders, such
purposes  including the  reimbursement  of advances  made,  or certain  expenses
incurred, with respect to the Mortgage Loans and the payment of interest on such
advances and expenses.

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

                  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 of the  Certificate  Registrar,  duly endorsed by, or
accompanied by a written  instrument of transfer in the form satisfactory to the
Certificate  Registrar  duly executed by, the Holder hereof or his attorney duly
authorized in writing,  and thereupon one or more new Class R-II Certificates in
authorized  denominations evidencing the same aggregate Percentage Interest will
be issued to the designated transferee or transferees.

                  No  transfer  of any  Class  R-III  Certificate  shall be made
unless that  transfer is made  pursuant to an effective  registration  statement
under the Securities  Act, and effective  registration  or  qualification  under
applicable  state  securities  laws, or is made in a transaction  which does not
require such  registration  under the  Securities  Act (other than in connection
with the  initial  issuance  thereof  or the  initial  transfer  thereof  by the
Depositor or any of its affiliates), then the Certificate Registrar shall refuse
to register such transfer unless it receives either:  (i) a certificate from the
Certificateholder  desiring to effect such  transfer  substantially  in the form
attached  as  Exhibit  G-1  to  the  Agreement,  and  a  certificate  from  such
Certificateholder's prospective transferee substantially in the form attached as
either  Exhibit  G-2 or  Exhibit  G-3 to the  Agreement;  or (ii) an  Opinion of
Counsel  satisfactory  to the  Certificate  Registrar  to the  effect  that such
transfer  may be made  without  registration  under the  Securities  Act  (which
Opinion  of  Counsel  shall  not be an  expense  of  the  Trust  Fund  or of the
Depositor,  the  Master  Servicer,  the  Special  Servicer,  the  Trustee or the
Certificate Registrar in their respective capacities as such), together with the
written  certification(s)  as to the facts  surrounding  such  transfer from the
Certificateholder    desiring    to   effect   such    transfer    and/or   such
Certificateholder's  prospective  transferee on which such Opinion of Counsel is
based.  None of

                                      -4-


<PAGE>
<PAGE>

the Depositor, the Trustee or the Certificate Registrar is obligated to register
or qualify the Class R-III  Certificates  under the  Securities Act or any other
securities law or to take any action not otherwise  required under the Agreement
to permit the transfer of any Class R-III  Certificate  without  registration or
qualification.  Any Class  R-III  Certificateholder  desiring  to effect  such a
transfer shall, and by the acceptance of its Class R-II  Certificate  agrees to,
indemnify the Trustee,  the Certificate  Registrar and the Depositor 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.

                  No  transfer  of a Class  R-III  Certificate  or any  interest
therein  shall  be  made  to (A) a Plan or (B) any  Person  who is  directly  or
indirectly  purchasing the Class R-III Certificate or interest therein on behalf
of, as named  fiduciary of, as trustee of, or with assets of a Plan  (including,
without rotation,  any insurance company using assets in its general or separate
account  that  may  constitute  assets  of  a  Plan).  As  a  condition  to  its
registration of transfer of a Class R-III Certificate, the Certificate Registrar
shall have the right to require the prospective  transferee of such Certificate,
if it is not a Plan or Person described in clause (B) of the preceding sentence,
to execute a certification to that effect substantially in the form of Exhibit H
to the Agreement.

                  Each Person who has or who acquires any Ownership  Interest in
this  Certificate  shall be  deemed by the  acceptance  or  acquisition  of such
Ownership  Interest  to have  agreed to be bound by the  provisions  of  Section
5.02(d) of the Agreement and, if any purported  Transferee shall become a Holder
of this Certificate in violation of the provisions of such Section  5.02(d),  to
have irrevocably  authorized GE Capital Asset Management  Corporation,  N.A., as
paying agent (the "Paying Agent"),  under clause (ii)(A) of such Section 5.02(d)
to deliver  payments to a Person other than such Person and to have  irrevocably
authorized  the  Certificate  Registrar  under  clause  (ii)(B) of such  Section
5.02(d)  to  negotiate  the  terms  of any  mandatory  sale and to  execute  all
instruments of Transfer and to do all other things  necessary in connection with
any such sale.  Each Person holding or acquiring any Ownership  Interest in this
Certificate must be a Permitted  Transferee and shall promptly notify the Master
Servicer,  the  Paying  Agent and the  Certificate  Registrar  of any  change or
impending change in its status as a Permitted Transferee. In connection with any
proposed Transfer of any Ownership Interest in this Certificate, the Certificate
Registrar  shall require  delivery to it, and shall not register the Transfer of
this Certificate until its receipt of, an affidavit and agreement  substantially
in the form attached as Exhibit I-1 to the Agreement (a "Transfer  Affidavit and
Agreement") from the proposed Transferee,  in form and substance satisfactory to
the Certificate Registrar, representing and warranting, among other

                                      -5-


<PAGE>
<PAGE>

things, that such Transferee is a Permitted Transferee, that it is not acquiring
its Ownership  Interest in this  Certificate 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 this  Certificate,  it will  endeavor  to  remain a
Permitted Transferee, and that it has reviewed the provisions of Section 5.02(d)
of the Agreement and agrees to be bound by them. Notwithstanding the delivery of
a Transfer  Affidavit and Agreement by a proposed  Transferee,  if a Responsible
Officer of the  Certificate  Registrar  has actual  knowledge  that the proposed
Transferee is not a Permitted  Transferee,  no Transfer of an Ownership Interest
in this Certificate to such proposed Transferee shall be effected.

                  Each Person  holding or acquiring  any  Ownership  Interest in
this Certificate  shall agree (x) to require a Transfer  Affidavit and Agreement
from any other  Person to whom such Person  attempts to transfer  its  Ownership
Interest  herein  and (y) not to  transfer  its  Ownership  Interest  unless  it
provides to the Certificate  Registrar a certificate  substantially  in the form
attached as Exhibit I-2 to the Agreement  stating that,  among other things,  it
has no actual  knowledge  that such other Person is not a Permitted  Transferee.
Each Person holding or acquiring an Ownership  Interest in this Certificate,  by
purchasing such Ownership  Interest  herein,  agrees to give the Master Servicer
and 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 such Ownership Interest, if it is, or is holding such
Ownership Interest on behalf of, a "pass-through interest holder".

                  The  provisions  of Section  5.02(d) of the  Agreement  may be
modified, added to or eliminated,  provided that there shall have been delivered
to the Certificate Registrar and the Master Servicer the following:  (a) written
confirmation  from each Rating  Agency to the effect that the  modification  of,
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  Certificate
Registrar  and the Master  Servicer,  to the effect that such  modification  of,
addition to or elimination of such  provisions  will not cause the Trust Fund to
(x) cease to qualify as a REMIC or (y) be subject to an entity-level  tax caused
by the  Transfer  of any  Class  R-II  Certificate  to a  Person  which is not a
Permitted Transferee, or cause a Person other than the prospective Transferee to
be  subject  to a  REMIC-related  tax  caused by the  Transfer  of a Class  R-1I
Certificate to a Person which is not a Permitted Transferee.

                  A  "Permitted  Transferee"  is  any  Transferee  other  than a
"Disqualified  Organization"  or a "Non-United  States Person".  A "Disqualified
Organization"  is  any  of  (i)  the  United  States,  any

                                      -6-


<PAGE>
<PAGE>

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)  a  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 I 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 of the Code and (v) any other Person so
designated by the Trustee  based upon an Opinion of Counsel  provided to it that
the holding of an Ownership Interest in a Class R-III 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 Class R-III  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.

                  A "Non-United States Person" is any Person other than a United
States  Person.  A "United States Person" is a citizen or resident of the United
States,  a corporation,  partnership or other entity created or organized in, or
under the laws of, the United States or any political subdivision thereof, or an
estate or trust whose  income from sources  without the United  States is income
for United States federal income tax purposes  regardless of its connection of a
trade or business within the United States.

                  No service  charge  will be imposed  for any  registration  of
transfer or exchange of Class R-III Certificates,  but the Certificate Registrar
may  require  payment  of a but  sum  sufficient  to  cover  any  tax  or  other
governmental  charge  that may be imposed in  connection  with any  transfer  or
exchange of Class R-III Certificates.

                  The Depositor,  the Master Servicer, the Special Servicer, the
Trustee,  the Paying Agent and the  Certificate  Registrar  and any agent of the
Depositor,  the Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent 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 Master Servicer,  the Special Servicer,  the Trustee, the Paying
Agent,  the Certificate  Registrar or any such agent shall be affected by notice
to the contrary.

                                      -7-

<PAGE>
<PAGE>

                  The Trust Fund and the  obligations  created by the  Agreement
shall  terminate  upon  distribution  (or  provision  for  distribution)  to the
Certificateholders  of all  amounts  held by or on  behalf  of the  Trustee  and
required to be  distributed  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 or REO  Property  remaining in the
Trust Fund,  and (ii) the purchase by the Master  Servicer or the Depositor at a
price determined as provided in the Agreement of all Mortgage Loans and each REO
Property  remaining  in the Trust  Fund.  The  Agreement  permits,  but does not
require,  the Master  Servicer or the  Depositor to purchase from the Trust Fund
all Mortgage Loans and each REO Property remaining therein. 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
Pool  at the  time of  purchase  being  less  than  1% of the  aggregate  Stated
Principal  Balance of the Mortgage Loans as of the Closing Date specified on the
face hereof.

                  The  Agreement   permits,   with  certain  exceptions  therein
provided,  the  amendment  thereof  and  the  modification  of  the  rights  and
obligations of the Depositor,  the Master Servicer, the Special Servicer and the
Trustee and the rights of the Certificateholders under the Agreement at any time
by the Depositor, the Master Servicer, the Special Servicer and the Trustee with
the  consent of the  Holders  of  Certificates  entitled  to at least 51% of the
Voting Rights allocated to the affected Classes.  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,  including any amendment
necessary  to  maintain  the  status of the Trust Fund (or  designated  portions
thereof)  as a  REMIC,  without  the  consent  of  the  Holders  of  any  of the
Certificates.

                  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.

                  The registered Holder hereof, by its acceptance hereof, agrees
that it will look solely to the Trust Fund (to the extent of its rights therein)
for distributions hereunder.


                                      -8-

<PAGE>
<PAGE>

                  This  Certificate  shall be construed in  accordance  with the
internal laws of the State of New York  applicable to agreements  made and to be
performed in said State, and the obligations,  rights and remedies of the Holder
hereof shall be determined in accordance with such laws.





















                                      -9-

<PAGE>
<PAGE>


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


Dated: ______________________

                                       BANKERS TRUST COMPANY, OF
                                         CALIFORNIA, N.A.,
                                       as Certificate Registrar



                                       By:______________________________________
                                                    Authorized Officer







                          CERTIFICATE OF AUTHENTICATION

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

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



                                       By: _____________________________________
                                                    Authorized Officer









                                      -10-

<PAGE>
<PAGE>



                                   ASSIGNMENT


                  FOR VALUE RECEIVED, the undersigned hereby sell(s),  assign(s)
and transfer(s) unto

________________________________________________________________________________

________________________________________________________________________________

________________________________________________________________________________


(please  print or  typewrite  name and  address  including  postal  zip  code of
assignee)

the  beneficial  ownership  interest in the Trust Fund  evidenced  by the within
Mortgage  Pass-Through  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
Mortgage Pass-Through Certificate of a like Percentage Interest and Class to the
above named assignee and deliver such Mortgage  Pass-Through  Certificate to the
following address:

________________________________________________________________________________

________________________________________________________________________________

Dated:



                                           _____________________________________
                                           Signature by or on behalf of Assignor



                                           _____________________________________
                                           Signature Guaranteed



                            DISTRIBUTION INSTRUCTIONS

                  The  Assignee  should  include the  following  for purposes of
distribution:

                  Distributions shall be by check made payable to ______________

________________________________________________________________________________

and mailed to  ________________________________________________________________.




                                      -1-


<PAGE>
<PAGE>

                  Applicable statements and notices should be mailed to

________________________________________________________________________________

_______________________________________________________________________________.


                  This information is provided by _____________________________,

the Assignee named above, or __________________________________, as its agent.


                                      -2-



<PAGE>
<PAGE>

                                                                       EXHIBIT B

<TABLE>
<CAPTION>

                                                                                                                          Total Pool
                                                           MLMI 1996 - C1
                                                       MORTGAGE LOAN SCHEDULE

- ------------------------------------------------------------------------------------------------------------------------------------
Control #  Property Name                             Address                                       City             State   Zipcode
- ------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>                                       <C>                                           <C>                <C>    <C>
  1        Mountaingate Plaza                        First St & Los Angeles Ave                    Simi Valley        CA     93065
  2        Renaissance Center West                   4001 South Decatur Blvd.                      Las Vegas          NV     89103
  4        Tropicana Palms                           6420 East Tropicana Avenue                    Las Vegas          NV     89122
101        Weavers Mill                              91 Elm Street                                 Manchester         CT     06040
  6        Holiday Manor Shopping Center             4820 US Highway 42                            Northfield         KY     40222
102        Cedar Springs Apartments                  1750 East Karen Avenue                        Las Vegas          NV     89109
103        Desert Springs Apartments                 1500 Karen Avenue                             Las Vegas          NV     89109
  7        Mission Park Apartments                   221 Woodland Parkway                          San Marcos         CA     92069
104        33 Gold Street                            33 Gold Street                                New York           NY     10038
  8        Canyon Country Plaza                      19120 Soledad Canyon Road                     Santa Clarita      CA     91355
  9        Verde Mont Villas                         6155 Palm Avenue                              San Bernardino     CA     92407
105        West Kentucky Outlet Center               208 Outlet Avenue                             Eddyville          KY     42038
 10        Brigantine Town Center                    4200 Harbor Beach Boulevard                   Brigantine         NJ     08203
 11        Pace's Crossing Apartments                2411 I-35E South                              Denton             TX     76205
 12        The Corner at Seven Corners               6270 - 6290 Arlington Boulevard               Falls Church       VA     22044
 13        New Colony Apartments                     1805-1917 S. Shields Street                   Fort Collins       CO     80526
107        Rancho Vista Retirement and Health Ce     760 East Bobier Drive                         Vista              CA     92084
108        Candletree Apartments                     5280 Tamarack Circle East                     Columbus           OH     43229
109        123 West 44th Street                      123 West 44th Street                          New York           NY     10036
 14        Southglen Center                          12035-12055 Metcalf Ave.                      Overland Park      KS     66126
 15        Northgate Shopping Center                 7100 West State Street                        Boise              ID     83703
 16        ANA ParkTowne Apartments                  290 Wilson Avenue                             Perris             CA     92571
 17        Sunvilla Estates                          91 Cabernet Parkway                           Reno               NV     89512
 18        Pecan Square Apartments                   3535 Webb Chapel Extension                    Dallas             TX     75220
 19        Santee Town Center                        Town Center Parkway                           Santee             CA     92071
111        Mark Twain                                170 Steamboat Lane                            Ballwin            MO     63011
112        220 East 22nd Street                      220 East 22nd Street                          New York           NY     10010
113        Hunter Mill Plaza                         2946-2952 Chain Bridge Road                   Oakton             VA     22124
207        Wisconsin Rapids - Public Warehouse       1941 Engle Rd.                                Wisconsin          WI     54494
114        Sierra Apartments and Townhomes           2901 Haine Drive                              Harlingen          TX     78550
 20        Briarhill Apartments                      140 West Hill Avenue                          Fullerton          CA     92632
 22        Emorywoods Apartments                     2085 Powell Lane                              DeKalb County      GA     30033
 21        Canyon View Apartments                    7400 Pirates Cove Road                        Las Vegas          NV     89128
216        Northwood Apartments                      4200 Loch Raven Blvd.                         Baltimore          MD     21218
 26        Rainbow Professional Center               2655-2685 S. Rainbow Blvd.                    Las Vegas          NV     89102
 23        Cedar Crest Square Shopping Center        Quentin Road                                  Lebanon            PA     17042
 25        Ocotillo Plaza                            2415-2501 E. Tropicana                        Las Vegas          NV     89121
115        Greentree Apartments                      710 Appletree Court                           Claymont           DE     19703
 27        Coral Gables Apartments                   10522 Beechnut                                Houston            TX     77072
 30        Heritage Place Shopping Center            63 Church Street                              Flemington         NJ     08822
117        Gardner Street Apartments                 75, 84, 88 & 90 Gardner Street                Allston            MA     02134
 29        Trailer Rancho Mobile Home Park           3499 East Bayshore Rd.                        Redwood City       CA     94063
 28        Sorrento Pines                            4104-4122 Sorrento Valley Blvd.               San Diego          CA     92121
 32        El Encanto Villas                         1151 Walnut Avenue                            Tustin             CA     92680

<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
                                                                Remaining
Control #    Cut-off Date       Monthly          Gross     -------------------    Maturity        Ground          Ongoing
               Balance          Payment          Rate       Term       Amort        Date          Lease           Reserves
- -------------------------------------------------------------------------------------------------------------------------------

  1          24,074,864.17     186,806.67        8.050       119        299         3/1/06          No        0
  2          16,821,585.42     130,467.64        8.020       129        297         1/1/07          No        0
  4          15,000,000.00     108,604.28        7.860        60        360         4/1/01          No         50 per pad
101          10,903,261.39      80,850.28        8.090       117        357         1/1/06          No        200 per unit
  6          10,800,000.00      86,964.53        8.500       120        300         4/1/06          No        0
102          10,735,525.86      78,879.69        8.000       118        358         2/1/06          No        238 per unit
103          10,735,525.86      78,879.69        8.000       118        358         2/1/06          No        238 per unit
  7          10,178,306.68      73,144.55        7.760       117        357         1/1/06          No        200 per unit
104          10,025,710.40      77,134.87        8.250       117        327         1/1/06          Yes       325 per unit
  8           9,993,584.14      74,915.86        8.220       179        359         3/1/11          No        0
  9           9,805,466.13      68,864.71        7.530        58        358         2/1/01          No        200 per unit
105           9,570,125.49      74,891.05        8.125       117        297         1/1/06          No        .10 per sq. ft.
 10           8,500,000.00      68,558.90        8.520        84        300         4/1/03          No        0
 11           8,480,000.00      64,304.54        8.350       120        360         4/1/06          No        293 per unit
 12           8,079,917.82      61,937.89        8.440       116        356         12/1/05         No        0
 13           7,989,030.59      58,200.02        7.910       118        358         2/1/06          No        250 per unit
107           7,985,069.45      65,771.49        8.750       118        298         2/1/06          No        256 per unit
108           7,786,890.07      58,533.19        8.000       118        328         2/1/06          No        283 per unit
109           7,680,960.48      58,439.15        8.125       117        327         1/1/06          Yes       435 per unit
 14           7,594,668.36      54,604.97        7.780       119        359         3/1/06          No        0
 15           7,270,628.93      56,144.82        8.540       119        359         3/1/06          No        0
 16           7,235,335.91      54,137.42        8.200       119        359         3/1/06          No        235 per unit
 17           7,150,000.00      53,665.31        8.240       120        360         4/1/06          No         50 per pad
 18           7,035,189.32      51,216.02        7.910       119        359         3/1/06          No        225 per unit
 19           6,992,887.14      55,004.53        8.210        83        299         3/1/03          No        0
111           6,771,112.04      52,483.50        8.000       116        296         12/1/05         No        302 per unit
112           6,584,048.62      50,655.74        8.250       117        327         1/1/06          No        372 per unit
113           6,335,303.75      49,682.07        8.150       117        297         1/1/06          No        .68 per sq. ft.
207           6,294,267.36      52,352.64        8.880       119        299         3/1/06          No        .10 per sq. ft.
114           5,991,772.95      43,650.01        7.910       118        358         2/1/06          No        218 per unit
 20           5,841,167.22      40,624.01        7.430        58        358         2/1/01          No        200 per unit
 22           5,794,192.60      45,924.06        8.300       179        299         3/1/11          No        286 per unit
 21           5,791,602.88      41,111.90        7.640       118        358         2/1/06          No        225 per unit
216           5,545,759.33      43,553.17        8.500        83        329         3/1/03          No        250 per unit
 26           5,503,300.00      46,636.56        9.120        84        300         4/1/03          No        0
 23           5,482,953.68      42,997.86        8.150       117        297         1/1/06          No        0
 25           5,459,180.97      44,381.74        8.580       117        297         1/1/06          Partial   0
115           5,186,917.85      39,128.33        8.030        81        327         1/1/03          No        275 per unit
 27           5,046,355.96      35,795.71        7.640        83        359         3/1/03          No        250 per unit
 30           5,000,000.00      42,440.20        9.140        60        300         4/1/01          No        0
117           4,994,634.80      38,177.70        7.875        83        299         3/1/03          No        240 per unit
 29           4,993,254.19      36,653.38        7.990       118        358         2/1/06          No         50 per pad
 28           4,983,915.69      38,326.21        7.920        81        297         1/1/03          No        0
 32           4,942,600.30      34,543.35        7.480        58        358         2/1/01          No        200 per unit

<CAPTION>
- ------------------------------------------------------------------
Control #       Servicing       Subserv      Strip     Subservicer
                  Fees            Fee
- ------------------------------------------------------------------

  1              0.0775         0.0550                    CB
  2              0.0775         0.0550                    CB
  4              0.0775         0.0550                    CB
101              0.0775         0.1250                    Arbor
  6              0.0775         0.0550                    GE
102              0.0775         0.0550                    GMAC
103              0.0775         0.0550                    GMAC
  7              0.0775         0.0550                    CB
104              0.0775         0.0400                    First Union
  8              0.0775         0.0550                    CB
  9              0.0775         0.0550                    CB
105              0.0775         0.0400                    GMAC
 10              0.0775         0.0550                    GE
 11              0.0775         0.0550                    GE
 12              0.0775         0.0550                    CB
 13              0.0775         0.0550                    GE
107              0.0775         0.0400                    First Union
108              0.0775         0.0400                    First Union
109              0.0775         0.0400                    First Union
 14              0.0775         0.0550                    CB
 15              0.0775         0.0550                    GE
 16              0.0775         0.0550                    CB
 17              0.0775         0.0550                    CB
 18              0.0775         0.0550                    CB
 19              0.0775         0.0550                    CB
111              0.0775         0.0400                    First Union
112              0.0775         0.0400                    First Union
113              0.0775         0.0400                    First Union
207              0.0775         0.0400                    First Union
114              0.0775         0.1250                    Arbor
 20              0.0775         0.0550                    CB
 22              0.0775         0.0550                    CB
 21              0.0775         0.0550                    CB
216              0.0775         0.0750                    GMAC
 26              0.0775         0.0550                    GE
 23              0.0775         0.0550                    GE
 25              0.0775         0.0550                    GE
115              0.0775         0.0400                    First Union
 27              0.0775         0.0550                    CB
 30              0.0775         0.0550                    GE
117              0.0775         0.0400                    First Union
 29              0.0775         0.0550                    CB
 28              0.0775         0.0550                    CB
 32              0.0775         0.0550                    CB

</TABLE>


<PAGE>
<PAGE>

<TABLE>
<CAPTION>
                                                    Total Pool
- ------------------------------------------------------------------------------------------------------------------------------------
Control #  Property Name                             Address                                       City             State   Zipcode
- ------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>                                       <C>                                           <C>                <C>    <C>
 35        Comfort Inn - Buckhead                    2115 Piedmont Road, NE                        Atlanta            GA     30324
118        210 East 22nd Street                      210 East 22nd Street                          New York           NY     10010
119        Shops of Dunwoody                         550 Chamblee Dunwoody Road                    Dunwoody           GA     30338
 33        Coral Island Apartments                   4700 South Kirkwood                           Houston            TX     77072
116        Kings Point Plaza                         W. Atlantic Ave. and Carter/Jog               Delray Beach       Fl     33446
120        Yarn Mill                                 210 Pine Street                               Manchester         CT     06040
121        Fox Meadows                               1457 Burke Avenue N.E.                        Grand Rapids       MI     49505
 37        Post Falls Factory Outlet Center          4037 Riverbend Avenue                         Post Falls         ID     83854
213        Hollyview Apartments                      5555 Hollyview                                Houston            TX     77091
 38        Charleston Square (Phase I)               4420-4480 E. Charleston Blvd                  Las Vegas          NV     89104
 39        Chateau Montagne Apartments               2628 I-85 Access+M3 Road                      DeKalb County      GA     30345
124        Duval Villa                               4305 Duval Street                             Austin             TX     78751
122        Windtree I & II Apartments                3630 and 3631 Brennan Blvd.                  Amarillo           TX     79121
214        Willowbend Apartments                     13949 Bammel North                            Houston            TX     77066
126        Schofield Warehouse                       3606 Concord Avenue                           Schofield          WI     54476
125        Shoppes at Sawgrass Commons               13001-13191 West Sunrise Blvd.                Sunrise            FL     33323
 40        Suntree Apartments                        3040 Suntree Plaza                            Kansas City        KS     66103
 41        City Centre Office Building               200 Pine Avenue                               Long Beach         CA     90802
217        Hampton House Apartments                  204 East Joppa Road                           Baltimore County   MD     21286
127        Van Mark Apartments                       3980 Old Sterlington Road                     Monroe             LA     71203
130        Quality Logistics                         1709 I-45 South                               Hutchins           TX     75141
128        Cedar Creek Apartments                    3991 Camino Juliana                           Santa Fe           NM     87501
129        Carroll Plaza Shopping Center             250 Englar Road                               Westminster        MD     21157
131        Cedar Ridge                               2082 Knoll Crest                              Arlington          TX     76014
 42        Peppertree Business Park                  10656-10792 Roselle Street                    San Diego          CA     92121
 43        Medical Arts Shopping Center              4700 - 4845 Walters Avenue                    Savannah           GA     31405
134        35 Main Street                            35 Main Street                                Westport           CT     06880
 45        Warwick Apartments                        3330 Webb Chapel Extension                    Dallas             TX     75220
135        Hacienda Healthcare                       361 East Grangeville Boulevard                Hanford            CA     93230
136        Sutton Park Apartments                    517 East Edgewood Blvd                        Lansing            MI     48911
 46        ANA Vermont Breeze Apts                   12901 S. Vermont Avenue                       Gardena            CA     90247
137        Zelda Place Shopping Center               2900-3000 Zelda Road                          Montgomery         AL     36116
138        The Spanish Mission Apartments            422 Connell Road                              Valdosta           GA     31602
 47        ANA Towngate                              23227 Hemlock Avenue                          Moreno Valley      CA     92571
140        Commerce Plaza                            7000-7034 Commerce Street                     Springfield        VA     22150
141        Blue River Apartments                     1251 Adams Avenue                             Silverthorne       CO     80498
 48        ANA Country Hills Apts.                   66900 Ironwood Drive                          Desert Hot Sprin   CA     92240
142        Central High School                       30 West Colfax Avenue                         South Bend         IN     46601
143        KMart Plaza                               863 S. Main Street                            Lapeer             MI     48446
144        Hamilton Plaza West                       74 Main Street 680,686 & 700                  Framingham         MA     01701
 49        Bally's Scandinavian Health Spa           4733 Hills & Dales Road NW                    Canton             OH     44708
145        Melody Place Apartments                   6852 Shady Brook Lane                         Dallas             TX     75231
147        Liberty West                              3526 Langrehr Road                            Baltimore          MD     21244
148        Spencerwood Shopping Center               9695 Spencer Highway                          Deer Park          TX     77536

<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
                                                                Remaining
Control #    Cut-off Date       Monthly          Gross     -------------------    Maturity        Ground          Ongoing
               Balance          Payment          Rate       Term       Amort        Date          Lease           Reserves
- -------------------------------------------------------------------------------------------------------------------------------

 35           4,843,239.77      45,398.56        9.560       239        239         3/1/16          No        4% of gross revenue
118           4,838,278.15      37,224.29        8.250       117        327         1/1/06          No        415 per unit
119           4,835,210.54      38,239.83        8.250       117        297         1/1/06          No        .10 per sq. ft.
 33           4,786,543.57      33,952.76        7.640        83        359         3/1/03          No        250 per unit
116           4,772,827.00      40,498.10        9.125       119        299         3/1/06          No        .29 per sq. ft.
120           4,569,389.68      33,883.11        8.090       117        357         1/1/06          No        200 per unit
121           4,542,240.45      33,897.02        7.920       118        328         2/1/06          No        225 per unit
 37           4,487,356.36      36,996.46        8.750       117        297         1/1/06          No        0
213           4,446,472.08      34,307.09        8.300        83        329         3/1/03          No        200 per unit
 38           4,325,000.00      34,884.38        8.520       120        300         4/1/06          No        0
 39           4,227,692.74      33,225.93        8.200       179        299         3/1/11          No        262.5 per unit
124           4,206,822.06      32,209.19        8.420       115        355         11/1/05         No        235 per unit
122           4,133,613.18      31,397.76        8.125       119        329         3/1/06          No        318 per unit
214           4,121,729.73      31,801.52        8.300        83        329         3/1/03          No        200 per unit
126           4,121,246.49      34,278.50        8.880       119        299         3/1/06          No        .10 per sq. ft.
125           4,087,497.57      32,326.46        8.250       117        297         1/1/06          No        .22 per sq. ft.
 40           3,960,000.00      30,061.50        8.360       120        360         4/1/06          No        250 per unit
 41           3,933,309.09      32,234.16        8.700       119        299         3/1/06          No        0
217           3,900,000.00      30,749.56        8.250       120        300         4/1/06          No        208 per unit
127           3,887,532.98      29,994.98        7.959       117        297         1/1/06          No        200 per unit
130           3,878,000.00      32,212.73        8.875        84        300         4/1/03          No        .10 per sq. ft.
128           3,842,584.21      28,923.76        8.250       297        357         1/1/21          No        200 per unit
129           3,818,219.88      30,454.50        8.375        83        299         3/1/03          No        .16 per sq. ft.
131           3,738,330.27      29,254.32        8.125       117        297         1/1/06          No        370 per unit
 42           3,667,988.99      27,989.66        7.830        57        297         1/1/01          No        0
 43           3,640,175.86      30,655.67        9.010        57        297         1/1/01          No        .15 per sq. ft.
134           3,585,607.99      28,685.55        8.375       116        296         12/1/05         No        .41 per sq. ft.
 45           3,497,754.45      26,220.55        8.220       119        359         3/1/06          No        225 per unit
135           3,496,942.54      29,672.05        9.125       119        299         3/1/06          No        250 per unit
136           3,394,285.42      25,514.47        8.000       118        328         2/1/06          No        289 per unit
 46           3,392,725.21      24,311.04        7.730        57        357         1/1/01          No        200 per unit
137           3,303,473.93      25,943.57        8.500       119        329         3/1/06          No        .25 per sq. ft.
138           3,297,349.92      25,282.59        8.230       119        329         3/1/06          No        307 per unit
 47           3,295,096.34      23,096.68        7.510        58        358         2/1/01          No        235 per unit
140           3,165,119.63      24,768.65        8.125       117        297         1/1/06          No        .75 per sq. ft.
141           3,125,891.23      23,240.16        8.125       298        358         2/1/21          No        200 per unit
 48           3,097,816.46      22,230.21        7.760        59        359         3/1/01          No        329 per unit
142           3,016,025.81      22,408.57        8.125       299        359         3/1/21          Yes       200 per unit
143           3,001,400.93      23,462.56        8.100       116        296         12/1/05         No        .20 per sq. ft.
144           2,994,045.04      23,904.63        8.375       118        298         2/1/06          No        .14 per sq. ft.
 49           2,880,545.16      32,309.93        9.490       155        155         3/1/09          No        0
145           2,873,211.71      22,723.13        8.250       297        297         1/1/21          No        205 per unit
147           2,840,784.23      21,874.07        8.250       116        326         12/1/05         No        250 per unit
148           2,739,445.90      22,375.87        8.625       116        296         12/1/05         No        .10 per sq. ft.

<CAPTION>
- ------------------------------------------------------------------
Control #       Servicing       Subserv      Strip     Subservicer
                  Fees            Fee
- ------------------------------------------------------------------

 35              0.0775         0.0550                    GE
118              0.0775         0.0400                    First Union
119              0.0775         0.0400                    First Union
 33              0.0775         0.0550                    CB
116              0.0775         0.0400                    First Union
120              0.0775         0.1250                    Arbor
121              0.0775         0.0750                    GMAC
 37              0.0775         0.0550                    CB
213              0.0775         0.0750                    GMAC
 38              0.0775         0.0550                    GE
 39              0.0775         0.0550                    CB
124              0.0775         0.1250       0.2350       Arbor
122              0.0775         0.0400                    First Union
214              0.0775         0.0750                    GMAC
126              0.0775         0.0400                    First Union
125              0.0775         0.0400                    First Union
 40              0.0775         0.0550                    CB
 41              0.0775         0.0550                    CB
217              0.0775         0.0750                    GMAC
127              0.0775         0.0400                    First Union
130              0.0775         0.0400                    First Union
128              0.0775         0.0400                    First Union
129              0.0775         0.0400                    First Union
131              0.0775         0.0400                    First Union
 42              0.0775         0.0550                    CB
 43              0.0775         0.0550                    CB
134              0.0775         0.0400                    First Union
 45              0.0775         0.0550                    CB
135              0.0775         0.0400                    First Union
136              0.0775         0.0400                    First Union
 46              0.0775         0.0550                    CB
137              0.0775         0.0400                    First Union
138              0.0775         0.0400                    First Union
 47              0.0775         0.0550                    CB
140              0.0775         0.0400                    First Union
141              0.0775         0.0400                    First Union
 48              0.0775         0.0550                    CB
142              0.0775         0.0400                    First Union
143              0.0775         0.0400                    First Union
144              0.0775         0.0400                    First Union
 49              0.0775         0.0550                    GE
145              0.0775         0.0400                    First Union
147              0.0775         0.0400                    First Union
148              0.0775         0.0400                    First Union

</TABLE>


<PAGE>
<PAGE>

<TABLE>
<CAPTION>
                                                    Total Pool
- ------------------------------------------------------------------------------------------------------------------------------------
Control #  Property Name                             Address                                       City             State   Zipcode
- ------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>                                       <C>                                           <C>                <C>    <C>
149        Brookshire Apartments                     3915 Hunters Ridge Road                       Lansing            MI     48911
 52        Villa Del Sol                             3225 Long Beach Blvd.                         Long Beach         CA     90807
150        Terrace View VI                           6800-C Hunt Club Road                         Blacksburg         VA     24060
 53        The Fountains of San Antonio              8630 Fairhaven                                San Antonio        TX     78229
152        Kinsor Towers                             1169 Ocean Avenue                             Brooklyn           NY     11230
153        1112 M Street                             1112 M Street                                 Washington         DC     20005
 69        Greenwood Plaza                           State Road 23 and Ironwood Drive              South Bend         IN     46614
154        Lakeview Village Apartments               8831 North 96th Street                        Milwaukee          WI     53224
155        Mark Greenville Apartments                481 Cypress Lane                              Greenville         MS     38701
156        Palm Oasis Apartments                     802 North 30th Street                         Phoenix            AZ     85008
 55        Island Breeze Apartments                  1321-1325 Rosecrans Avenue                    Gardena            CA     90247
 91        Vernitron Building                        1601 Precision Park Lane                      San Diego          CA     92173
 56        Sepulveda/Victory Center                  6411 Sepulveda Blvd.                          Van Nuys           CA     91406
 59        Tuxedo Park Apartments                    16548 NE Halsey                               Portland           OR     97230
 64        Comfort Inn - West -Amarillo              2001 South Coulter Road                       Amarillo           TX     79106
 57        Fox Plaza Shopping Center                 131, 201, 231 San Pedro, S.E.                 Albuquerque        NM     87110
 58        Northwest Crossing Apartments             9640 & 9680 Timber Line Road                  Dallas             TX     75220
158        Village @ Eland                           Route 113 & Ross Lane                         Phoenixville       PA     19460
157        Discovery Zone Center                     20-30 Backus Avenue                           Danbury            CT     06810
 63        Canyon Park Apartments                    2454 West Campbell Avenue                     Phoenix            AZ     85015
 61        Charlestowne South Apartments             2119 Lumpkin Road                             Augusta            GA     30906
 60        Adams Square Apartments                   229 South Adams Road                          Spokane            WA     99216
 62        Clubview Gardens Apartments               3333 Webb Chapel Extension                    Dallas             TX     75220
160        Huntington Retirement Hotel               20920 Earl Street                             Torrance           CA     90503
 65        Woodhaven Apartments                      1840 Killingsworth Road                       Augusta            GA     30904
 67        Factory Square                            12 Water Street                               Mystic             CT     06355
 68        Elmwood Apartments                        3593 Woodbrier Circle                         Tucker             GA     30084
161        Waples Mobile Home Park                   Lee Higway (Route 29) at Via Drive            Fairfax            VA     22030
162        Royale Apartments                         3593 Buford Highway                           Atlanta            GA     30329
 71        Arborwood Apartments                      200 Muller Garden                             Tyler              TX     75703
 73        Comfort Inn - Airport - Little Rock       3200 Bankhead                                 Little Rock        AR     72206
 72        Talla Villa Apartments                    925 East Magnolia Drive                       Tallahassee        FL     32301
 76        Garden Breeze Apartments                  415 South Mount Vernon Ave.                   San Bernadino      CA     92410
 74        Huntington Office Center                  900 Walt Whitman Road                         Melville           NY     11747
 75        Highland Club Apartments                  Ponce de Leon Ave & Frederica St.             Atlanta            GA     30306
 78        Donna/Ventura                             19000-19030 Ventura Blvd.                     Tarzana            CA     91356
166        Roebuck Shopping Center                   9323-9333 Parkway East                        Birmingham         AL     35215
167        The Courtyard                             3600 Woodman Drive                            Grand Chute        WI     54914
168        Fiesta Del Norte Shopping Center          6001 San Mateo Blvd.                          Alberquerque       NM     87109
170        Stephenson Mill                           322 East Colfax                               South Bend         IN     46601
 80        Fox Valley Apartments                     513 Valley Avenue                             Birmingham         AL     35209
171        2881-2883 Third Avenue                    2881-2883 Third Avenue                        Bronx              NY     10455
 79        Morris Creek Apartments                   982-B John Rolfe Drive                        Smithfield         VA     23430
172        Angels for the Elderly                    44, 48, 52 Angels Court                       Montgomery         AL     36109

<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
                                                                Remaining
Control #    Cut-off Date       Monthly          Gross     -------------------    Maturity        Ground          Ongoing
               Balance          Payment          Rate       Term       Amort        Date          Lease           Reserves
- -------------------------------------------------------------------------------------------------------------------------------

149           2,695,664.54      20,722.80        8.250       118        328         2/1/06          No        261 per unit
 52           2,625,989.27      18,173.72        7.380        58        358         2/1/01          No        200 per unit
150           2,584,359.58      19,608.74        8.085       116        326         12/1/05         No        295 per unit
 53           2,544,811.78      18,675.46        7.980       117        357         1/1/06          No        253 per unit
152           2,542,224.10      20,105.48        8.250       117        297         1/1/06          No        400 per unit
153           2,541,564.41      19,353.22        8.125       116        326         12/1/05         No        242 per unit
 69           2,537,522.65      20,384.35        8.460       179        299         3/1/11          No        0
154           2,524,939.12      19,410.36        8.250       118        328         2/1/06          No        245 per unit
155           2,504,555.93      18,924.93        8.039       116        326         12/1/05         No        214 per unit
156           2,496,718.23      18,562.43        8.125       298        358         2/1/21          No        200 per unit
 55           2,478,301.89      18,024.77        7.900        83        359         3/1/03          No        200 per unit
 91           2,447,614.36      19,678.56        8.470        83        299         3/1/03          No        0
 56           2,442,874.58      19,794.15        8.540       117        297         1/1/06          No        0
 59           2,250,000.00      16,761.35        8.160       120        360         4/1/06          No        216 per unit
 64           2,246,815.13      20,884.87        9.440       239        239         3/1/16          No        4 % of gross revenue
 57           2,242,831.85      17,336.07        7.980       117        297         1/1/06          No        0
 58           2,238,562.85      16,781.15        8.220       119        359         3/1/06          No        225 per unit
158           2,237,738.72      17,661.28        8.250        83        299         3/1/03          No        .18 per sq. ft.
157           2,216,104.94      17,729.27        8.375       116        296         12/1/05         No        .39 per sq. ft
 63           2,200,000.00      16,589.77        8.290       120        360         4/1/06          No        200 per unit
 61           2,197,073.67      16,234.94        8.060       178        358         2/1/11          No        250 per unit
 60           2,196,989.50      16,020.30        7.920       118        358         2/1/06          No        275 per unit
 62           2,158,523.99      15,714.01        7.910       119        359         3/1/06          No        225 per unit
160           2,098,165.52      17,803.23        9.125       119        299         3/1/06          No        301.71 per unit
 65           1,997,941.04      15,608.96        8.130       119        299         3/1/06          No        250 per unit
 67           1,900,568.90      14,500.35        8.210        57        333         1/1/01          No        350/unit & .34/sf
 68           1,895,912.37      14,513.79        7.880       118        298         2/1/06          No        251 per unit
161           1,893,917.49      14,601.63        7.950       117        297         1/1/06          No         47 per unit
162           1,893,441.10      14,116.14        7.890       116        326         12/1/05         No        297 per unit
 71           1,877,250.76      13,261.29        7.590        58        358         2/1/01          No        250 per unit
 73           1,867,353.02      17,357.65        9.440       239        239         3/1/16          No        4 % of gross revenue
 72           1,840,538.01      15,497.18        8.020       237        237         1/1/16          No        250 per unit
 76           1,798,734.69      12,920.31        7.770        59        359         3/1/01          No        378 per unit
 74           1,794,950.87      14,810.82        8.760       117        297         1/1/06          No        0
 75           1,793,799.12      14,955.26        7.910       238        238         2/1/16          No        250 per unit
 78           1,755,207.64      14,697.61        8.940       117        297         1/1/06          No        0
166           1,748,304.36      14,091.47        8.500       119        299         3/1/06          No        .25 per sq. ft.
167           1,747,598.32      13,316.47        8.375       296        356         12/1/20         No        150 per unit
168           1,714,806.07      13,630.38        8.310       117        297         1/1/06          No        .35 per sq. ft.
170           1,613,943.57      11,991.33        8.125       299        359         3/1/21          Yes       200 per unit
 80           1,598,387.44      12,625.90        8.260       119        299         3/1/06          No        300 per unit
171           1,596,951.70      13,018.69        8.625       118        298         2/1/06          No        .10 per sq. ft.
 79           1,591,967.11      13,552.82        8.170       237        237         1/1/16          No        250 per unit
172           1,512,621.20      12,576.09        8.875       119        299         3/1/06          No        250 per unit

<CAPTION>
- ------------------------------------------------------------------
Control #       Servicing       Subserv      Strip     Subservicer
                  Fees            Fee
- ------------------------------------------------------------------

149              0.0775         0.0400                    First Union
 52              0.0775         0.0550                    CB
150              0.0775         0.0400                    First Union
 53              0.0775         0.0550                    GE
152              0.0775         0.0400                    First Union
153              0.0775         0.0400                    First Union
 69              0.0775         0.0550                    CB
154              0.0775         0.0400                    First Union
155              0.0775         0.0400                    First Union
156              0.0775         0.0400                    First Union
 55              0.0775         0.0550                    CB
 91              0.0775         0.0550                    CB
 56              0.0775         0.0550                    CB
 59              0.0775         0.0550                    CB
 64              0.0775         0.0550                    CB
 57              0.0775         0.0550                    GE
 58              0.0775         0.0550                    CB
158              0.0775         0.0400                    First Union
157              0.0775         0.0400                    First Union
 63              0.0775         0.0550                    GE
 61              0.0775         0.0550                    GE
 60              0.0775         0.0550                    GE
 62              0.0775         0.0550                    CB
160              0.0775         0.0400                    First Union
 65              0.0775         0.0550                    GE
 67              0.0775         0.0550                    CB
 68              0.0775         0.0550                    CB
161              0.0775         0.0400                    First Union
162              0.0775         0.0400                    First Union
 71              0.0775         0.0550                    CB
 73              0.0775         0.0550                    CB
 72              0.0775         0.0550                    GE
 76              0.0775         0.0550                    CB
 74              0.0775         0.0550                    GE
 75              0.0775         0.0550                    GE
 78              0.0775         0.0550                    CB
166              0.0775         0.0400                    First Union
167              0.0775         0.0400                    First Union
168              0.0775         0.0400                    First Union
170              0.0775         0.0400                    First Union
 80              0.0775         0.0550                    GE
171              0.0775         0.0400                    First Union
 79              0.0775         0.0550                    GE
172              0.0775         0.1250                    Continental Wingate

</TABLE>


<PAGE>
<PAGE>

<TABLE>
<CAPTION>
                                                    Total Pool
- ------------------------------------------------------------------------------------------------------------------------------------
Control #  Property Name                             Address                                       City             State   Zipcode
- ------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>                                       <C>                                           <C>                <C>    <C>
 83        Comfort Inn - Oklahoma City               4017 N. W. 39th Expressway                    Oklahoma City      OK     73112
 81        North Hills Tropicana Apartments          15015 Parthenia Street                        North Hills        CA     91343
174        Graystone Apartments                      1109 San Marcus Parkway                       San Marcus         TX     78667
173        Bull Run Mobile Home Park                 7410 Old Centreville Rd. (Route 616)          Manassas           VA     22110
215        690 Gerard Avenue                         690 Gerard Avenue                             Bronx              NY     10451
176        Pinedale II Apartments                    384 Cedar Street                              Menomonie          WI     54028
185        Peachtree Avenue Apartments               23-25-26-29-33 Peachtree Avenue               Atlanta            GA     30305
179        Park East Apartments                      508 San Pablo Drive                           Las Vegas          NV     89119
180        1102-1130 Washington Street               1102-1130 Washington Street                   Boston             MA     02116
182        Kendale                                   1037 Maiden Choice Lane                       Baltimore          MD     21229
181        111 East 167th Street                     111 East 167th Street                         Bronx              NY     10452
186        Westgate Manor Apartments                 7208 Southwest 34th Avenue                    Amarillo           TX     79109
212        Morningstar                               123 & 135 White Drive                         Tallahassee        FL     32304
187        Omni Apartments                           4602 54th Street, Lubbock County              Lubbock            TX     79414
 85        Deer Park Apartments                      87 Ruby Road                                  Willington         CT     06279
184        Riverloft                                 550-555 Pearl Street                          Reading            PA     19602
110        Wisconsin Rapids - Int'l Paper            2810 Industrial Street                        Wisconsin Rapids   WI     54495
188        St. Croix Apartments                      200 Oak Street                                Woodville          WI     54028
 87        Fallbrook/Saticoy                         7606 Fallbrook Ave.                           Canoga Park        CA     91304
192        Western Oaks Apartments                   4601 52nd Street, Lubbock County              Lubbock            TX     79414
191        Escondido Manor Apartments                4280 Escondido Street                         Las Vegas          NV     89119
211        Pinecrest West                            1380 Ocala Road                               Tallahassee        FL     32304
 88        Summit Grove Apartments                   2326-2340 Lawrenceville Highway               DeKalb County      GA     30033
210        Castle Cove                               2001-2057 Castle Drive                        Garland            TX     75040
199        Rivertree Park                            3627 Manchaca Road                            Austin             TX     78704
195        101-109 State Street                      101-109 State Street                          Boston             MA     02109
 90        Shoppers Landing                          15 Main Street                                Freeport           ME     04032

<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
                                                                Remaining
Control #    Cut-off Date       Monthly          Gross     -------------------    Maturity        Ground          Ongoing
               Balance          Payment          Rate       Term       Amort        Date          Lease           Reserves
- -------------------------------------------------------------------------------------------------------------------------------

 83           1,497,876.75      13,923.25        9.440       239        239         3/1/16          No        4 % of gross revenue
 81           1,497,033.39      11,132.21        8.120       117        357         1/1/06          No        250 per unit
174           1,495,471.85      11,901.16        8.625       116        326         12/1/05         No        280 per unit
173           1,495,198.02      11,527.60        7.950       117        297         1/1/06          No        31 per unit
215           1,482,000.00      11,933.47        8.500        84        300         4/1/03          No        360 per unit
176           1,458,804.75      11,080.67        8.125       299        329         3/1/21          No        175 per unit
185           1,398,527.91      10,805.43        8.000        83        299         3/1/03          No        200 per unit
179           1,374,687.77      10,604.69        8.280       117        327         1/1/06          No        202 per unit
180           1,369,613.95      11,071.87        8.500       116        296         12/1/05         No        .16 per sq. ft.
182           1,352,722.72      10,407.45        8.250       117        327         1/1/06          No        200 per unit
181           1,350,000.00      10,870.57        8.500        84        300         4/1/03          No        308 per unit
186           1,295,915.77       9,962.30        8.250       118        328         2/1/06          No        284 per unit
212           1,292,940.65       9,820.81        8.125       119        329         3/1/06          No        206 per unit
187           1,292,920.59       9,939.27        8.250       118        328         2/1/06          No        258 per unit
 85           1,277,685.85       9,896.57        8.560        57        357         1/1/01          No        250 per unit
184           1,263,034.20       9,919.14        8.500       119        329         3/1/06          No        255 per unit
110           1,173,930.82       9,764.18        8.880       119        299         3/1/06          No        .10 per sq. ft.
188           1,138,825.44       8,893.31        8.125       299        299         3/1/21          No        175 per unit
 87           1,106,771.75       8,967.96        8.540       117        297         1/1/06          No        0
192           1,025,160.05       7,786.83        8.125       119        329         3/1/06          No        267 per unit
191           1,019,543.47       7,865.02        8.280       117        327         1/1/06          No        240 per unit
211           1,019,164.96       7,741.29        8.125       119        329         3/1/06          No        308 per unit
 88             998,386.98       8,621.35        8.410       239        239         3/1/16          No        250 per unit
210             907,041.10       7,825.35        8.375       118        238         2/1/06          No        276 per unit
199             830,000.00       6,840.72        8.780       120        300         4/1/06          No        293 per unit
195             797,705.55       6,509.35        8.625       117        297         1/1/06          No        .27 per sq. ft.
 90             748,657.04       6,293.97        9.000        82        298         2/1/03          No        0

Totals/Wtg.
Averages:   --------------   ------------       ------       ---        ---
159 Loans   647,219,459.07   4,999,601.43       8.2168       119        324

<CAPTION>
- ------------------------------------------------------------------
Control #       Servicing       Subserv      Strip     Subservicer
                  Fees            Fee
- ------------------------------------------------------------------

 83              0.0775         0.0550                    CB
 81              0.0775         0.0550                    CB
174              0.0775         0.0400                    First Union
173              0.0775         0.0400                    First Union
215              0.0775         0.0400                    First Union
176              0.0775         0.0400                    First Union
185              0.0775         0.0400                    First Union
179              0.0775         0.0400                    First Union
180              0.0775         0.0400                    First Union
182              0.0775         0.0400                    First Union
181              0.0775         0.0400                    First Union
186              0.0775         0.0400                    First Union
212              0.0775         0.0400                    First Union
187              0.0775         0.0400                    First Union
 85              0.0775         0.0550                    CB
184              0.0775         0.0400                    First Union
110              0.0775         0.0400                    First Union
188              0.0775         0.0400                    First Union
 87              0.0775         0.0550                    CB
192              0.0775         0.0400                    First Union
191              0.0775         0.0400                    First Union
211              0.0775         0.0400                    First Union
 88              0.0775         0.0550                    CB
210              0.0775         0.0400                    First Union
199              0.0775         0.0400                    First Union
195              0.0775         0.0400                    First Union
 90              0.0775         0.0550                    CB

</TABLE>

Note:
"Servicing Fees" includes Master Servicing Fee and Trustee Fee



<PAGE>
<PAGE>
                                    EXHIBIT C



                                  MLMI 1996-C1

            Form of Schedule of Exceptions to Mortgage File Delivery


                                                                     Exception
Control No.     Borrower Name     Document ID   Document Status     Description
- -----------    ---------------    -----------   ---------------     -----------











                                      C-1



<PAGE>
<PAGE>


                                   EXHIBIT D-1

                   FORM OF MASTER SERVICER REQUEST FOR RELEASE



                                                             ________, 199_



Bankers Trust Company of California, N.A.
3 Park Plaza
16th Floor
Irvine, California  92714
(Attention: MLMI Series 1996-C1)

Ladies and Gentlemen:

        In connection with the administration of the Mortgage Files held by you
as Custodian under a certain Pooling and Servicing Agreement dated as of April
1, 1996 (the "Pooling and Servicing Agreement"), by and among Merrill Lynch
Mortgage Investors, Inc., as depositor, GE Capital Asset Management Corporation,
as master servicer, GE Capital Realty Group, Inc., as Special Servicer, and you,
as Custodian, the undersigned hereby requests a release of the Mortgage File (or
the portion thereof specified below) held by you with respect to the following
described Mortgage Loan for the reason indicated below.



Mortgagor's Name:



Address:



Loan No.:



If only particular documents in the Mortgage File are requested, please specify
which:



Reason for requesting file (or portion thereof):



_____________  1.     Mortgage Loan paid in full.



                                     D-1-1



<PAGE>
<PAGE>


                          The Master Servicer hereby certifies that all amounts
                          received in connection with the Mortgage Loan that are
                          required to be credited to the Certificate Account
                          pursuant to the Pooling and Servicing Agreement, have
                          been or will be so credited.



_____________  2.     Other. (Describe)



        The undersigned acknowledges that the above Mortgage File (or requested
portion thereof) will be held by the undersigned in accordance with the
provisions of the Pooling and Servicing Agreement and will be returned to you or
your designee within ten (10) days of our receipt thereof, unless the Mortgage
Loan has been paid in full, in which case the Mortgage File (or such portion
thereof) will be retained by us permanently.



                                     D-1-2



<PAGE>
<PAGE>


        Capitalized terms used but not defined herein shall have the meanings
ascribed to them in the Pooling and Servicing Agreement.


                                             GE Capital Asset Management 
                                             Corporation, as Master Servicer


                                             By:___________________

                                                Name:

                                                Title






                                     D-1-3



<PAGE>
<PAGE>


                                   EXHIBIT D-2

                  FORM OF SPECIAL SERVICER REQUEST FOR RELEASE





                                                             ________, 199_



Bankers Trust Company of California, N.A.
3 Park Plaza
16th Floor
Irvine, California  92714
(Attention: MLMI Series 1996-C1)

Ladies and Gentlemen:

        In connection with the administration of the Mortgage Files held by you
as Custodian under a certain Pooling and Servicing Agreement dated as of April
1, 1996 (the "Pooling and Servicing Agreement"), by and among Merrill Lynch
Mortgage Investors, Inc., as depositor, GE Capital Asset Management Corporation,
as master servicer and GE Capital Realty Group, Inc., as special servicer, and
you, as Custodian, the undersigned hereby requests a release of the Mortgage
File (or the portion thereof specified below) held by you with respect to the
following described Mortgage Loan for the reason indicated below.



Mortgagor's Name:



Address:



Loan No.:



If only particular documents in the Mortgage File are requested, please specify
which:


                                     D-2-1



<PAGE>
<PAGE>



Reason for requesting file (or portion thereof):



_____________  1.     The Mortgage Loan is being foreclosed.



_____________  2.     Other. (Describe)



      The  undersigned  acknowledges  that the above Mortgage File (or requested
portion  thereof)  will  be held  by the  undersigned  in  accordance  with  the
provisions of the Pooling and Servicing Agreement and will be returned to you or
your designee within ten (10) days of our receipt  thereof,  unless the Mortgage
Loan is being  foreclosed,  in which  case the  Mortgage  File (or such  portion
thereof) will be returned when no longer required by us for such purpose.



      Capitalized  terms used but not  defined  herein  shall have the  meanings
ascribed to them in the Pooling and Servicing Agreement.



                                            GE Capital Realty Group, Inc.,
                                              as Special Servicer






                                            By: _______________________________

                                                 Name:

                                                 Title:



                                     D-2-2



<PAGE>
<PAGE>

                                   EXHIBIT E-1

                 CALCULATION OF NOI/DEBT SERVICE COVERAGE RATIOS



        "Net Operating Income" shall mean the revenue derived from the use and
operation of a Mortgaged Property less operating expenses (such as utilities,
administrative expenses, repairs and maintenance, tenant improvement costs,
leasing commissions, management fees and advertising), fixed expenses (such as
insurance, real estate taxes and, if applicable, ground lease payments) and
reserves (such as reserves for tenant improvements and leasing commissions in
the case of Rental Properties and assumed reserves for ongoing capital
expenditures). Net cash flow does not reflect interest expenses and non-cash
items such as depreciation and amortization, and generally does not reflect
capital expenditures, but does reflect reserves for replacements.

        In determining the "revenue" component of Net Operating Income for each
Rental Property, the Special Servicer shall rely on the most recent rent roll
supplied by the related borrower and where the actual vacancy shown thereon and
the market vacancy is less than 5%, the Special Servicer shall assume a 5%
vacancy in determining revenue from rents, except that in the case of certain
anchored shopping centers, space occupied by anchor tenants shall be disregarded
in performing the vacancy adjustment due to the length of the related leases or
creditworthiness of such tenants, in accordance with the respective Mortgage
Loan Seller's underwriting standards. In determining rental revenue for
multifamily properties, the Special Servicer shall either review rental revenue
shown on the rolling 12-month operating statements or annualize the rental
revenue shown on rent rolls or operating statements with respect to the prior
three to twelve month periods. For the other Rental Properties, the Special
Servicer shall annualize rental revenue shown on the most recent rent roll,
after applying the vacancy factor, without further regard to the terms
(including expiration dates) of the leases shown thereon. In the case of
hospitality properties, gross receipts shall be determined on the basis of
adjusted average daily occupancy shown on the borrower-supplied operating
statements. In the case of residential health care facilities, receipts shall be
based on historical occupancy levels, historical operating revenues and the then
current occupancy rates. Private occupancy rates shall be within current market
ranges and vacancy levels shall be at a minimum of 5%. In general, any
non-recurring items and non-property related revenue shall be eliminated from
the calculation except in the case of residential health care facilities.

        In determining the "expense" component of Net Operating Income for each
Mortgaged Property, the Special Servicer shall rely on the most recent financial
statements supplied by the related borrower, except that (a) if tax or insurance
expense information more current than that reflected in the financial statements
is available, the newer information shall be annualized and used, (b) with
respect to 


                                     E-1-1



<PAGE>
<PAGE>

each Mortgaged Property, property management fees shall be assumed to
be 4% to 5% of effective gross revenue (except with respect to hospitality
properties, where a minimum of 5% of gross receipts shall be assumed) unless
actual management fees are higher, in which case actual management fees shall be
assumed, (c) assumptions shall be made with respect to reserves for leasing
commission, tenant improvement expenses and capital expenditures and (d)
expenses shall be assumed to include annual replacement reserves equal to (1) in
the case of properties which are not residential properties, hospitality
properties or residential health care facilities, not less than $0.10 and not
more than $0.68 per square foot net rentable area, (2) in the case of
multifamily properties, not less than $150 or more than $435 per unit per year,
depending on the condition of the property, (3) in the case of hospitality
properties, 4% of the gross receipts shown on the most recent full-year
financial statements, (4) in the case of residential healthcare facilities, $250
to $301.71 per bed per year and (5) in the case of the mobile home parks, not
less than $31 or more than $50 per pad per year. In addition, in some instances,
the Special Servicer may recharacterize as capital expenditures those items
reported by borrowers as operating expenses (thus increasing "net operating
income") where determined appropriate.


                                     E-1-2


<PAGE>
<PAGE>


                                   EXHIBIT E-2

                                  MLMI 1996-C1

                     FORM OF UPDATED MORTGAGE LOAN SCHEDULE

<TABLE>
<CAPTION>
                                        Balance Terms 
                                      as of Cut-Off Date                    Current Terms                As of Cut-Off Date
                                      ------------------        ------------------------------------     ------------------
 Loan Id. Property  City  State  Balance  Rate   Term    Amort  Balance  Rate  Effect.   Term  Amort  Loan    Total       Total
            Name                                                               Net Rate               Type   Revenue    Expenses
 <S>      <C>       <C>   <C>    <C>      <C>    <C>     <C>    <C>      <C>   <C>       <C>   <C>    <C>    <C>        <C>

</TABLE>



                                     E-2-1


<PAGE>
<PAGE>


                                   EXHIBIT E-2

                                  MLMI 1996-C1

                     FORM OF UPDATED MORTGAGE LOAN SCHEDULE

                                   (Continued)
<TABLE>
<CAPTION>
        As of Cut-Off Date                                                              Most Current
- -----------------------------------           --------------------------------------------------------------------------------------
Replacement    NOI    Year of  DSCR  Property  Total     Total   Replacement    NOI     Year of  DSCR  Appraised Appraisal Appraised
 Reserves     (noi-    Finan-          Type   Revenue  Expenses   Reserves    (noi-    Financial        Value      Year      LTV
            reserves)   cial                                                 reserves)
<S>         <C>       <C>      <C>   <C>      <C>      <C>       <C>         <C>       <C>       <C>   <C>       <C>        <C>

</TABLE>



                                     E-2-2



<PAGE>
<PAGE>


                                   EXHIBIT E-2

                                  MLMI 1996-C1

                     FORM OF UPDATED MORTGAGE LOAN SCHEDULE

                                   (Continued)

<TABLE>
<CAPTION>
                                    Retail Properties                                        
                                 ----------------------------
Occupancy  Occupancy as  Largest Largest Tenant %    Lease    Cumulative   Date of    Status 
Percentage   of Date     Retail  Tenant    of      Expiration  % of Pool Modification        
                         Tenant  Sq Ft   Property     Date       as of                    
                          Name                                  Cutoff
<S>        <C>           <C>     <C>     <C>       <C>         <C>       <C>          <C>
<CAPTION>
                                                                                

       As of Cut-Off Date                           
- --------------------------------                                      
   Times     Times      Times     Specially   Workout/          In    
Delinquent Delinquent Delinquent  Serviced  Modification   Foreclosure
  30 days   60 days    90 days                                        
<S>       <C>         <C>         <C>       <C>           <C>

</TABLE>


                                     E-2-3



<PAGE>
<PAGE>


                                   EXHIBIT E-2

                                  MLMI 1996-C1

                     FORM OF UPDATED MORTGAGE LOAN SCHEDULE

                                   (Continued)

     In       REO
 Bankruptcy





                                     E-2-4



<PAGE>
<PAGE>


                                    EXHIBIT F


- --------------------------------------------------------------------------------
           BOOK-ENTRY-ONLY COLLATERALIZED MORTGAGE OBLIGATIONS (CMOs)
                        (WITHOUT OWNER OPTION TO REDEEM)/
           OTHER ASSET-BACKED SECURITIES/AND PASS-THROUGH CERTIFICATES
- --------------------------------------------------------------------------------

                            Letter of Representations
                     [To be Completed by Issuer and Trustee]

                     Merrill Lynch Mortgage Investors, Inc.
                     --------------------------------------
                                [Name of Issuer]


                    Bankers Trust Company of California, N.A.
                    -----------------------------------------
                                [Name of Trustee]


                                                                   April 3, 1996
                                                                   -------------
                                                                       (Date)


Attention: General Counsel's Office
The Depository Trust Company
55 Water Street, 49th Floor
New York, NY  10041-0099


     Re: Merrill Lynch Mortgage Investors, Inc.,
         Mortgage Pass-Through Certificates, Series 1996-C1,
         Class A-1, Class A-2, Class A-3, Class A-PO, Class B, Class C, Class D,
         -----------------------------------------------------------------------
                               (Issue Description)

Ladies and Gentlemen:

        This letter sets forth our understanding with respect to certain matters
relating to the above-referenced issue (the "Securities"). Trustee will act as
trustee with respect to the Securities pursuant to a Pooling and Servicing
Agreement dated as of April 1, 1996 (the "Document"). Merrill Lynch, Pierce
Fenner & Smith Incorporated and First Union Capital Markets ("Underwriters") are
distributing the Securities through The Depository Trust Company ("DTC").

        To induce DTC to accept the Securities as eligible for deposit at DTC,
and to act in accordance with its Rules with respect to the Securities, Issuer
and Trustee make the following representations to DTC:

        1. Prior to closing on the Securities on April 3, 1996, there shall be
deposited with DTC one Security certificate 


                                      F-1


<PAGE>
<PAGE>

registered  in the  name of DTC's  nominee,  Cede & Co.,  for each  class of the
Securities in the actual or notional  principal  amounts set forth on Schedule A
hereto,  the total of which represents 100% of the actual or notional  principal
amount of such  Securities.  If,  however,  the  aggregate  actual  or  notional
principal  amount of any class exceeds $200  million,  one  certificate  will be
issued with respect to each $200 million of actual or notional  principal amount
and an  additional  certificate  will be issued  with  respect to any  remaining
actual or notional  principal amount.  Each $200 million  certificate shall bear
the following legend:

                       Unless this certificate is presented by an authorized
             representative of The Depository Trust Company, a New York
             corporation ("DTC"), to Trustee or its agent for registration of
             transfer, exchange, or payment, and any certificate issued is
             registered in the name of Cede & Co. or in such other name as is
             requested by an authorized representative of DTC (and any payment
             is made to Cede & Co. or to such other entity as is requested by an
             authorized representative of DTC), ANY TRANSFER, PLEDGE, OR OTHER
             USE HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL
             inasmuch as the registered owner hereof, Cede & Co., has an
             interest herein.

        2. In the event of any solicitation of consents from or voting by
holders of the Securities, Issuer or Trustee shall establish a record date for
such purposes (with no provision for revocation of consents or votes by
subsequent holders) and shall, to the extent possible, send notice of such
record date to DTC not less than 15 calendar days in advance of such record
date. Notices to DTC pursuant to this Paragraph by telecopy shall be sent to
DTC's Reorganization Department at (212) 709-6896 or (212) 709-6897, and receipt
of such notices shall be confirmed by telephoning (212) 709-6870. Notices to DTC
pursuant to this Paragraph by mail or by any other means shall be sent to DTC's
Reorganization Department as indicated in Paragraph 4.

        3. In the event of the retirement of all outstanding Securities (a "full
reduction"), Trustee shall send a notice to DTC not less than 30 days nor more
than 60 days prior to the retirement date. Such notice shall be sent to DTC by a
secure means (e.g., legible telecopy, registered or certified mail, overnight
delivery) in a timely manner designed to assure that such notice is in DTC's
possession no later than the close of business on the business day before or, if
possible, two business days before such 30-60 day time period described above.
Trustee shall forward such notice either in a separate secure transmission for
each CUSIP number or in a secure transmission for multiple CUSIP numbers (if
applicable) which includes a manifest or list of each CUSIP number submitted in
that transmission. (The party sending such notice shall have a method 


                                      F-2


<PAGE>
<PAGE>

to verify subsequently the use of such means and the timeliness of such notice).
Notices to DTC  pursuant to this  Paragraph  by telecopy  shall be sent to DTC's
Call Notification  Department at (516) 227-4039 or (516) 227-4190.  If the party
sending the notice does not receive a telecopy  receipt from DTC confirming that
the notice has been received, such party shall telephone (516) 227-4070. Notices
to DTC  pursuant to this  Paragraph  by mail or by any other means shall be sent
to:

                    Manager; Call Notification Department
                    The Depository Trust Company
                    711 Stewart Avenue
                    Garden City, NY  11530-4719

        4. All notices and payment advices sent to DTC shall contain the CUSIP
number of the Securities.

        5. Trustee shall send DTC written notice with respect to the dollar
amount per $1,000 original actual or notional principal amount (or other minimum
authorized denomination if less than $1,000 original actual or notional
principal amount) payable on each payment date allocated as to the interest and
principal portions thereof preferably 5, but not less than 2, business days
prior to such payment date or in accordance with the existing arrangements
between Trustee and DTC. Such notices, which shall also contain the current pool
factor and Trustee contact's name and telephone number, shall be sent by
telecopy to DTC's Dividend Department at (212) 709-1723, or if by mail or by any
other means to:

                    Manager; Announcements
                    Dividend Department
                    The Depository Trust Company
                    7 Hanover Square; 22nd Floor
                    New York, NY  10004-2695

        6. [The interest accrual period is record date to record date.]

        7. Interest payments and principal payments that are part of periodic
principal-and-interest payments shall be received by Cede & Co., as nominee of
DTC, or its registered assigns in same-day funds on each payment date (or the
equivalent in accordance with existing arrangements between Trustee and DTC,
provided that in connection with the final payment of the Securities, the
Securities of each class are first presented and surrendered to the Trustee).
Such payments shall be made payable to the order of Cede & Co. Absent any other
existing arrangements, such payments shall be addressed as follows:



                                      F-3


<PAGE>
<PAGE>

                    Manager; Cash Receipts
                    Dividend Department
                    The Depository Trust Company
                    7 Hanover Square; 24th Floor
                    New York, NY  10004-2695

        8. [Note: Issuer must represent one of the following, and cross out the
other:]

           Securities Eligible for DTC's Same-Day Funds Settlement ("SDFS")
System.

           Other principal payments (redemption payments) shall be made in
same-day funds by Trustee in the manner set forth in the SDFS Paying Agent
Operating Procedures, a copy of which previously has been furnished to Trustee.

        9. DTC may direct Issuer or Trustee to use any other number or address
as the number or address to which notices or payments of interest or principal
may be sent.

        10. In the event of a full reduction, acceleration, or any other similar
transaction necessitating a reduction in the aggregate principal amount of
Securities outstanding or an advance refunding of part of the Securities
outstanding, DTC, in its discretion: (a) may request Issuer or Trustee to issue
and authenticate a new Security certificate; or (b) may make an appropriate
notation on the Security certificate indicating the date and amount of such
reduction in principal except in the case of final maturity, in which case the
certificate will be presented to Issuer or Trustee prior to payment, if
required.

        11. In the event that Issuer determines that beneficial owners of
Securities shall be able to obtain certificated Securities or in the event
holders of the Securities make such determination, Trustee shall, after
notification of such determination, notify DTC of the availability of
certificates. In such event, Trustee shall issue, transfer, and exchange
certificates in appropriate amounts, as required by DTC and others. For such
purposes, the Trustee may conclusively rely on a Securities Position Listing
provided by DTC as to the DTC Participants with respect to the Securities.

        12. DTC may discontinue providing its services as securities depository
with respect to the Securities at any time by giving reasonable notice to Issuer
or Trustee (at which time DTC will confirm with Issuer or Trustee the aggregate
principal amount of Securities outstanding). Under such circumstances, at DTC's
request Issuer and Trustee shall cooperate fully with DTC by taking appropriate
action to make available one or more separate certificates evidencing Securities
to any DTC Participant having Securities credited to its DTC accounts. For such
purposes, the Trustee may conclusively rely on a Securities 


                                      F-4


<PAGE>
<PAGE>

Position Listing provided by DTC as to the DTC Participants  with respect to the
Securities.

        13. Issuer: (a) understands that DTC has no obligation to, and will not,
communicate to its Participants or to any person having an interest in the
Securities any information contained in the Security certificate(s); and (b)
acknowledges that neither DTC's Participants nor any person having an interest
in the Securities shall be deemed to have notice of the provisions of the
Security certificates by virtue of submission of such certificate(s) to DTC.

        14. Nothing herein shall be deemed to require Trustee to advance funds
on behalf of Issuer.

        15. There will be no case in which a partial retirement or an invitation
to tender the Securities will occur.

        16. DTC is hereby authorized to provide, and hereby agrees to provide to
the Issuer and the Trustee for its customary fee, Securities Position Listing of
DTC Participants with respect to the Securities from time to time at the request
of the Issuer or the Trustee.

        17. This Letter of Representations may be executed in one or more
counterparts.

        18. DTC represents, pursuant to its Rules, to the Issuer and Trustee:

               DTC will take any action permitted to be taken by a holder of a
               Security under the Document only at the direction of one or more
               of its participating organizations ("Participants") to whose
               account with DTC an undivided interest in the Security is
               credited. DTC will take any such action that it is so directed to
               take only with respect to the portion of the Security represented
               by the undivided interest therein of the Participant(s) giving
               such direction. DTC may take conflicting actions with respect to
               the portion of the Security represented by other undivided
               interests therein to the extent that such actions are taken on
               behalf of Participants whose holdings include such undivided
               interests.

        19. Issuer and Trustee recognize that DTC does not in any way undertake
to, and shall not have any responsibility to, monitor or ascertain whether a
transfer of Securities could give rise to a transaction prohibited or not
otherwise permissible under the Employee Retirement Income Security Act of 1974
or under Section 4975 of the Internal Revenue Code of 1986. Issuer and Trustee
acknowledge that: a) so long as Cede & Co. is the sole record owner of the
Securities, it shall be entitled to all 


                                      F-5


<PAGE>
<PAGE>

voting rights in respect thereof and to receive the full amount of all
principal, premium, if any, and interest payable with respect thereto; and b)
DTC shall treat any DTC Participant having Securities credited to its DTC
accounts as entitled to the full benefits of ownership of such Securities even
if the crediting of such Securities to the DTC accounts of such Participant
results from transfers or failures to transfer in violation of such laws. (The
treatment by DTC of the effects of the crediting by it of Securities to the
accounts of DTC Participants shall not affect the rights of Issuer or
purchasers, sellers, or holders of Securities against any DTC Participant.)



Notes:                                          Very truly yours,

A. If  there is a  Trustee  (as  defined  in  Merrill Lynch Mortgage Investors, 
this Letter of Representations),  Trustee as    Inc.            
well as Issuer  must sign  this  Letter.  If               (Issuer)
there is no Trustee,  in signing this Letter
Issuer  itself  undertakes to perform all of  By:_______________________________
the obligations set forth herein.               (Authorized Officer's Signature)

B. Schedule B contains  statements  that DTC  Bankers Trust Company of          
believes   accurately   describe   DTC,  the  California, N.A., as Paying Agent
method of effecting  book-entry transfers of              (Trustee)
securities   distributed  through  DTC,  and
certain related matters.                        By:_____________________________
                                                (Authorized Officer's Signature)



Received and Accepted:
THE DEPOSITORY TRUST COMPANY



By:____________________________





cc:  Underwriter
     Underwriter's Counsel




                                      F-6


<PAGE>
<PAGE>


                       Principal and Income Payments Rider



        1. This Rider supersedes any contradictory language set forth in the
Letter of Representations to which it is appended.

        2. With respect to principal and income payments in the Securities:

            A.  DTC shall receive all dividend and interest payments on payable
                date in same-day funds by 2:30 p.m. ET (Eastern Time).

            B.  Issuer agrees that it or Agent shall provide dividend and
                interest payment information to a standard announcement service
                subscribed to by DTC. In the unlikely event that no such service
                exists, Issuer agrees that it or Agent shall provide this
                information directly to DTC in advance of the dividend or
                interest record date as soon as the information is available.

                This information should be conveyed directly to DTC
                electronically. If electronic transmission is not possible, such
                information should be conveyed by telephone or facsimile
                transmission to:

                The Depository Trust Company
                Manager, Announcements
                Dividend Department
                7 Hanover Square, 22nd Floor
                New York, NY  10004

                Phone: (212) 709-1270
                Fax: (212) 709-1723, 1686

            C.  Issuer agrees that for dividend and interest payments, it or
                Agent shall provide automated notification of CUSIP-level detail
                to the depository no later than noon ET on the payment date.

            D.  DTC shall receive maturity and redemption payments and
                CUSIP-level detail on the payable date in same-day funds by 2:30
                p.m. ET. Absent any other arrangements between Agent and DTC,
                such payments shall be wired according to the following
                instructions:

                Chemical Bank
                ABA 021000128
                For credit to A/C Depository Trust Company
                Redemption Account 066-027306

                                      F-7


<PAGE>
<PAGE>

                in accordance with existing SDFS payment procedures in the
                manner set forth in DTC's SDFS Paying Agent Operating
                Procedures a copy of which has previously been furnished to
                Agent.

            E.  DTC shall receive all other payments and CUSIP-level detail
                resulting from corporate actions (such as tender offers or
                mergers) on the first payable date in same-day funds by 2:30
                p.m. ET. Absent any other arrangements between the Agent and
                DTC, such payments shall be wired to the following address:

                Chemical Bank
                ABA 021000128
                For credit to A/C Depository Trust Company
                Reorganization Account 066-027608






                                      F-8


<PAGE>
<PAGE>




                                                                      SCHEDULE B



                      SAMPLE OFFERING DOCUMENT LANGUAGE
                      DESCRIBING BOOK-ENTRY-ONLY ISSUANCE

 (Prepared by DTC--bracketed material may be applicable only to certain issues)


        1. The Depository Trust Company ("DTC"), New York, NY, will act as
securities depository for the securities (the "Securities"). The Securities will
be issued as fully-registered securities registered in the name of Cede & Co.
(DTC's partnership nominee). One fully-registered Security certificate will be
issued for [each issue of] the Securities, [each] in the aggregate principal
amount of such issue, and will be deposited with DTC. [If, however, the
aggregate principal amount of [any] issue exceeds $200 million, one certificate
will be issued with respect to each $200 million of principal amount and an
additional certificate will be issued with respect to any remaining principal
amount of such issue.]

        2. DTC is a limited-purpose trust company organized under the New York
Banking Law, a "banking organization" within the meaning of the New York Banking
Law, a member of the Federal Reserve System, a "clearing corporation" within the
meaning of the New York Uniform Commercial Code, and a "clearing agency"
registered pursuant to the provisions of Section 17A of the Securities Exchange
Act of 1934. DTC holds securities that its participants ("Participants") deposit
with DTC. DTC also facilitates the settlement among Participants of securities
transactions, such as transfers and pledges, in deposited securities through
electronic computerized book-entry changes in Participants' accounts, thereby
eliminating the need for physical movement of securities certificates. Direct
Participants include securities brokers and dealers, banks, trust companies,
clearing corporations, and certain other organizations. DTC is owned by a number
of its Direct Participants and by the New York Stock Exchange, Inc., the
American Stock Exchange, Inc., and the National Association of Securities
Dealers, Inc. Access to the DTC system is also available to others such as
securities brokers and dealers, banks, and trust companies that clear through or
maintain a custodial relationship with a Direct Participant, either directly or
indirectly ("Indirect Participants"). The Rules applicable to DTC and its
Participants are on file with the Securities and Exchange Commission.

        3. Purchases of Securities under the DTC system must be made by or
through Direct Participants, which will receive a credit for the Securities on
DTC's records. The ownership interest of each actual purchaser of each Security
("Beneficial 


                                      F-9


<PAGE>
<PAGE>

Owner") is in turn to be recorded on the Direct and Indirect Participants'
records. Beneficial Owners will not receive written confirmation from DTC of
their purchase, but Beneficial Owners are expected to receive written
confirmations providing details of the transaction, as well as periodic
statements of their holdings, from the Direct or Indirect Participant through
which the Beneficial Owner entered into the transaction. Transfers of ownership
interests in the Securities are to be accomplished by entries made on the books
of Participants acting on behalf of Beneficial Owners. Beneficial Owners will
not receive certificates representing their ownership interests in Securities,
except in the event that use of the book-entry system for the Securities is
discontinued.

        4. To facilitate subsequent transfers, all Securities deposited by
Participants with DTC are registered in the name of DTC's partnership nominee,
Cede & Co. The deposit of Securities with DTC and their registration in the name
of Cede & Co. effect no change in beneficial ownership. DTC has no knowledge of
the actual Beneficial Owners of the Securities; DTC's records reflect only the
identity of the Direct Participants to whose accounts such Securities are
credited, which may or may not be the Beneficial Owners. The Participants will
remain responsible for keeping account of their holdings on behalf of their
customers.

        5. Conveyance of notices and other communications by DTC to Direct
Participants, by Direct Participants to Indirect Participants, and by Direct
Participants and Indirect Participants to Beneficial Owners will be governed by
arrangements among them, subject to any statutory or regulatory requirements as
may be in effect from time to time.

        [6. Redemption notices shall be sent to Cede & Co. If less than all of
the Securities within an issue are being redeemed, DTC's practice is to
determine by lot the amount of the interest of each Direct Participant in such
issue to be redeemed.]

        7. Neither DTC nor Cede & Co. will consent or vote with respect to
Securities. Under its usual procedures, DTC mails an Omnibus Proxy to the Issuer
as soon as possible after the record date. The Omnibus Proxy assigns Cede &
Co.'s consenting or voting rights to those Direct Participants to whose accounts
the Securities are credited on the record date (identified in a listing attached
to the Omnibus Proxy).

        8. Principal and interest payments on the Securities will be made to
DTC. DTC's practice is to credit Direct Participants' accounts on payable date
in accordance with their respective holdings shown on DTC's records unless DTC
has reason to believe that it will not receive payment on payable date. Payments
by Participants to Beneficial Owners will be governed by standing instructions
and customary practices, as is the case with securities held for the accounts of
customers in bearer form or registered in "street name," and will be the
responsibility of 


                                      F-10


<PAGE>
<PAGE>

such Participant and not of DTC, the Agent, or the Issuer, subject to any
statutory or regulatory requirements as may be in effect from time to time.
Payment of principal and interest to DTC is the responsibility of the Issuer or
the Agent, disbursement of such payments to Direct Participants shall be the
responsibility of DTC, and disbursement of such payments to the Beneficial
Owners shall be the responsibility of Direct and Indirect Participants.

        [9. A Beneficial Owner shall give notice to elect to have its Securities
purchased or tendered, through its Participant, to the [Tender/Remarketing]
Agent, and shall effect delivery of such Securities by causing the Direct
Participant to transfer the Participant's interest in the Securities, on DTC's
records, to the [Tender/Remarketing] Agent. The requirement for physical
delivery of Securities in connection with a demand for purchase or a mandatory
purchase will be deemed satisfied when the ownership rights in the Securities
are transferred by Direct Participants on DTC's records.]

        10. DTC may discontinue providing its services as securities depository
with respect to the Securities at any time by giving reasonable notice to the
Issuer or the Agent. Under such circumstances, in the event that a successor
securities depository is not obtained, Security certificates are required to be
printed and delivered.

        11. The Issuer may decide to discontinue use of the system of book-entry
transfers through DTC (or a successor securities depository). In that event,
Security certificates will be printed and delivered.

        12. The information in this section concerning DTC and DTC's book-entry
system has been obtained from sources that the Issuer believes to be reliable,
but the Issuer takes no responsibility for the accuracy thereof.




                                      F-11


<PAGE>
<PAGE>

THE DEPOSITORY TRUST COMPANY 
55 Water Street (19th floor) 
New York, New York  10041

Attention:  Underwriting Department Manager
Phone:  (212) 558-8536
Telecopy:  (212) 344-1533



                              SAFEKEEPING AGREEMENT

Ref: (Description of issue, number of certificates, number of CUSIPs assigned to
issue and $ value of securities)

Merrill Lynch Mortgage Investors, Inc., Mortgage Pass-
Through Certificates, Series 1996-C1 Class A-1, Class A-2, Class A-3, Class
A-PO, Class B, Class C, Class D, (See attached Schedule A for CUSIP Nos.)

CUSIP

The Depository Trust Company (DTC) acknowledges receipt from
Bankers Trust Company of California, N.A. (the trustee, transfer agent,
underwriter or other agent or the issuer, hereinafter referred to as the
"Agent") of possession, custody and control of the above securities for
safekeeping. DTC is authorized to hold these securities in safekeeping until DTC
is instructed by telephone or in writing by one of the below designated
representatives of the Agent either to: (1) deliver the securities by book-entry
to the DTC account of the lead underwriter (or to the DTC account of its
clearing agent) or (2) return the said securities to the Agent.

        In the event DTC is instructed to return said securities, DTC shall
return the securities to the Agent as soon as practicable, but, in any event, no
later than the DTC business day following the day such instruction is received.

        DTC shall hold the Agent, its officers and employees, harmless from any
liability, loss, damage, and reasonable expense of any kind in connection with
any loss, damage, theft or destruction of any kind of said securities while they
are in the possession, custody or control of DTC, its officers or employees or
in the event securities are released from the control of DTC



                                      F-12


<PAGE>
<PAGE>

without the specific approval of the Agent pursuant to this Safekeeping
Agreement.

        Bankers Trust Company of            The Depository Trust Company
        California, N.A.
               The Agent

By:___________________________                     By:_________________________

        Trustee for Merrill
        Lynch Mortgage Investors,
        Inc., MPTC, Series 1995-C1

Title:         Vice President                      Title:_______________________

Date:__________________________                    Date:________________________

Authorized Representative
of Trustee/Agent

                             Bankers Trust Company
        Holly Holland          of California, N.A.        (714) 253-7584
- --------------------------   ----------------------       --------------
        Print Name               Organization              Telephone No.





    DTC accepts authorization of closings on the phone numbers listed below:


                      (212) 558-8529        (212) 558-8530
                      (212) 558-8542        (212) 558-8549









                                      F-13


<PAGE>
<PAGE>

                                   SCHEDULE A

                     Merrill Lynch Mortgage Investors, Inc.

                       Mortgage Pass-Through Certificates
                                 Series 1996-C1



<TABLE>
<CAPTION>
   Designation                CUSIP No.             Rate              Denomination       Maturity Date
   -----------                ---------             ----              ------------       -------------
<S>                           <C>                   <C>               <C>                <C>     
Class A-1, No. 1              589-929-LJ5           7.15%             $182,300,000       April 25, 2028
Class A-2, No. 1              589-929-LK2           7.24%               27,813,000       April 25, 2028
Class A-3, No. 1              589-929-LL0           7.42%              200,000,000       April 25, 2028
Class A-3, No. 2              589-929-LL0           7.42%               26,505,616       April 25, 2028
Class B, No. 1                589-929-LM8           7.42%               38,833,000       April 25, 2028
Class C, No. 1                589-929-LN6           7.42%               38,833,000       April 25, 2028
Class D, No. 1                589-929-LP1           7.42%               32,361,000       April 25, 2028
Class A-PO, No. 1             589-929-LQ9           N/A                    254,384       April 25, 2028
</TABLE>




                                      F-14


<PAGE>
<PAGE>


                                   EXHIBIT G-1

                         FORM OF TRANSFEROR CERTIFICATE



                                                              ______ __, 199_

Bankers Trust Company of California, N.A.
[Address]

               Re:    Merrill Lynch Mortgage Investors, Inc., Mortgage 
                      Pass-Through Certificates, Series 1996-C1,
                      Class the "Certificates")
                      ------------------------------------------------

Ladies and Gentlemen:

                     This letter is delivered to you in connection with the
transfer by ____________________ (the "Transferor") to _______________________
(the "Transferee") of a Certificate (the "Transferred Certificate") [having an
initial principal balance as of April 3, 1996 (the "Closing Date") of
$_____________] [evidencing a __% percentage interest in the Class to which it
belongs]. The Certificates were issued pursuant to the Pooling and Servicing
Agreement (the "Pooling and Servicing Agreement"), dated as of April 1, 1996,
among Merrill Lynch Mortgage Investors, Inc., as depositor, GE Capital Asset
Management Corporation, as master servicer, GE Capital Realty Group, Inc., as
special servicer, and Bankers Trust Company of California, N.A., as trustee. All
terms used herein and not otherwise defined shall have the meanings set forth in
the Pooling and Servicing Agreement. The Transferor hereby certifies, represents
and warrants to you, as Certificate Registrar, that:

               1. The Transferor is the lawful owner of the Transferred
        Certificate with the full right to transfer such Certificate free from
        any and all claims and encumbrances whatsoever.

               2. Neither the Transferor nor anyone acting on its behalf has (a)
        offered, transferred, pledged, sold or otherwise disposed of any
        Certificate, any interest in any Certificate or any other similar
        security to any person in any manner, (b) solicited any offer to buy or
        accept a transfer, pledge or other disposition of any Certificate, any
        interest in any Certificate or any other similar security from any
        person in any manner, (c) otherwise approached or negotiated with
        respect to any Certificate, any interest in any Certificate or any other
        similar security with any person in any manner, (d) made any general


                                     G-1-1


<PAGE>
<PAGE>

        solicitation by means of general advertising or in any other manner, or
        (e) taken any other action, which (in the case of any of the acts
        described in clauses (a) through (e) hereof) would constitute a
        distribution of any Certificate under the Securities Act of 1933 (the
        "Securities Act"), or would render the disposition of any Certificate a
        violation of Section 5 of the Securities Act or any state securities
        laws, or would require registration or qualification of any Certificate
        pursuant to the Securities Act or any state securities laws.

                                                   Very truly yours,



                                                   _____________________________
                                                   (Transferor)





                                                   By:__________________________
                                                   Name:________________________
                                                   Title:_______________________






                                     G-1-2


<PAGE>
<PAGE>

                                   EXHIBIT G-2

                         FORM OF TRANSFEREE CERTIFICATE

                                    FOR QIBs

                                                              ______ __, 199_

Bankers Trust Company of California, N.A.

[Address]

               Re:    Merrill Lynch Mortgage Investors, Inc., Mortgage 
                      Pass-Through Certificates, Series 1996-C1,
                      Class (the "Certificates")
                      -------------------------------------------------

Ladies and Gentlemen:

        This letter is delivered to you in connection with the transfer by
____________________ (the "Transferor") to _______________________ (the
"Transferee") of a Certificate (the "Transferred Certificate") [having an
initial principal balance as of April 3, 1996 (the "Closing Date") of
$_____________] [evidencing a __% percentage interest in the Class to which it
belongs]. The Certificates were issued pursuant to the Pooling and Servicing
Agreement (the "Pooling and Servicing Agreement"), dated as of April 1, 1996,
among Merrill Lynch Mortgage Investors, Inc., as depositor, GE Capital Asset
Management Corporation, as master servicer, GE Capital Realty Group, Inc., as
special servicer, and Bankers Trust Company of California, N.A., as trustee. All
terms used herein and not otherwise defined shall have the meanings set forth in
the Pooling and Servicing Agreement. The Transferee hereby certifies, represents
and warrants to you, as Certificate Registrar, that:

                      1. The Transferee is a "qualified institutional buyer" as
        that term is defined in Rule 144A ("Rule 144A") under the Securities Act
        of 1933 (the "Securities Act") and has completed one of the forms of
        certification to that effect attached hereto as Annex 1 and Annex 2. The
        Transferee is aware that the sale to it is being made in reliance on
        Rule 144A. The Transferee is acquiring the Transferred Certificate for
        its own account or for the account of a qualified institutional buyer,
        and understands that such Certificate may be resold, pledged or
        transferred only (i) to a person reasonably believed to be a qualified
        institutional buyer that purchases for its own account or for the
        account of a qualified institutional buyer to whom notice is given that
        the resale, pledge or transfer is being 


                                     G-2-1


<PAGE>
<PAGE>

        made in reliance on Rule 144A, or (ii) pursuant to another exemption
        from registration under the Securities Act.

                      2. The Transferee has been furnished with all information
        regarding (a) the Certificates and distributions thereon, (b) the
        nature, performance and servicing of the Mortgage Loans, (c) the Pooling
        and Servicing Agreement, and (d) any credit enhancement mechanism
        associated with the Certificates, that it has requested.

                                                   Very truly yours,



                                                   _____________________________
                                                   (Transferee)





                                                   By:__________________________
                                                   Name:________________________
                                                   Title:_______________________






                                     G-2-2


<PAGE>
<PAGE>


                                                          ANNEX 1 TO EXHIBIT G-2

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

          [For Transferees Other Than Registered Investment Companies]

        The undersigned hereby certifies as follows to [name of Transferor] (the
"Transferor") and Bankers Trust Company of California, N.A. as Certificate
Registrar, with respect to the mortgage pass-through certificate being
transferred (the "Transferred Certificate") as described in the Transferee
Certificate to which this certification relates and to which this certification
is an Annex:

        1. As indicated below, the undersigned is the chief financial officer, a
person fulfilling an equivalent function, or other executive officer of the
entity purchasing the Transferred Certificate (the "Transferee").

        2. The Transferee is a "qualified institutional buyer" as that term is
defined in Rule 144A under the Securities Act of 1933 ("Rule 144A") because (i)
the Transferee owned and/or invested on a discretionary basis $ / (1) in
securities (other than the excluded securities referred to below) as of the end
of the Transferee's most recent fiscal year (such amount being calculated in
accordance with Rule 144A) and (ii) the Transferee satisfies the criteria in the
category marked below.

             o  Corporation, etc. The Transferee is a corporation (other than a
               bank, savings and loan association or similar institution),
               business trust, partnership, or any organization described in
               Section 501(c)(3) of the Internal Revenue Code of 1986.

             o  Bank. The Transferee (a) is a national bank or a banking
               institution organized under the laws of any State, U.S. territory
               or the District of Columbia, the business of which is
               substantially confined to banking and is supervised by the State
               or territorial banking commission or similar official or is a
               foreign bank or equivalent institution, and (b) has an audited
               net worth of at least $25,000,000 as demonstrated in its latest
               annual financial statements, a copy of which is attached hereto,
               as of a date not more than 16 months preceding the date of sale
               of the Certificate in the case of a U.S. bank, and not more than
               18 months preceding such date of sale for a foreign bank or
               equivalent institution.

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

(1) Transferee must own and/or invest on a discretionary basis at least
$100,000,000 in securities unless Transferee is a dealer, 


                                     G-2-3


<PAGE>
<PAGE>

and, in that case, Transferee must own and/or invest on, a discretionary basis
at least $10,000,000 in securities.

            o  Savings and Loan. The Transferee (a) is a savings and loan
               association, building and loan association, cooperative bank,
               homestead association or similar institution, which is supervised
               and examined by a State or Federal authority having supervision
               over any such institutions or is a foreign savings and loan
               association or equivalent institution and (b) has an audited net
               worth of at least $25,000,000 as demonstrated in its latest
               annual financial statements, a copy of which is attached hereto,
               as of a date not more than 16 months preceding the date of sale
               of the Certificate in the case of a U.S. savings and loan
               association, and not more than 18 months preceding such date of
               sale for a foreign savings and loan association or equivalent
               institution.

            o  Broker-dealer. The Transferee is a dealer registered pursuant to
               Section 15 of the Securities Exchange Act of 1934.

            o  Insurance Company. The Transferee is an insurance company whose
               primary and predominant business activity is the writing of
               insurance or the reinsuring of risks underwritten by insurance
               companies and which is subject to supervision by the insurance
               commissioner or a similar official or agency of a State, U.S.
               territory or the District of Columbia.

            o  State or Local Plan. The Transferee is a plan established and
               maintained by a State, its political subdivisions, or any agency
               or instrumentality of the State or its political subdivisions,
               for the benefit of its employees.

            o  ERISA Plan. The Transferee is an employee benefit plan within the
               meaning of Title I of the Employee Retirement Income Security Act
               of 1974.

            o  Investment Advisor. The Transferee is an investment advisor
               registered under the Investment Advisers Act of 1940.

            o  Other. (Please supply a brief description of the entity and a
               cross-reference to the paragraph and subparagraph under
               subsection (a)(1) of Rule 144A pursuant to which it qualifies.
               Note that registered investment companies should complete Annex 2
               rather than this Annex 1.) ______________________________________
               _________________________________________________________________
               _________________________________________________________________
               _________________________________________________________________


                                     G-2-4


<PAGE>
<PAGE>

        3. The term "securities" as used herein does not include (i) securities
of issuers that are affiliated with the Transferee, (ii) securities that are
part of an unsold allotment to or subscription by the Transferee, if the
Transferee is a dealer, (iii) bank deposit notes and certificates of deposit,
(iv) loan participations, (v) repurchase agreements, (vi) securities owned but
subject to a repurchase agreement and (vii) currency, interest rate and
commodity swaps. For purposes of determining the aggregate amount of securities
owned and/or invested on a discretionary basis by the Transferee, the Transferee
did not include any of the securities referred to in this paragraph.

        4. For purposes of determining the aggregate amount of securities owned
and/or invested on a discretionary basis by the Transferee, the Transferee used
the cost of such securities to the Transferee, unless the Transferee reports it
securities holdings in its financial statements on the basis of their market
value, and no current information with respect to the cost of those securities
has been published, in which case the securities were valued at market. Further,
in determining such aggregate amount, the Transferee may have included
securities owned by subsidiaries of the Transferee, but only if such
subsidiaries are consolidated with the Transferee in its financial statements
prepared in accordance with generally accepted accounting principles and if the
investments of such subsidiaries are managed under the Transferee's direction.
However, such securities were not included if the Transferee is a
majority-owned, consolidated subsidiary of another enterprise and the Transferee
is not itself a reporting company under the Securities Exchange Act of 1934.

        5. The Transferee acknowledges that it is familiar with Rule 144A and
understands that the Transferor and other parties related to the Transferred
Certificate are relying and will continue to rely on the statements made herein
because one or more sales to the Transferee may be in reliance on Rule 144A.

         ___            __            Will the Transferee be purchasing the
         Yes            No            Transferred Certificate only for the
                                      Transferee's own account?

        6. If the answer to the foregoing question is "no", then in each case
where the Transferee is purchasing for an account other than its own, such
account belongs to a third party that is itself a "qualified institutional
buyer" within the meaning of Rule 144A, and the "qualified institutional buyer"
status of such third party has been established by the Transferee through one or
more of the appropriate methods contemplated by Rule 144A.

        7. The Transferee will notify each of the parties to which this
certification is made of any changes in the information and conclusions herein.
Until such notice is given, the Transferee's purchase of the Transferred
Certificate will constitute a 


                                     G-2-5


<PAGE>
<PAGE>

reaffirmation of this certification as of the date of such purchase. In
addition, if the Transferee is a bank or savings and loan as provided above, the
Transferee agrees that it will furnish to such parties any updated annual
financial statements that become available on or before the date of such
purchase, promptly after they become available.

                                                    __________________________
                                                     Print Name of Transferee

                                                By: __________________________

                                              Name: __________________________

                                             Title: __________________________

                                                    __________________________

                                              Date: __________________________





                                     G-2-6


<PAGE>
<PAGE>

                                                          ANNEX 2 TO EXHIBIT G-2

            QUALIFIED INSTITUTIONAL BUYER STATUS UNDER SEC RULE 144A

           [For Transferees That Are Registered Investment Companies]

        The undersigned hereby certifies as follows to [name of Transferor] (the
"Transferor") and Bankers Trust Company of California, N.A., as Certificate
Registrar, with respect to the mortgage pass-through certificate being
transferred (the "Transferred Certificate") as described in the Transferee
Certificate to which this certification relates and to which this certification
is an Annex:

        1. As indicated below, the undersigned is the chief financial officer, a
person fulfilling an equivalent function, or other executive officer of the
entity purchasing the Transferred Certificate (the "Transferee") or, if the
Transferee is a "qualified institutional buyer" as that term is defined in Rule
144A under the Securities Act of 1933 ("Rule 144A") because the Transferee is
part of a Family of Investment Companies (as defined below), is an executive
officer of the investment adviser (the "Adviser").

        2. The Transferee is a "qualified institutional buyer" as defined in
Rule 144A because (i) the Transferee is an investment company registered under
the Investment Company Act of 1940, and (ii) as marked below, the Transferee
alone owned and/or invested on a discretionary basis, or the Transferee's Family
of Investment Companies owned, at least $100,000,000 in securities (other than
the excluded securities referred to below) as of the end of the Transferee's
most recent fiscal year. For purposes of determining the amount of securities
owned by the Transferee or the Transferee's Family of Investment Companies, the
cost of such securities was used, unless the Transferee or any member of the
Transferee's Family of Investment Companies, as the case may be, reports its
securities holdings in its financial statements on the basis of their market
value, and no current information with respect to the cost of those securities
has been published, in which case the securities of such entity were valued at
market.

            o  The Transferee owned and/or invested on a discretionary basis
               $___________ in securities (other than the excluded securities
               referred to below) as of the end of the Transferee's most recent
               fiscal year (such amount being calculated in accordance with Rule
               144A).

            o  The Transferee is part of a Family of Investment Companies which
               owned in the aggregate $ in securities (other than the excluded
               securities referred to below) as of the end of the Transferee's
               most recent fiscal year (such amount being calculated in
               accordance with Rule 144A).



                                     G-2-7


<PAGE>
<PAGE>

        3. The term "Family of Investment Companies" as used herein means two or
more registered investment I companies (or series thereof) that have the same
investment adviser or investment advisers that are affiliated (by virtue of
being majority owned subsidiaries of the same parent or because one investment
adviser is a majority owned subsidiary of the other).

        4. The term "securities" as used herein does not include (i) securities
of issuers that are affiliated with the Transferee or are part of the
Transferee's Family of Investment Companies, (ii) bank deposit notes and
certificates of deposit, (iii) loan participations, (iv) repurchase agreements,
(v) securities owned but subject to a repurchase agreement and (vi) currency,
interest rate and commodity swaps. For purposes of determining the aggregate
amount of securities owned and/or invested on a discretionary basis by the
Transferee, or owned by the Transferee's Family of Investment Companies, the
securities referred to in this paragraph were excluded.

        5. The Transferee is familiar with Rule 144A and understands that the
parties to which this certification is being made are relying and will continue
to rely on the statements made herein because one or more sales to the
Transferee will be in reliance on Rule 144A.

         ___                __            Will the Transferee be purchasing the
         Yes                No            Transferred Certificate only for the
                                          Transferee's own account?

        6. If the answer to the foregoing question is "no", then in each case
where the Transferee is purchasing for an account other than its own, such
account belongs to a third party that is itself a "qualified institutional
buyer" within the meaning of Rule 144A, and the "qualified institutional buyer"
status (if such third party has been established by the Transferee through one
or more of the appropriate methods contemplated by Rule 144A.)

        7. The undersigned will notify the parties to which this certification
is made of any changes in the information and conclusions herein. Until such
notice, the Transferee's purchase of the Transferred Certificate will constitute
a reaffirmation of


                                     G-2-8


<PAGE>
<PAGE>


        this certification by the undersigned as of the date of such purchase.


                                            ___________________________________
                                            Print Name of Transferee or Adviser

                                            ___________________________________


                                            By: _______________________________

                                            Name:

                                            Title: ____________________________



                                            IF AN ADVISER:

                                            ___________________________________

                                            Print Name of Transferee

                                              Date: ___________________________





                                     G-2-9


<PAGE>
<PAGE>

                                   EXHIBIT G-3

                         FORM OF TRANSFEREE CERTIFICATE
                                  FOR non-QIBs



                                                              ______ __, 199_

Bankers Trust Company of California, N.A.
3 Park Plaza
16th Floor
Irvine, California  92714

               Re:    Merrill Lynch Mortgage Investors, Inc., Mortgage 
                      Pass-Through Certificate, Series 1996-C1,
                      Class (the "Certificates")
                      ------------------------------------------------

Ladies and Gentlemen:

                     This letter is delivered to you in connection with the
transfer by ____________________ by (the "Transferor") to
_______________________ (the "Transferee") of a Certificate (the "Transferred
Certificate") [having an initial principal balance as of April 3, 1996 (the
"Closing Date") of $_____________] [evidencing a __% percentage interest in the
Class to which it belongs]. The Certificates were issued pursuant to the Pooling
and Servicing Agreement (the "Pooling and Servicing Agreement"), dated as of
April 1, 1996, among Merrill Lynch Mortgage Investors, Inc., as depositor (the
"Depositor"), GE Capital Asset Management Corporation, as master servicer, GE
Capital Realty Group, Inc., as special servicer, and Bankers Trust Company of
California, N.A., as trustee. All terms used herein and not otherwise defined
shall have the meanings set forth in the Pooling and Servicing Agreement. The
Transferee hereby certifies, represents and warrants to you, as Certificate
Registrar, that:

               1. The Transferee is acquiring the Transferred Certificate for
its own account for investment and not with a view to or for sale or transfer in
connection with any distribution thereof, in whole or in part, in any manner
which would violate the Securities Act of 1993, as amended (the "Securities
Act"), or any applicable state securities laws.

               2. The Transferee understands that (a) the Certificates have not
been and will not be registered under the Securities Act or registered or
qualified under any applicable state securities laws, (b) neither the Depositor
nor the Trustee is obligated so to register or qualify the Certificates and (c)
the Certificates may not be resold or transferred unless they are (i) registered
pursuant to the Securities Act and registered or 


                                      G-3-1


<PAGE>
<PAGE>

qualified pursuant to any applicable state securities laws or (ii) sold or
transferred in transactions which are exempt from such registration and
qualification and the Certificate Registrar has received either (A)
certifications from both the transferor and the transferee (substantially in the
forms attached to the Agreement) setting forth the facts surrounding the
transfer or (b) an opinion of counsel satisfactory to the Certificate Registrar
with respect to the availability of such exemption, together with copies of the
certification(s) from the transferor and/or transferee setting forth the facts
surrounding the transfer upon which such opinion is based.

               3. The Transferee understands that it may not sell or otherwise
transfer any portion of its interest in the Transferred Certificate except in
compliance with the provisions of Section 5.02 of the Agreement, which
provisions it has carefully reviewed, and that the Transferred Certificate will
bear legends substantially to the following effect:

               THE CERTIFICATE HAS NOT BEEN AND WILL NOT BE REGISTERED OR
QUALIFIED UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE "SECURITIES 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 WHICH 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.

                                     - AND -

               [NO TRANSFER OF THIS CERTIFICATE TO AN EMPLOYEE BENEFIT PLAN OR
OTHER RETIREMENT ARRANGEMENT THAT IS SUBJECT TO THE EMPLOYEE RETIREMENT INCOME
SECURITY ACT OF 1974, AS AMENDED ("ERISA"), OR THE INTERNAL REVENUE CODE OF 1986
(THE "CODE"), OR TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY PURCHASING THIS
CERTIFICATE ON BEHALF OF, AS NAMED FIDUCIARY OF, AS TRUSTEE OF, OR WITH ASSETS
OF ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, WILL BE
REGISTERED EXCEPT IN COMPLIANCE WITH THE PROCEDURES DESCRIBED HEREIN.]

                                     - OR -

               [NO TRANSFER OF THIS CERTIFICATE OR ANY INTEREST HEREIN MAY BE
MADE (A) TO 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 INTERNAL REVENUE CODE OF 1986
(THE "CODE") (ANY SUCH EMPLOYEE BENEFIT PLAN OR OTHER RETIREMENT ARRANGEMENT, A
"PLAN"), OR (B) TO ANY PERSON WHO IS DIRECTLY OR INDIRECTLY PURCHASING THIS
CERTIFICATE OR SUCH INTEREST HEREIN ON BEHALF OF, AS NAMED FIDUCIARY OF, AS
TRUSTEE OF, OR WITH ASSETS OF A PLAN (INCLUDING, WITHOUT LIMITATION, ANY


                                     G-3-2


<PAGE>
<PAGE>

INSURANCE COMPANY USING ASSETS IN ITS GENERAL OR SEPARATE ACCOUNT THAT MAY
CONSTITUTE "PLAN ASSETS" OF A PLAN) PROVIDED THAT SUCH A TRANSFER BE MADE TO AN
INSURANCE COMPANY GENERAL ACCOUNT IF (i) THIS CERTIFICATE IS ELIGIBLE FOR
EXEMPTIVE RELIEF UNDER SECTION III OF PROHIBITED TRANSACTION CLASS EXEMPTION
95-60 ("PTE 95-60"), AND (ii) THE CONDITIONS OF SECTIONS I, III AND IV OF PTE
95-60 ARE SATISFIED WITH RESPECT TO SUCH TRANSFER.]

               4. Neither the Transferee nor anyone acting on its behalf has (a)
offered, pledged, sold, disposed of or otherwise transferred any Certificate,
any interest in any Certificate or any other similar security to any person in
any manner, (b) solicited any offer to buy or accept a pledge, disposition or
other transfer of any Certificate, any interest in any Certificate or any other
similar security from any person in any manner, (c) otherwise approached or
negotiated with respect to any Certificate, any interest in any Certificate or
any other similar security with any person in any manner, (d) made any general
solicitation by means of general advertising or in any other manner, or (e)
taken any other action, that (in the case of any of the acts described in
clauses (a) through (e) above) would constitute a distribution of any
Certificate under the Securities Act, would render the disposition of any
Certificate a violation of Section 5 of the Securities Act or any state
securities law or would require registration or qualification of any Certificate
pursuant thereto. The Transferee will not act, nor has it authorized or will it
authorize any person to act, in any manner set forth in the foregoing sentence
with respect to any Certificate.



                                     G-3-3


<PAGE>
<PAGE>

               5. The Transferee has been furnished with all information
regarding (a) the Depositor, (b) the Certificates and distributions thereon, (c)
the Pooling and Servicing Agreement, and (d) all related matters, that it has
requested.

               6. The Transferee is an "accredited investor" as defined in Rule
501(a)(1), (2) or (3) under the Securities Act and has such knowledge and
experience in financial and business matters as to be capable of evaluating the
merits and risks of an investment in the Certificates; the Transferee has sought
such accounting, legal and tax advice as it has considered necessary to make an
informed investment decision; and the Transferee is able to bear the economic
risks of such an investment and can afford a complete loss of such investment.

                                                   Very truly yours,



                                                   _____________________________
                                                   (Transferee)

                                                   By:__________________________
                                                   Name:________________________
                                                   Title:_______________________





                                     G-3-4


<PAGE>
<PAGE>

                                    EXHIBIT H

                            FORM OF TRANSFEREE LETTER

                                                              _____ __, 199_

Bankers Trust Company of California, N.A.
3 Park Plaza
16th Floor
Irvine, California  92714

               Re:    Merrill Lynch Mortgage Investors, Inc., Mortgage 
                      Pass-Through Certificates, Series 1996-C1,
                      Classes (the "Certificates")
                      ------------------------------------------------

Ladies and Gentlemen:

                     This letter is delivered to you in connection with the
transfer by ____________________ (the "Transferor") to _______________________
(the "Transferee") of the Class ______________ Certificates (the "Transferred
Certificate") (having principal balances as of April 3, 1996 (the "Closing
Date") of $_____________ evidencing a __% interest in the Classes to which they
belong]. The Certificates were issued pursuant to a Pooling and Servicing
Agreement, dated as of April 1, 1996 (the "Pooling and Servicing Agreement"),
among Merrill Lynch Mortgage Investors, Inc., as depositor, GE Capital Asset
Management Corporation, as master servicer, GE Capital Realty Group, Inc., as
special servicer, and Bankers Trust Company of California, N.A., as trustee (the
"Trustee"). Capitalized terms used but not defined herein shall have the
meanings set forth in the Pooling and Servicing Agreement. The Transferee hereby
certifies, represents and warrants to you that:

               Either: (1) the Transferee is not an employee benefit plan within
the meaning of section 3(3) of the Employee Retirement Income Security Act of
1974, as amended ("ERISA") (a "Plan"), or a plan within the meaning of section
4975(e)(1) of the Internal Revenue Code of 1986, as amended (the "Code") (also,
a "Plan"), and the Transferee is not directly or indirectly purchasing the
Transferred Certificate on behalf of, as investment manager of, as named
fiduciary of, as trustee of, or with assets of a Plan (including any insurance
company using assets in its general or separate account that may constitute
assets of a Plan); or (2) the Transferee's purchase of the Transferred
Certificate will not result in a prohibited transaction under section 406 of
ERISA or section 4975 of the Code or subject the Master Servicer, the Special
Servicer or the Trustee to any obligation in addition to those undertaken in the
Pooling and Servicing Agreement.



                                      H-1


<PAGE>
<PAGE>

               IN WITNESS WHEREOF, the undersigned has executed this certificate
as of the date first written above.



                                            [Name of Transferee]



                                                   By:__________________________
                                                   Name:________________________
                                                   Title:_______________________





                                      H-2


<PAGE>
<PAGE>

                                   EXHIBIT I-1

                    FORM OF TRANSFER AFFIDAVIT AND AGREEMENT
                        PURSUANT TO SECTION 5.02(d)(i)(B)



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



               [NAME OF OFFICER], being first duly sworn, deposes, and
represents and warrants:

               1. That he is a [Title of Officer] of [Name of Owner] (the
        "Owner"), a corporation duly organized and existing under the laws of
        the [State of ___________] [the United States], and the owner of the
        Merrill Lynch Mortgage Investors, Inc., Mortgage Pass-Through
        Certificates, Series 1996-C1, Class [R-I, R-II, R-III] evidencing a 100%
        Percentage Interest (the "Class [R-I, R-II, R-III] Certificates").
        Capitalized terms used but not defined herein have the meanings assigned
        to such terms in the Pooling and Servicing Agreement dated as of April
        1, 1996, among Merrill Lynch Mortgage Investors, Inc., as Depositor, GE
        Capital Asset Management Corporation as Master Servicer, GE Capital
        Realty Group, Inc., as Special Servicer, and Bankers Trust Company of
        California, N.A., as Trustee.

               2. That the Owner (i) is and will be a "Permitted Transferee" as
        of _____ _, 199_ and (ii) is acquiring the Class [R-I, R-II, R-III]
        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 Non-United States Person. For this
        purpose, a "disqualified organization" means 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 of the FHLMC, a
        majority of its board of directors is not selected by such governmental
        unit), (ii) a 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 (unless such organization is subject to the tax imposed by
        Section 511 of the Code on unrelated business taxable income), (iv)
        rural electric and telephone cooperatives described in Section


                                     I-1-1


<PAGE>
<PAGE>

        1381(a)(2)(C) of the Code and (v) any other Person so designated by the
        Trustee based upon an Opinion of Counsel that the holding of an
        Ownership Interest in a Class [R-I, R-II, R-III] 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
        Class [R-I, R-II, R-III] 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.

                A "Non-United States Person" is any Person other than a United
        States Person. A "United States Person" is a citizen or resident of the
        United States, a corporation, partnership or other entity created or
        organized in, or under the laws of, the United States or any political
        subdivision thereof, or an estate or trust 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.

               3. That the Owner is aware (i) of the tax that would be imposed
        on transfers of the Class [R-I, R-II, R-III] Certificates to
        disqualified organizations under the Internal Revenue Code of 1986 that
        applies to all transfers of the Class [R-I, R-II, R-III] 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 disqualified organization 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 not a disqualified
        organization and, at the time of transfer, such person does not have
        actual knowledge that the affidavit is false; and (iv) that the Class
        [R-I, R-II, R-III] Certificates may be "noneconomic residual interests"
        within the meaning of Treasury regulation section 1.860E-I(c)(2) 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 enable the
        transferor to impede the assessment or collection of tax.

               4. That the Owner is aware of the tax imposed on a "pass-through
        entity" holding the Class [R-I, R-II, R-III] 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 


                                     I-1-2


<PAGE>
<PAGE>

        fund, a partnership, trust or estate, and certain cooperatives.

               5. That the Owner is aware that the Certificate Registrar will
        not register the transfer of any Class [R-I, R-II, R-III] 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.

               6. That 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-I, R-II,
        R-III] Certificates will only be owned, directly or indirectly, by
        Permitted Transferees.

               7. That the Owner's taxpayer identification number is
        _____________.

               8. That the Owner has reviewed the restrictions set forth on the
        face of the Class [R-I, R-II, R-III] Certificates and the provisions of
        Section 5.02 of the Pooling and Servicing Agreement under which the
        Class [R-I, R-II, R-III] Certificates were issued (and, in particular,
        the Owner is aware that such Section authorizes 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); and that the Owner expressly agrees to be
        bound by and to comply with such restrictions and provisions.

               9. That the Owner is not acquiring and will not transfer the
        Class [R-I, R-II, R-III] Certificates in order to impede the assessment
        or collection of any tax.

               10. That the Owner anticipates that it will, so long as it holds
        any of the Class [R-I, R-II, R-III] Certificates, have sufficient assets
        to pay any taxes owed by the holder of such Class [R-I, R-II, R-III]
        Certificates.

               11. That the Owner has no present knowledge that it may become
        insolvent or subject to a bankruptcy proceeding for so long as it holds
        any of the Class [R-I, R-II, R-III] Certificates.

               12. That 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. In this regard, the Owner
        hereby represents to and for the benefit of the Person from whom it
        acquired the


                                     I-1-3


<PAGE>
<PAGE>

        Class [R-I, R-II, R-III] Certificates that the Owner intends to pay
        taxes associated with holding the Class [R-I, R-II, R-III] Certificates
        as they become due, fully understanding that it may incur tax
        liabilities in excess of any cash flows generated by the Class [R-I,
        R-II, R-III] Certificates.

               13. That the Owner is not acquiring the Class [R-I, R-II, R-III]
        Certificates with the intent to transfer any of the Class [R-I, R-II,
        R-III] Certificates to any person or entity that will not have
        sufficient assets to pay any taxes owed by the holder of such Class
        [R-I, R-II, R-III] Certificates, or that may become insolvent or subject
        to a bankruptcy proceeding, for so long as the Class [R-I, R-II, R-III]
        Certificates remain outstanding.

               14. That Owner will, in connection with any transfer that it
        makes of the Class [R-I, R-II, R-III] Certificates, obtain from its
        transferee the representations required by Section 5.02(d) of the
        Pooling and Servicing Agreement under which the Class [R-I, R-II, R-III]
        Certificates 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.

               15. That Owner will, in connection with any transfer that it
        makes of any Class [R-I, R-II, R-III] Certificate, deliver to the
        Certificate Registrar an affidavit, which represents and warrants that
        it is not transferring such Class [R-I, R-II, R-III] Certificate 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 such Class [R-I,
        R-II, R-III] Certificate; (ii) may become insolvent or subject to a
        bankruptcy proceeding, for so long as the Class [R-I, R-II, R-III]
        Certificates remain outstanding; and (iii) is not a "Permitted
        Transferee".




                                     I-1-4


<PAGE>
<PAGE>


        IN WITNESS WHEREOF, the Owner has caused this instrument to be executed
on its behalf, by its Managing Director and Authorized Signatory, attested by
its Assistant Secretary, this ____ day of _____, 199_.



                                            [NAME OF OWNER]



                                            By:________________________________

                                               [Name of Officer]

                                               [Title of Officer]



________________________________
[Assistant] Secretary



        Personally appeared before me the above-named [Name of Officer], known
or proved to me to be the same person who executed the foregoing instrument and
to be [Title of Officer], and acknowledged to me that he executed the same as
his free act and deed and the free act and deed of the Owner.



        Subscribed and sworn before me this ____ day of _____ 199.





                                    /s/

                                    ______________________________________
                                    NOTARY PUBLIC



                                    COUNTY OF ______________

                                    STATE OF _______________

                                    My Commission expires the

                                    ____ day of _____________, 19__.





                                     I-1-5


<PAGE>
<PAGE>

                                   EXHIBIT I-2

                         FORM OF TRANSFEROR CERTIFICATE

                        PURSUANT TO SECTION 5.02(d)(i)(D)





                                                                  ________, 199_





Bankers Trust Company

3 Park Plaza
16th Floor
Irvine, California  92714



               (Attention:  MLMI Series 1996-C1)



               Re:    Merrill Lynch Mortgage Investors, Inc., Mortgage

                      Pass-Through Certificates, Series 1996-C1, Class [R-I,
                      R-II, R-III], evidencing a 100% percentage interest in the
                      Class to which they belong
                      ----------------------------------------------------------



Dear Sirs:



        This letter is delivered to you in connection with the transfer by
____________________________________ (the "Transferor") to
______________________________________________ (the "Transferees") of the
captioned Class [R-I, R-II, R-III] Certificates (the "Class [R-I, R-II, R-III]
Certificates"), pursuant to Section 5.02 of the Pooling and Servicing Agreement
(the "Pooling and Servicing Agreement"), dated as of April 1, 1996, among
Merrill Lynch Mortgage Investors, Inc., as depositor, GE Capital Asset
Management Corporation, as master servicer, GE Capital Realty Group, Inc., as
special servicer, and Bankers Trust Company of California, N.A., as trustee. All
terms used herein and not otherwise defined shall have the meanings set 


                                     I-2-1


<PAGE>
<PAGE>

forth in the Pooling and Servicing Agreement. The Transferor hereby represents
and warrants to you, as Certificate Registrar, that:



               1. No purpose of the Transferor relating to the transfer of the
        Class [R-I, R-II, R-III] Certificates by the Transferor to the
        Transferee is or will be to impede the assessment or collection of any
        tax.



               2. The Transferor understands that the Transferee has delivered
        to you a Transfer Affidavit and Agreement in the form attached to the
        Pooling and Servicing Agreement as Exhibit I-1. The Transferor does not
        know or believe that any representation contained therein is false.



               3. The Transferor has at the time of this transfer conducted a
        reasonable investigation of the financial condition of the Transferee as
        contemplated by Treasury regulation section 1.860E-1(c)(4)(i) and, as a
        result of that investigation, the Transferor has determined that the
        Transferee has historically paid its debts as they became due and has
        found no significant evidence to indicate that the Transferee will not
        continue to pay its debts as they become due in the future. The
        Transferor understands that the transfer of the Class [R-I, R-II, R-III]
        Certificates may not be respected for United States income tax purposes
        (and the Transferor may continue to be liable for United States income
        taxes associated therewith) unless the Transferor has conducted such an
        investigation.



                                            Very truly yours,



                                            By:______________________________

                                            Name:

                                            Title:








                                     I-2-2


<PAGE>
<PAGE>


                                   Exhibit J-1

                        FORM OF NOTICE AND ACKNOWLEDGMENT





                                                                  ________, 199_





Fitch Investors Service, L.P.
One State Street Plaza
New York, New York  10004

Standard & Poor's Ratings Services
25 Broadway
New York, New York  10004

Ladies and Gentlemen:

        This notice is being delivered pursuant to Section 6.09 of the Pooling
and Servicing Agreement dated as of April 1, 1996 relating to Merrill Lynch
Mortgage Investors Inc., Mortgage Pass-Through Certificates, Series 1996-C1 (the
"Agreement"). Any term with initial capital letters not otherwise defined in
this notice has the meaning given such term in the Agreement.

        Notice is hereby given that the Holders of Certificates evidencing a
majority of the Voting Rights allocated to the Controlling Class have designated
___________________ to serve as the Special Servicer under the Agreement.

        The designation of ____________________. as Special Servicer will become
final if certain conditions are met and if neither of you delivers to Bankers
Trust Company of California, N.A., the trustee under the Agreement (the
"Trustee"), within 45 days after the date of the delivery of this notice to you,
a written notice stating that if the person designated to become the Special
Servicer were to serve as the Special Servicer, then the rating or ratings of
one or more Classes of the Certificates would be qualified, downgraded or
withdrawn.





                                     J-1-1


<PAGE>
<PAGE>

        Please acknowledge receipt of this notice by signing the enclosed copy
of this notice where indicated below and returning it to the Trustee, in the
enclosed stamped self-addressed envelope.

                                   Very truly yours,



                                   Bankers Trust Company of California, N.A.



                                   By: ______________________________



                                   Title: 
                                   ____________________________







                                     J-1-2


<PAGE>
<PAGE>

Receipt acknowledged:



Fitch Investors Servicer, L.P.                     Standard & Poor's Ratings
                                                   Services



By: ___________________________                    By: _________________________



Title: ________________________                    Title: ______________________



Date: _________________________                    Date: _______________________




                                     J-1-3


<PAGE>
<PAGE>

                                   EXHIBIT J-2



               FORM OF ACKNOWLEDGMENT OF PROPOSED SPECIAL SERVICER





                                                                  ________, 199_



Bankers Trust Company of California, N.A., as Trustee
3 Park Plaza
16th Floor
Irvine, California  92714

Attention:  MLMI Series 1996-C1

Ladies & Gentlemen:

        Pursuant to Section 6.09 of the Pooling and Servicing Agreement dated as
of April 1, 1996 relating to Merrill Lynch Mortgage Investors Inc., Mortgage
Pass-Through Certificates, Series 1996-C1 (the "Agreement"), the undersigned
hereby agrees with all the other parties to the Agreement that the undersigned
shall serve as Special Servicer under, and as defined in, the Agreement. The
undersigned hereby acknowledges that, as of the date hereof, it is and shall be
a party to the Agreement and bound thereby to the full extent indicated therein
in the capacity of Special Servicer. The undersigned hereby makes, as of the
date hereof, the representations and warranties set forth in Section 3.23(b) as
if it were the Special Servicer thereunder.

                                                   _____________________________



                                                   By: _________________________



                                                   Name: _______________________



                                                   Title: ______________________




                                     J-2-1


<PAGE>
<PAGE>

                                    EXHIBIT K

           Uniform Commercial Code - FINANCING STATEMENT - Form UCC-1

          Important - Read instructions on back before filling out form


<TABLE>
<S>                                             <C>              <C>    
This FINANCING STATEMENT is presented to a      No. of           3.[] The Debtor is a
Filing Officer for filing pursuant to the       Additional            transmitting utility.
Uniform Commercial Code                         Sheets
                                                Prepared:
- ----------------------------------------------- ---------------- ----------------------------------

1.  Debtor(s) (Last Name First)   2.  Secured Party(ies)         4.[] For Filing Officer:
    and Address(es):                  Name(s) and Address(es)         Date, Time, No. Filing Office
- --------------------------------- ------------------------------ ----------------------------------
                                                                 6.[] Assignee(s) of
5.  This Financing Statement covers the following types (or           Secured Party and
    items) of property:                                               Address(es)

                                                                 7.[] The described crops
                                                                      are growing or to be
                                                                      grown on:*

                                                                   [] The described goods
                                                                      are or are to be affixed
                                                                      to:*

                                                                   [] The lumber to be cut
                                                                      or minerals or the like
                                                                      (including oil and gas)
                                                                      is on:*

[] Products of the Collateral are also covered.                      *(Describe Real Estate
                                                                      Below)
- ----------------------------------------------------------------

8.  Describe Real        [ ] This statement is   9.   Name of a
    Estate Here:             to be indexed in         Record
                             the Real Estate          Owner
                             Records:

No. & Street                  Town or City            County       Section    Block      Lot
- ------------------------ ----------------------- ----------------- --------- --------- ---------

10. This statement is filed without the debtor's signature to perfect a security interest in
    collateral (check appropriate box)
    [ ] under a security agreement signed by debtor authorizing secured party to file this statement, or
    [ ] which is proceeds of the original collateral described above in which a security interest was perfected, or
    [ ] acquired after a change of name, identity of corporate structure of the debtor, or
    [ ] as to which the filing has lapsed, or already subject to a security interest in another jurisdiction:
    [ ] when the collateral was brought into the state, or [ ] when the debtor's location was changed to this state.
- ----------------------------------------------    ----------------------------------------------
By ___________________________________________    By ___________________________________________

            Signature(s) of Debtor(s)                      Signature(s) of Secured Party(ies)
</TABLE>

(1)  Filing Officer Copy-Numerical



                                       K-1


<PAGE>
<PAGE>

     Standard Form - Form UCC-1 - Approved by Secretary of State of New York



                                      K-2



<PAGE>
<PAGE>


                                    EXHIBIT A

        This Exhibit A is attached to and incorporated in a financing statement
pertaining to MERRILL LYNCH MORTGAGE INVESTORS, INC., as Depositor (referred to
as the "Debtor" for the purpose of this financing statement only), and Bankers
Trust Company of California, N.A., as trustee for the holders of the Series
1996-C1 Certificates (referred to as the "Secured Party" for purposes of this
financing statement only), under that certain Pooling and Servicing Agreement
dated as of April 1, 1996 (the "Pooling and Servicing Agreement"), among the
Debtor, GE Capital Asset Management Corporation as master servicer (in such
capacity, the "Master Servicer"), GE Capital Realty Group, Inc., as special
servicer (in such capacity, the "Special Servicer"), and the Secured Party,
relating to the issuance of the Debtor's Mortgage Pass-Through Certificates,
Class A-1, Class A-2, Class A-3, Class A-PO, Class B, Class C, Class D, Class E,
Class F, Class G, Class IO, Class R-I, Class R-II and Class R-III Series 1996-C1
(collectively, the "Series 1996-C1 Certificates"). Capitalized terms used herein
and not defined shall have the respective meanings given to them in the Pooling
and Servicing Agreement. The attached financial statement covers all of the
Debtor's right (including the power to convey title thereto), title and interest
in and to the Trust Fund created by the Pooling and Servicing Agreement,
consisting of the following:

               1. The mortgage notes or other evidence of indebtedness of a
        borrower (the "Mortgage Notes") with respect to the mortgage loans (the
        "Mortgage Loans") listed on the Mortgage Loan Schedule to the Pooling
        and Servicing Agreement, which Mortgage Loan Schedule is attached hereto
        as Exhibit C;

               2. The related mortgages, deeds of trust or other similar
        instruments securing such Mortgage Notes (the "Mortgages");

               3. With respect to each Mortgage Note and each Mortgage, each
        other document in the related Mortgage File;

               4. (a) the Certificate Account created by the Master Servicer
        pursuant to the Pooling and Servicing Agreement, (b) all funds from time
        to time on deposit in the Certificate Account, (c) the investments of
        any such funds consisting of securities, instruments or other
        obligations (including the Permitted Investments described on Exhibit B
        hereto), and (d) the general intangibles consisting of the contractual
        right to payment, including the right to payments of principal and
        interest and the right to enforce the related payment obligations,
        arising from or under any such investments;

               5.     All REO Property;



                                      K-3


<PAGE>
<PAGE>

               6. (a) the REO Account required to be maintained by the Special
        Servicer pursuant to the Pooling and Servicing Agreement, (b) all funds
        from time to time on deposit in the REO Account, (c) the investments of
        any such funds consisting of securities, instruments or other
        obligations (including the Permitted Investments described on Exhibit B
        hereto), and (d) the general intangibles consisting of the contractual
        right to payment, including the right to payments of principal and
        interest and the right to enforce the related payment obligations,
        arising from or under any such investments;

               7. (a) the Reserve Account(s) maintained by the Master Servicer
        or Special Servicer pursuant to the Pooling and Servicing Agreement, and
        (b) all funds from time to time on deposit in the Reserve Account(s);

               8. (a) the Distribution Account created by the Trustee pursuant
        to the Pooling and Servicing Agreement, (b) all funds from time to time
        on deposit in the Distribution Account, (c) the investments of any such
        funds consisting of securities, instruments or other obligations
        (including the Permitted Investments described on Exhibit B hereto), and
        (d) the general intangibles consisting of the contractual right to
        payment, including the right to payments of principal and interest and
        the right to enforce the related payment obligations, arising from or
        under any such investments;

               9. All insurance policies, including the right to payments
        thereunder, with respect to the Mortgage Loans required to be maintained
        pursuant to the Pooling and Servicing Agreements, transferred to the
        Trust Fund and to be serviced by the Master Servicer or Special
        Servicer; and

               10. All income, payments, products and proceeds of any of the
        foregoing, together with any additions thereto or substitutions
        therefor.

        THE DEBTOR AND THE SECURED PARTY INTEND THE TRANSACTIONS CONTEMPLATED BY
THE POOLING AND SERVICING AGREEMENT TO CONSTITUTE A SALE OF THE INTEREST IN THE
MORTGAGE NOTES, THE RELATED MORTGAGES AND THE OTHER DOCUMENTS IN THE RELATED
MORTGAGE FILES EVIDENCED BY THE SERIES 1996-C1 CERTIFICATES, AND THIS FILING
SHOULD NOT BE CONSTRUED AS A CONCLUSION THAT A SALE HAS NOT OCCURRED. THE
REFERENCES HEREIN TO MORTGAGE NOTES SHOULD NOT BE CONSTRUED AS A CONCLUSION THAT
ANY MORTGAGE NOTE IS NOT AN INSTRUMENT WITHIN THE MEANING OF THE UNIFORM
COMMERCIAL CODE OR THAT A FILING IS NECESSARY TO PERFECT THE OWNERSHIP OR
SECURITY INTEREST OF THE SECURED PARTY IN ANY MORTGAGE NOTE, MORTGAGE OR OTHER
DOCUMENT IN A MORTGAGE FILE. IN ADDITION, THE REFERENCES HEREIN TO SECURITIES,
INSTRUMENTS AND OTHER OBLIGATIONS (INCLUDING, WITHOUT LIMITATION, PERMITTED
INVESTMENTS) SHOULD NOT BE CONSTRUED AS A CONCLUSION THAT ANY SECURITY,
INSTRUMENT OR 


                                      K-4


<PAGE>
<PAGE>

OTHER OBLIGATION (INCLUDING, WITHOUT LIMITATION, ANY PERMITTED INVESTMENT) IS
NOT AN INSTRUMENT, A CERTIFICATED SECURITY OR AN UNCERTIFICATED SECURITY WITHIN
THE MEANING OF THE UNIFORM COMMERCIAL CODE, AS IN EFFECT IN ANY APPLICABLE
JURISDICTION, NOR SHOULD THIS FINANCIAL STATEMENT BE CONSTRUED AS A CONCLUSION
THAT A FILING IS NECESSARY TO PERFECT THE OWNERSHIP OR SECURITY INTEREST OF THE
SECURED PARTY IN THE CONTRACTUAL RIGHT TO PAYMENT, INCLUDING THE RIGHT TO
PAYMENTS OF PRINCIPAL AND INTEREST AND THE RIGHT TO ENFORCE THE RELATED PAYMENT
OBLIGATIONS, ARISING FROM OR UNDER ANY SECURITY, INSTRUMENT OR OTHER OBLIGATION
(INCLUDING, WITHOUT LIMITATION, ANY PERMITTED INVESTMENT). WITH RESPECT TO THE
FOREGOING, THIS FILING IS MADE ONLY IN THE EVENT OF CONTRARY ASSERTIONS BY THIRD
PARTIES.




                                      K-5


<PAGE>
<PAGE>


                                    EXHIBIT B

               The term "Permitted Investments" shall include any of the
following securities or obligations:

               (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. Such obligations must
                        be limited to those instruments that have a
                        predetermined fixed dollar amount of principal due at
                        maturity that cannot vary or change. If rated, such an
                        obligation should not have an "r" highlighter affixed to
                        its rating by Standard & Poor's. Interest may either by
                        fixed or variable. Interest should be tied to a single
                        interest rate index plus a single fixed spread (if any),
                        and move proportionately with that index. Such
                        investments should not be relied upon for a fixed yield;



               (ii)     repurchase obligations with respect to any security
                        described in clause (i) above (having original
                        maturities of not more than 365 days), provided that the
                        short-term deposit or debt obligations, of the party
                        agreeing to repurchase such obligations are rated in the
                        highest rating category of each of Fitch, if rated by
                        Fitch, and Standard & Poor's or such lower rating as
                        will not result in qualification, downgrading or
                        withdrawal of the ratings then assigned to the
                        Certificates, as evidenced in writing by the Rating
                        Agencies. In addition, any such item should not have an
                        "r" highlighter affixed to its rating by Standard &
                        Poor's, and its terms should have a predetermined fixed
                        dollar amount of principal due at maturity that cannot
                        very or change. Interest may either by fixed or
                        variable, and should be tied to a single interest rate
                        index plus a single fixed spread (if any), and move
                        proportionately with that index. Such investments should
                        not be relied upon for a fixed yield;



               (iii)    certificates of deposit, time deposits, demand deposits
                        and bankers' acceptances of any bank or trust company
                        organized under the laws of the United States or any
                        state thereof (having 


                                      K-6


<PAGE>
<PAGE>

                        original maturities of not more than 365 days), the
                        short term obligations of which are rated in the highest
                        rating category of each of Fitch, if rated by Fitch, and
                        Standard & Poor's or such lower rating as will not
                        result in qualification, downgrading or withdrawal of
                        the ratings then assigned to the Certificates, as
                        evidenced in writing by the Rating Agencies. In
                        addition, any such item should not have an "r"
                        highlighter affixed to its rating by Standard & Poor's,
                        and its terms should have a predetermined fixed dollar
                        amount of principal due at maturity that cannot very or
                        change. Interest may either by fixed or variable, and
                        should be tied to a single interest rate index plus a
                        single fixed spread (if any), and move proportionately
                        with that index. Such investments should not be relied
                        upon for a fixed yield;



               (iv)     commercial paper (having original maturities of not more
                        than 365 days) of any corporation incorporated under the
                        laws of the United States or any state thereof (or if
                        not so incorporated, the commercial paper is United
                        States Dollar denominated and amounts payable thereunder
                        are not subject to any withholding imposed by any
                        non-United States jurisdiction) which is rated in the
                        highest rating category of each of Fitch, if rated by
                        Fitch, and Standard & Poor's. The commercial paper
                        should not have an "r" highlighter affixed to its rating
                        by Standard & Poor's and by its terms should have a
                        predetermined fixed dollar amount of principal due at
                        maturity that cannot very or change. Interest may either
                        by fixed or variable. Interest should be tied to a
                        single interest rate index plus a single fixed spread
                        (if any), and move proportionately with that index. Such
                        investments should not be relied upon for a fixed yield;



               (v)      units of money market funds rated in the highest rating
                        category of both Fitch, if rated by Fitch, and AAAm or
                        AAAm-G by Standard & Poor's and which maintain a
                        constant net asset value;



               (vi)     any other obligation or security acceptable to each
                        Rating Agency, evidence of which acceptability shall be
                        provided in writing by each 


                                      K-7


<PAGE>
<PAGE>

                        Rating Agency to the Master Servicer, the Special
                        Servicer and the Trustee;



provided that (1) no investment described hereunder shall evidence either the
right to receive (x) only interest with respect to such investment or (y) a
yield to maturity greater than 120% of the yield to maturity at par of the
underlying obligations; and (2) that no investment described hereunder may be
purchased at a price greater than par if such investment may be prepaid or
called at a price less than its purchase price prior to stated maturity.







                                      K-8


<PAGE>
<PAGE>

                                    EXHIBIT L

                     Form of Schedule of Certificateholders



                      Initial
   Class        Certificate Balance         Name of Holder           Address
   -----        -------------------         --------------           -------









                                       L-1


<PAGE>




<PAGE>
                                                                  Execution Copy

                        MORTGAGE LOAN PURCHASE AGREEMENT


        Mortgage  Loan  Purchase  Agreement,  dated  as of April  1,  1996  (the
"Agreement"),  between  Merrill Lynch  Mortgage  Capital Inc. (the "Seller") and
Merrill Lynch Mortgage Investors, Inc. (the "Purchaser").

        The Seller intends to sell and the Purchaser intends to purchase certain
multifamily  and commercial  mortgage  loans (the "Mortgage  Loans") as provided
herein.  The Purchaser  intends to deposit  them,  together with the First Union
Loans (as defined below),  into a trust fund (the "Trust Fund"),  the beneficial
ownership of which will be evidenced by multiple  classes  (each,  a "Class") of
mortgage  pass-through  certificates  (the  "Certificates").  One or more  "real
estate  mortgage  investment  conduit"  ("REMIC")  elections  will be made  with
respect to the Trust Fund.  The Trust Fund will be created and the  Certificates
will be issued  pursuant to a Pooling and Servicing  Agreement (the "Pooling and
Servicing Agreement"), dated as of April 1, 1996 (the "Cut-off Date"), among the
Purchaser  as  depositor,  GE Capital  Asset  Management  Corporation  as master
servicer (in such  capacity,  the "Master  Servicer"),  GE Capital Realty Group,
Inc. as special servicer (in such capacity,  the "Special Servicer") and Bankers
Trust Company of California, N.A. as trustee (the "Trustee").  Concurrently with
the purchase of Mortgage  Loans pursuant to this  Agreement,  the Purchaser will
also purchase  multifamily and commercial  mortgage loans pursuant to a Mortgage
Loan Purchase Agreement, dated as of April 1, 1996, between First Union National
Bank of North  Carolina  ("First  Union") and the  Purchaser  (the "First  Union
Agreement").  Such  mortgage  loans (the  "First  Union  Mortgage  Loans")  will
likewise  be  deposited  into the Trust  Fund.  Capitalized  terms  used but not
defined  herein  have the  respective  meanings  set  forth in the  Pooling  and
Servicing Agreement.

        Now,  therefore,  in  consideration  of  the  premises  and  the  mutual
agreements set forth herein, the parties agree as follows:

        SECTION 1. Agreement to Purchase.

        (a) The Seller agrees to sell, and the Purchaser agrees to purchase, the
Mortgage Loans identified on the schedule (the "Mortgage Loan Schedule") annexed
hereto as Exhibit A. The  Mortgage  Loan  Schedule may be amended to reflect the
actual  Mortgage Loans  accepted by the Purchaser  pursuant to the terms hereof.
(The Loans  identified  on the  Mortgage  Loan  Schedule  shall  hereinafter  be
referred to as the "MLMC Mortgage  Loans.") The MLMC Mortgage Loans will have an
aggregate principal balance of $347,522,166 (the "MLMC Balance") as of the close
of business on the Cut-off Date,  after giving effect to any payments due 




<PAGE>
<PAGE>

before such date whether or not  received.  The MLMC Balance and the First Union
Balance (as defined in the First Union  Agreement)  together  equal an aggregate
principal balance (the "Initial Pool Balance") of $647,219,459. The purchase and
sale of the MLMC Mortgage  Loans shall take place on April 1, 1996 or such other
date as shall be mutually acceptable to the parties hereto (the "Closing Date").
The consideration for the MLMC Mortgage Loans shall consist of (A) a cash amount
equal to 97.890625% of the aggregate principal of the MLMC Mortgage Loans,  plus
(B) interest accrued  on each  MLMC Mortgage  Loan at  the related  Net Mortgage
Rate,  for  the  period  from  and  including  the  Cut-off  Date up  to but not
including the Closing Date, which cash amount shall be paid to the Seller or its
designee by wire transfer in immediately available funds on the Closing Date.

        The Purchaser  will assign to the Trustee,  all of its right,  title and
interest in and to the MLMC Mortgage Loans.

        SECTION 2. Conveyance of Mortgage Loans.

        (a)  Effective  as of the Closing  Date,  subject only to receipt of the
purchase  price  referred to in Section 1 hereof,  the Seller does hereby  sell,
transfer,  assign,  set over and  otherwise  convey  to the  Purchaser,  without
recourse,  all the right,  title and  interest  of the Seller in and to the MLMC
Mortgage  Loans  identified on the Mortgage  Loan Schedule as of such date.  The
Mortgage Loan Schedule, as it may be amended,  shall conform to the requirements
set forth in this Agreement and the Pooling and Servicing Agreement.

        (b) The  Purchaser  or its  assignee  shall be  entitled  to receive all
scheduled payments of principal and interest due after the Cut-off Date, and all
other  recoveries  of principal  and interest  collected  after the Cut-off Date
(other than in respect of principal and interest on the MLMC Mortgage  Loans due
on or before the Cut-off Date). All scheduled payments of principal and interest
due on or before the Cut-off  Date but  collected  after the Cut-off  Date,  and
recoveries  of principal  and  interest  collected on or before the Cut-off Date
(only in respect of principal and interest on the MLMC Mortgage  Loans due on or
before the Cut-off  Date),  shall  belong to, and be promptly  remitted  to, the
Seller.

        (c) The Seller hereby  represents and warrants that it has, on behalf of
the Purchaser, delivered to the Trustee, the documents and instruments specified
below with  respect to each MLMC  Mortgage  Loan (each a "Mortgage  File").  All
Mortgage  Files so delivered  will be held by the Trustee in escrow at all times
prior to the  Closing  Date.  Each  Mortgage  File  shall,  except as  otherwise
disclosed on Exhibit B hereto, contain the following documents:

        (i)     the original executed Mortgage Note, endorsed (without recourse,
                representation or warranty, 


                                      -2-


<PAGE>
<PAGE>

                express or  implied)  to the order of Bankers  Trust  Company of
                California,  N.A.,  as  trustee  for the  registered  holders of
                Merrill Lynch Mortgage Investors,  Inc.,  Mortgage  Pass-Through
                Certificates, Series 1996-C1;

        (ii)    an  original  or copy  of the  Mortgage  and of any  intervening
                assignments  thereof,  in each case with  evidence of  recording
                indicated thereon;

        (iii)   an original or copy of any related  Assignment  of Leases  (with
                recording  information  indicated  thereon),  if such  item is a
                document separate from the Mortgage;

        (iv)    an original  executed  assignment of the  Mortgage,  any related
                Assignment  of Leases (if such item is a document  separate from
                the Mortgage),  and any other recorded  document relating to the
                Mortgage Loan otherwise  included in the Mortgage File, in favor
                of Bankers Trust Company of California, N.A., as trustee for the
                registered  holders of Merrill Lynch Mortgage  Investors,  Inc.,
                Mortgage Pass-Through Certificates, Series 1996-C1;

        (v)     an original  assignment of all unrecorded  documents relating to
                the  Mortgage  Loan,  in  favor  of  Bankers  Trust  Company  of
                California,  N.A.,  as  trustee  for the  registered  holders of
                Merrill Lynch Mortgage Investors,  Inc.,  Mortgage  Pass-Through
                Certificates, Series 1996-C1, in recordable form;

        (vi)    originals or copies of any written  modification  agreements  in
                those  instances where the terms or provision of the Mortgage or
                Mortgage Note have been modified;

        (vii)   the original or a copy of the policy or  certificate of lender's
                title  insurance  issued on the date of the  origination of such
                Mortgage  Loan,  or,  if such  policy  has not been  issued,  an
                irrevocable,  binding  commitment to issue such title  insurance
                policy; and

        (viii)  filed copies of any prior UCC  Financing  Statements in favor of
                the originator of such Mortgage Loan or in favor of any assignee
                prior to the  Trustee  (but only to the  extent  the  Seller had
                possession of such UCC Financing Statements prior to the Closing
                Date) and, if there is an effective UCC  Financing  Statement in
                favor of the Seller on record with the 


                                      -3-


<PAGE>
<PAGE>

                applicable  public  office  for  UCC  Financing  Statements,  an
                original  UCC-2 or UCC-3,  as  appropriate,  in favor of Bankers
                Trust Company of California, N.A., as trustee for the registered
                holders of Merrill  Lynch  Mortgage  Investors,  Inc.,  Mortgage
                Pass-Through Certificates, Series 1996-C1.

        (d) Within 30 days  following  the Closing  Date,  the  Purchaser  shall
submit or cause to be submitted for  recordation or filing,  as the case may be,
in the appropriate public office for real property records or Uniform Commercial
Code financing statements, as appropriate,  each assignment of Mortgage and each
assignment  of  Assignment  of Leases  referred  to in  clauses  (iv) and (v) of
subsection  (c) above and each UCC-2 and UCC-3 in favor of and  delivered to the
Trustee  constituting  part  of the  Mortgage  File.  If any  such  document  or
instrument  is lost or  returned  unrecorded  or  unfiled,  as the  case may be,
because of a defect therein, then the Seller shall prepare a substitute therefor
or cure such defect or cause such to be done, as the case may be, and the Seller
shall  deliver  such  substitute  or  corrected  document or  instrument  to the
Purchaser or its designee.

        (e) All documents  necessary to the servicing of the MLMC Mortgage Loans
and in the Seller's  possession (the "Additional  Mortgage Loan Documents") that
are not required to be delivered to the Trustee  shall be delivered or caused to
be delivered by the Seller to the Master Servicer.

        SECTION 3. Representations, Warranties and Covenants of Seller.

        (a) The Seller hereby  represents and warrants to and covenants with the
Purchaser, as of the date hereof, that:

                (i) The Seller is a banking  corporation validly existing and in
        good standing  under the laws of the State of North Carolina and is duly
        authorized  and qualified to transact any and all business  contemplated
        by  this  Agreement  and  possesses  all  requisite  authority,   power,
        licenses,  permits and  franchises to carry on its business as currently
        conducted by it and to execute,  deliver and comply with its obligations
        under the terms of this Agreement.

                (ii)  This  Agreement  has  been  duly and  validly  authorized,
        executed and  delivered by the Seller and,  assuming due  authorization,
        execution  and delivery  hereof by the  Purchaser,  constitutes a legal,
        valid and  binding  obligation  of the Seller,  enforceable  against the
        Seller in accordance with its terms,  except as such  enforcement may be
        limited by bankruptcy, insolvency, reorganization,  moratorium and other
        laws affecting the  enforcement  of creditors'  rights in general and by
        general equity  principles  (regardless  of whether such  enforcement is


                                      -4-


<PAGE>
<PAGE>

        considered  in a proceeding  in equity or at law),  or by public  policy
        considerations  underlying the securities  laws, to the extent that such
        public policy  considerations limit the enforceability of the provisions
        of  this  Agreement  which  purport  to  provide   indemnification  from
        liabilities under applicable securities laws.

                (iii) The execution and delivery of this Agreement by the Seller
        and the  Seller's  performance  and  compliance  with the  terms of this
        Agreement will not (A) violate the Seller's certificate of incorporation
        or  By-Laws,  (B) violate any law or  regulation  or any  administrative
        decree or order to which it is subject or (C)  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  contract,
        agreement  or other  instrument  to which the Seller is a party or which
        may be applicable to the Seller or any of its assets.

                (iv) The Seller is not in default  with  respect to any order or
        decree of any court or any order,  regulation  or demand of any federal,
        state,  municipal or other  governmental  agency or body,  which default
        might have consequences that would, in the Seller's  reasonable and good
        faith judgment, materially and adversely affect the condition (financial
        or  other)  or  operations  of the  Seller  or its  properties  or  have
        consequences  that would materially and adversely affect its performance
        hereunder.

                (v) The  Seller is not a party to or bound by any  agreement  or
        instrument or subject to any certificate of incorporation, bylaws or any
        other corporate  restriction or any judgment,  order, writ,  injunction,
        decree,  law or regulation  that would,  in the Seller's  reasonable and
        good faith judgment,  materially and adversely affect the ability of the
        Seller to perform its obligations  under this Agreement or that requires
        the consent of any third person to the  execution  of this  Agreement or
        the performance by the Seller of its obligations under this Agreement.

                (vi) No consent,  approval,  authorization or order of any court
        or governmental  agency or body is required for the execution,  delivery
        and  performance  by the Seller of or compliance by the Seller with this
        Agreement or the consummation of the  transactions  contemplated by this
        Agreement and no bulk sale law applies to such transactions.

                (vii) No  litigation  is pending or, to the best of the Seller's
        knowledge,  threatened  against the Seller that would,  in the  Seller's
        good faith and  reasonable  judgment,  prohibit its  entering  into this
        Agreement  or  adversely  affect  the  performance  by the Seller of its
        obligations under this Agreement.



                                      -5-


<PAGE>
<PAGE>

                (viii) Under generally accepted  accounting  principles ("GAAP")
        and for federal income tax purposes, the Seller will report the transfer
        of the MLMC  Mortgage  Loans of the Seller to the Purchaser as a sale of
        the MLMC Mortgage  Loans to the Purchaser in exchange for  consideration
        consisting  of an amount  equal to the  Seller's pro rata portion of the
        proceeds  of the  sale  of the  Certificates  by  the  Purchaser  to the
        Underwriters  (the Seller's pro rata portion to be determined  according
        to the percentage  that the MLMC Balance  represents of the Initial Pool
        Balance)  pursuant to the Underwriting  Agreement, dated as of March 29,
        1996  (the  "Underwriting   Agreement")  and  the  Certificate  Purchase
        Agreement,  dated  as  of  March  29, 1996  (the  "Certificate  Purchase
        Agreement").  The consideration  received by the Seller upon the sale of
        the MLMC Mortgage  Loans to the  Purchaser  will  constitute  reasonably
        equivalent value and fair consideration for the MLMC Mortgage Loans. The
        Seller will be solvent at all  relevant  times prior to, and will not be
        rendered  insolvent  by,  the  sale of the  MLMC  Mortgage  Loans to the
        Purchaser.  The Seller is not  selling  the MLMC  Mortgage  Loans to the
        Purchaser  with  any  intent  to  hinder,  delay or  defraud  any of the
        creditors of the Seller.

                (ix) Immediately prior to the sale of the MLMC Mortgage Loans to
        the  Purchaser as herein  contemplated,  the Seller will have good title
        thereto and be the sole owner  thereof,  and such sale will transfer the
        MLMC Mortgage Loans to the Purchaser free and clear of any pledge, lien,
        encumbrance or security interest.

        (b) The Seller  hereby  represents  and  warrants for the benefit of the
Purchaser  and the Trustee for the benefit of the  Certificateholders  as of the
Closing Date, with respect to each MLMC Mortgage Loan, that:

                (i) The Seller has good and marketable title to, and is the sole
        owner and holder of, the Mortgage Loan.

                (ii) The Seller has full right and authority to sell, assign and
        transfer the Mortgage Loan.

                (iii) The information  pertaining to the Mortgage Loan set forth
        in the  Mortgage  Loan  Schedule is true,  correct  and  complete in all
        material respects as of the Cut-off Date.

                (iv) The Mortgagor,  lessee and/or operator was in possession of
        all licenses,  permits,  and authorizations then required for use of the
        Mortgaged  Property  which were valid and in full force and effect as of
        the origination date.

                (v) The origination,  servicing and collection practices used by
        the  Seller  or any prior  holder of the Note 


                                      -6-


<PAGE>
<PAGE>

        have been  in  all  respects  legal,  proper  and  prudent  and have met
        customary industry standards.

                (vi)  The  Seller  is  transferring  the  Mortgage  Loan  to the
        Purchaser  free and clear of any liens,  pledges,  charges and  security
        interests.

                (vii)  The  proceeds  of  the  Mortgage  Loan  have  been  fully
        disbursed and there is no requirement for future advances thereunder.

                (viii) The Mortgage  Loan complied  with all  applicable  usury,
        truth-in-lending,  real estate settlement,  equal credit opportunity and
        disclosure laws as of the origination date.

                (ix) Each of the related  Mortgage  Note,  related  Mortgage and
        other agreements  executed in connection  therewith is the legal,  valid
        and binding obligation of the maker thereof (subject to any non-recourse
        provisions  contained  in  any  of  the  foregoing  agreements  and  any
        applicable  state  anti-deficiency  legislation),   enforceable  in  the
        applicable   state  in  accordance  with  its  terms,   except  as  such
        enforcement may be limited by bankruptcy, insolvency,  reorganization or
        other  similar laws  affecting  the  enforcement  of  creditors'  rights
        generally,  and by general  principles of equity  (regardless of whether
        such enforcement is considered in a proceeding in equity or at law), and
        there is no valid defense, counterclaim or right of offset or rescission
        available to the related  Mortgagor  with respect to such Mortgage Note,
        Mortgage or other agreements.

                (x) The Mortgage File  contains an  Assignment of Leases,  which
        creates,  in favor of the  holder of the  Note,  a valid  perfected  and
        enforceable  lien of the same priority as the related  Mortgage,  in the
        property and rights described therein;  provided that the enforceability
        of  such  lien  is  subject  to   applicable   bankruptcy,   insolvency,
        reorganization,  moratorium, and other laws affecting the enforcement of
        creditors'  rights  generally,  and by the  application  of the rules of
        equity.

                (xi) Since the origination of the Mortgage Loan the terms of the
        related  Mortgage Note,  Mortgage and Security  Agreements have not been
        impaired, waived, modified, altered, satisfied, canceled or subordinated
        by the Seller,  the  originator or the servicer  thereof in any respect,
        except, in each of the foregoing instances,  by written instruments that
        are a part of the related  Mortgage  File,  recorded  in the  applicable
        public  recording  office if  necessary  to maintain the priority of the
        lien of the related Mortgage and Security  Agreements,  delivered to the
        Purchaser.



                                      -7-


<PAGE>
<PAGE>

                (xii) The Mortgage Loan complies with the Seller's  underwriting
        policies  in  effect as of such  Mortgage  Loan's  origination  date (as
        applicable) and is on a form commonly used by the Seller.

                (xiii)  The  related   Mortgage  Note  is  not  secured  by  any
        collateral  that is not in the Trust Fund and each Mortgage Loan that is
        cross-collateralized  is  cross-collateralized  only with other mortgage
        loans sold pursuant to this Agreement.

                (xiv) The  assignment  of the  related  Mortgage  to the Trustee
        constitutes the legal, valid, binding and enforceable assignment of such
        Mortgage in accordance with its terms, except as such enforcement may be
        limited by bankruptcy, insolvency,  reorganization or other similar laws
        affecting the enforcement of creditors' rights generally, and by general
        principles  of  equity   (regardless  of  whether  such  enforcement  is
        considered in a proceeding in equity or at law).

                (xv) The  Mortgage  Loan is not a  participation  interest  in a
        mortgage  loan,  but is a whole loan, and the Seller does not own and is
        not entitled to own any equity interest in the Mortgagor.

                (xvi) The Mortgage Loan does not contain any terms providing for
        a contingent interest, or negative amortization.

                (xvii)  The  related   Mortgage  is  a  valid  and   enforceable
        first-mortgage  lien on the related  Mortgaged  Property.  Such lien has
        priority over all other liens and encumbrances  (including mechanic's or
        materialmen's  liens)  except for (A) the lien for  current  real estate
        taxes  and  assessments  not  yet  due and  payable  and (B)  covenants,
        conditions and restrictions,  rights of way, easements and other matters
        that are of public  record and are  referred to in the related  lender's
        title insurance  policy,  none of which  materially  interferes with the
        security intended to be provided by such Mortgage.

                (xviii) The related  Mortgage  Note and  Mortgage do not require
        the  Mortgagee  thereof to release any portion of the related  Mortgaged
        Property  that would have a material  and adverse  affect on the related
        Mortgage Loan from the lien of the Mortgage  except upon payment in full
        of the Mortgage Loan.

                (xix) Prior to the Cut-off Date, there are no delinquent  taxes,
        assessments or other governmental  charges which would be a lien against
        the related Mortgage Property  affecting the related Mortgaged  Property
        or an escrow of 

                                      -8-


<PAGE>
<PAGE>

        funds  in  an   amount  sufficient  to  cover  such  payments  has  been
        established.

                (xx) All escrows, reserves, deposits and other payments relating
        to the Mortgage  Loan are under the control of the Seller or Servicer of
        such  Mortgage  Loan and all amounts  required  under the Mortgage  Loan
        Documents to be deposited by the related  Mortgagor have been deposited.
        All such  escrows,  reserves,  deposits  and  other  payments  have been
        conveyed by the Seller to the Trustee.

                (xxi) (A) Except for certain delinquent  payment,  none of which
        was more than thirty  (30) days past the date when first due,  there was
        no material default, breach, violation or event of acceleration existing
        under the related Mortgage or the related Mortgage Note, and to the best
        knowledge of Seller,  no event  which,  with the passage of time or with
        notice and the expiration of any grace or cure period,  would constitute
        a material default,  breach, violation or event of acceleration occurred
        during the preceding  twelve  months;  and (B) the Seller has not waived
        any material default,  breach, violation or event of acceleration of any
        of the foregoing,  and, pursuant to the terms of the related Mortgage or
        the related Mortgage Notice, no person or party other than the holder of
        such Mortgage  Note may declare any event of default or  accelerate  the
        related indebtedness under either of such Mortgage or Mortgage Note.

                (xxii) As of the date of  origination,  the Mortgage  Loan has a
        Debt Service  Coverage Ratio of at least 1.15 and a Loan-to-Value  Ratio
        of not more than 85.00%,  as calculated  as described in the  Prospectus
        Supplement.

                (xxiii) There is no proceeding known to the Seller to be pending
        or  threatened  in writing  for the total or partial  condemnation  of a
        material  part of the  related  Mortgaged  Property,  and the  Mortgaged
        Property  is free and clear of any  damage  that  would  materially  and
        adversely affect its value as security for the Mortgage Loan.

                (xxiv)  Each  improvement  located  on or  forming  part  of the
        related  Mortgaged  Property  complies with  applicable  laws and zoning
        ordinances,  or constitutes a legal  non-conforming use or structure or,
        if such an improvement does not so comply,  such non-compliance does not
        materially and adversely  affect the value or operation of the Mortgaged
        Property.

                (xxv)  None of the  improvements  included  for the  purpose  of
        determining the appraised value of the related Mortgaged Property at the
        time  of the  origination  of the  Mortgage  Loan  lies  outside  of the
        boundaries  and  building  restriction  lines of the  related  Mortgaged
        Property,  except 


                                      -9-


<PAGE>
<PAGE>

        for  certain  immaterial encroachments therefrom, and no improvements on
        adjoining   properties  materially  encroach  upon the related Mortgaged
        Property.

                (xxvi)  The  related  Mortgaged  Property  is covered by an ALTA
        lender's  title  insurance  policy or its  equivalent,  insuring for the
        benefit of the original  holder of the related Note,  its successors and
        assigns that the related Mortgage is a valid first mortgage lien on such
        Mortgaged Property in the original principal amount of the related Note,
        subject only to the exceptions stated therein, which do not and will not
        materially  and adversely  interfere with (1) the ability of the related
        Mortgagor  timely  to pay in full  the  principal  and  interest  on the
        related Mortgage Note, or (2) the use of such Mortgaged Property for the
        use  currently  being made  thereof,  or (3) the value of the  Mortgaged
        Property,  and such policy is freely  assignable to the trustee  without
        the  consent  of or any  notification  to the  insurer;  and such  title
        insurance  policy is in full force and  effect,  and no claims have been
        made thereunder.

                (xxvii) The related Mortgaged  Property is insured by a fire and
        extended perils insurance policy that provides coverage in an amount not
        less than the full replacement value thereof.


                (xxviii) The related  Mortgaged  Property is insured by business
        interruption or rent insurance, in an amount at least equal to 12 months
        of  operations  of such  Mortgaged  Property and  comprehensive  general
        liability   insurance  in  an  amount  not  less  than  $1  million  per
        occurrence.

                (xxix) The related Mortgaged Property is not located in a "flood
        hazard area" as defined by the Federal  Insurance  Administration  or is
        covered by flood hazard insurance.

                (xxx) The Mortgage Loan represents a "qualified mortgage" within
        the meaning of Section 860G(a)(3) of the Code. The Seller represents and
        warrants that, either as of the date of origination or the Closing Date,
        the fair market value of the property securing the Mortgage Loan was not
        less than 80% of the "adjusted  issue price"  (within the meaning of the
        REMIC Provisions) of such Mortgage Loan.

                (xxxi) Prepayment Premiums and Yield Maintenance Charges payable
        with  respect  to the  Mortgage  Loan,  if  any,  constitute  "customary
        prepayment  penalties" within the meaning of Treasury regulation Section
        1.860G-1(b)(2).

                (xxxii) A Phase I  Environmental  Assessment was performed by or
        on behalf of the Seller with respect to the 


                                      -10-


<PAGE>
<PAGE>

        related Mortgaged  Property.  Such Phase I Environmental  Assessment was
        performed  within six (6) months (or 18 months with respect to three (3)
        of  the  Mortgaged  Properties)  prior  to  their  respective  dates  of
        origination.  A report of such Phase I Environmental Site Assessment has
        been  delivered  to the  Purchaser,  and  the  Seller,  having  made  no
        independent  inquiry other than reviewing such report,  has no knowledge
        of any material  and adverse  environmental  condition  or  circumstance
        affecting the related Mortgaged  Property that was not disclosed in such
        report.  To the extent any such condition or circumstance was disclosed,
        there has been escrowed a sufficient  amount of money to cure and remedy
        such condition or circumstance as recommended in the Phase I or Phase II
        Environmental Site Assessment.

                (xxxiii) The Mortgage Loan contains a representation made by the
        Mortgagor in substance that it has not and will not use, cause or permit
        to exist on the related  Mortgaged  Property any hazardous  materials in
        any manner  that  violates  federal,  state or local  laws,  ordinances,
        regulations  or orders.  The Mortgage  Loan  requires that the Mortgagor
        will  defend  and hold the  holder of the  Mortgage  and its  successors
        and/or   assigns   harmless   from  and  against  any  and  all  losses,
        liabilities,  damages, injuries,  penalties, fines, expenses, and claims
        of any kind  whatsoever  (including  attorney's  fees and  costs)  paid,
        incurred,  or suffered by, or asserted against, any such party resulting
        from a breach of any  representation,  warranty or covenant  relating to
        environmental  matters given by the Mortgagor under the related Mortgage
        except for those resulting from gross  negligence or willful  misconduct
        by the holder of the  Mortgage.  To the best of the Seller's  knowledge,
        the Mortgaged  Property is in material  compliance  with all  applicable
        federal,  state and local laws pertaining to environmental  hazards, and
        no notice of violation of such laws have been issued by any governmental
        agency or authority, except as disclosed in environmental or engineering
        assessments,   including  Phase  I  Environmental  Site  Assessments  or
        additional   assessments   (including   Phase  II   Environmental   Site
        Assessments).

                (xxxiv)  To  the  best  of the  knowledge  of  the  Seller,  the
        Mortgagor  is not a  debtor  in  any  state  or  federal  bankruptcy  or
        insolvency proceeding.

                (xxxv) No advance of funds has been made directly or indirectly,
        by the Seller to the  Mortgagor  other than  pursuant to the Note and no
        funds have been received  from any person other than such  Mortgagor for
        or on account of payments due on the Note.

                (xxxvi) The related Mortgage  prohibits any sale or transfer of,
        or further  pledge or lien on the related  Mortgaged  Property,  whether
        equal or  subordinate  to the lien 


                                      -11-


<PAGE>
<PAGE>

        of the related Mortgage, other than certain non-foreclosable liens fully
        subordinated  to the lien of the  Mortgage,  without  the prior  written
        consent of the holder of such Mortgage.  The related Mortgaged  Property
        is not subject to any material subordinate debt known to Seller which is
        not otherwise subject to a standstill agreement.

                (xxxvii)  If the  related  Mortgaged  Property  is a  retail  or
        multifamily  property,  based  on  Mortgagor's  representations,  tenant
        estoppel  certificates and other documents  obtained by the Seller,  (i)
        the  information  contained  in the  related  schedule of leases or most
        recent  rent  roll,  as the case  may be,  is true  and  correct  in all
        material  respects,  (ii) all leases set forth therein are in full force
        and  effect,  and (iii) no  material  default  by the  Mortgagor  or the
        lessees has occurred under such leases, nor, to the best of the Seller's
        knowledge, is there any existing condition which, but for the passage of
        time or the  giving of  notice,  or both,  would  result  in a  material
        default under the terms of such lease.

                (xxxviii)  Any  related  assignment  of  leases  creates a valid
        first-priority  assignment  of or  security  interest  in the  right  to
        receive all payments due under the related  leases,  and no other person
        owns any  interest  therein  superior to or of equal  priority  with the
        interest created under such assignment.

                (xxxix) If the principal balance of the related Mortgage Loan is
        greater than $2.5 million, the related Mortgagor is a person, other than
        an  individual,  which is formed or organized  solely for the purpose of
        owning and  operating  the  Mortgaged  Property,  does not engage in any
        business unrelated to such property and its financing, does not have any
        assets  other than those  related to its interest in the property or its
        financing,  or any  indebtedness  other than as permitted by the related
        Mortgage and the other  Mortgage Loan  documents,  has its own books and
        records and accounts separate and apart from any other person, and holds
        itself out as being a legal  entity,  separate  and apart from any other
        person.

                (xl) With respect to any Mortgage  Loan that is secured in whole
        or in part by the  interest  of a Mortgagor  as a lessee  under a Ground
        Lease but not by the related Fee Interest:

                (A) Such Ground Lease or a  memorandum  thereof has been or will
        be duly  recorded  and such Ground  Lease  permits  the  interest of the
        lessee thereunder to be encumbered by the related Mortgage;

                (B) The Mortgagor's  interest in such Ground Lease is assignable
        to the Trustee without the consent of 


                                      -12-


<PAGE>
<PAGE>

        the lessor  thereunder (or, if any such  consent  is  required,  it  has
        been  obtained  prior to the Closing Date) and, in the event that it  is
        so assigned, is further assignable by  the  Trustee  and its  successors
        without a need to obtain the consent of  such lessor;

                (C) Such Ground Lease may not be amended, modified,  canceled or
        terminated  without the prior  written  consent of the Ground Lessee and
        that any such action  without  such consent is not binding on the Ground
        Lessee, its successors or assigns.

                (D) Unless  otherwise  disclosed  to the  Purchaser,  the Ground
        Lease does not permit any  increase in the amount of rent payable by the
        Ground Lessee thereunder during the term of the Mortgage Loan.

                (E) To the best of the Seller's knowledge,  at the Closing Date,
        such  Ground  Lease is in full  force  and  effect  and no  default  has
        occurred under such Ground Lease;

                (F) Such Ground  Lease  requires the lessor  thereunder  to give
        notice of any  default by the lessee to the  mortgagee;  and such Ground
        Lease,  or an estoppel or consent letter  received by the mortgagee from
        the lessor,  further provides that no notice of termination  given under
        such Ground Lease is effective  against the mortgagee  unless a copy has
        been  delivered to the mortgagee in the manner  described in such Ground
        Lease or estoppel or consent letter;

                (G) Except as indicated in the related title insurance policy or
        opinion of title,  the ground  lessee's  interest in the Ground Lease is
        not  subject  to any  liens or  encumbrances  superior  to,  or of equal
        priority  with,  the related  mortgage,  other than the  related  ground
        lessor's related fee interest.

                (H)  A  mortgagee   is   permitted  a   reasonable   opportunity
        (including,  where necessary,  sufficient time to gain possession of the
        interest  of the lessee  under such  Ground  Lease) to cure any  default
        under such Ground Lease before the lessor  thereunder may terminate such
        Ground Lease; and

                (I) Such  Ground  Lease  has an  original  term  (including  any
        extension options set forth therein) that extends not less than 10 years
        beyond the Maturity Date of the related Mortgage Loan.

                (J)  Under  the  terms  of such  Ground  Lease  and the  related
        Mortgage,  taken together,  any related insurance proceeds other than in
        respect  to a total  or  substantially  total  loss or  taking,  will be
        applied  either  to the  repair  or  restoration  of all or  part of the
        related  Mortgaged  Property,  with the lessee's  mortgagee or a trustee
        appointed by it having the right to hold and disburse  such  proceeds as
        the  repair 



                                      -13-


<PAGE>
<PAGE>

        or  restoration  progresses,  or  to  the  payment  of  the  outstanding
        principal  balance  of the  Mortgage  Loan  together  with  any  accrued
        interest thereon; and

                (K) Such  Ground  Lease  does not  impose  any  restrictions  on
        subletting  which  would be viewed  as  commercially  unreasonable  by a
        prudent  commercial  mortgage  lender;  and such Ground Lease contains a
        covenant that the lessor thereunder is not permitted,  in the absence of
        an  uncured  default,  to  disturb  the  possession,  interest  or quiet
        enjoyment of any subtenant of the lessee; or in any manner,  which would
        adversely affect the security provided by the related Mortgage.

        (c) If the Seller  receives notice of a Document Defect or a Breach (the
"Defect/Breach  Notice"), then the Seller shall within 90 days after its receipt
of the Defect/Breach Notice (i) cure such Document Defect or Breach, as the case
may be, in all material respects,  which shall include payment of losses and any
Additional  Trust Fund Expenses  associated  therewith,  or (ii)  repurchase the
affected MLMC Mortgage Loan (or the related mortgaged property) from the Trustee
at a price equal to the Purchase Price; provided, however, that if such Document
Defect or Breach is capable of being cured but not within such 90-day period and
the Seller has  commenced  and is  diligently  proceeding  with the cure of such
Document  Defect or Breach within such 90-day  period,  the Seller shall have an
additional  90 days to complete  such cure;  and  provided,  further,  that with
respect to such  additional  90-day  period the Seller  shall have  delivered an
Officer's  Certificate  to the Trustee  setting  forth the reason such  Document
Defect or Breach is not capable of being cured within the initial  90-day period
and what actions the Seller is pursuing in connection  with the cure thereof and
stating  that the Seller  anticipates  that such breach will be cured within the
additional  90-day  period.  Notwithstanding  the  foregoing,  the delivery of a
commitment to issue a policy of lender's title insurance in lieu of the delivery
of the actual  policy of lender's  title  insurance  shall not be  considered  a
Document  Defect with  respect to any  Mortgage  File if such  actual  policy of
insurance  is  delivered  to the Trustee or a Custodian  on its behalf not later
than the 90th day following the Closing Date.

        SECTION 4. Representations and Warranties of the Purchaser.  In order to
induce the Seller to enter into this Agreement,  the Purchaser hereby represents
and warrants for the benefit of the Seller as of the date hereof that:

        (a) The Purchaser is a corporation duly organized,  validly existing and
in good standing under the laws of the State of Delaware.  The Purchaser has the
full corporate  power and authority and legal right to acquire the MLMC Mortgage
Loans from 

                                      -14-


<PAGE>
<PAGE>

the Seller and to transfer the MLMC Mortgage Loans to the Trustee.

        (b) This  Agreement has been duly and validly  authorized,  executed and
delivered by the Purchaser,  all requisite  action by the Purchaser's  directors
and officers  has been taken in  connection  therewith,  and  (assuming  the due
authorization,  execution  and  delivery  hereof by the Seller)  this  Agreement
constitutes the valid, legal and binding agreement of the Purchaser, enforceable
against the Purchaser in accordance with its terms,  except as such  enforcement
may be limited by (A) laws relating to bankruptcy,  insolvency,  reorganization,
receivership  or moratorium,  (B) other laws relating to or affecting the rights
of creditors generally,  or (C) general equity principles (regardless of whether
such enforcement is considered in a proceeding in equity or at law).

        (c) Except as may be required  under  federal or state  securities  laws
(and will be obtained on a timely basis), no consent, approval, authorization or
order of, registration or filing with, or notice to, any governmental  authority
or court, is required,  under federal or state law, for the execution,  delivery
and  performance  by the Purchaser of or  compliance by the Purchaser  with this
Agreement,  or the consummation by the Purchaser of any transaction described in
this Agreement.

        (d) None of the acquisition of the MLMC Mortgage Loans by the Purchaser,
the  transfer of the MLMC  Mortgage  Loans to the  Trustee,  and the  execution,
delivery or performance  of this  Agreement and by the  Purchaser,  conflicts or
will conflict  with,  results or will result in a breach of, or  constitutes  or
will  constitute a default  under (A) any term or  provision of the  Purchaser's
Articles of Incorporation  or Bylaws,  (B) any term or provision of any material
agreement,  contract, instrument or indenture, to which the Purchaser is a party
or by which the Purchaser is bound,  or (C) any law,  rule,  regulation,  order,
judgment,  writ,  injunction  or decree of any court or  governmental  authority
having jurisdiction over the Purchaser or its assets.

        (e) Under  generally  accepted  accounting  principles  ("GAAP") and for
federal income tax purposes,  the Purchaser will report the transfer of the MLMC
Mortgage  Loans by the Seller to the  Purchaser  as a sale of the MLMC  Mortgage
Loans to the  Purchaser in exchange for  consideration  consisting  of an amount
equal  to the  Seller's  pro rata  portion  of the  proceeds  of the sale of the
Certificates by the Purchaser to the Underwriters (the Seller's pro rata portion
to be determined according to the percentage that the MLMC Balance represents of
the  Initial  Pool  Balance)  pursuant  to the  Underwriting  Agreement  and the
Certificate Purchase Agreement.

            SECTION 5.  Closing.  The closing of the sale of the Mortgage  Loans
(the  "Closing")  shall be held at the offices of Willkie Farr & Gallagher,  One
Citicorp Center,  153 East 53rd 


                                      -15-


<PAGE>
<PAGE>

Street,  New York,  New York 10022 at 10:00 A.M.,  New York time, on the Closing
Date.

        The Closing shall be subject to each of the following conditions:

        (a) All of the representations and warranties of the Seller set forth in
Sections 3(a),  3(b) and 3(c) of this  Agreement and all of the  representations
and warranties of the Purchaser set forth in Section 4 of this  Agreement  shall
be true and correct in all material respects as of the Closing Date;

        (b) All documents specified in Section 6 of this Agreement (the "Closing
Documents"),  in such forms as are agreed upon and  acceptable to the Purchaser,
shall be duly executed and delivered by all signatories as required  pursuant to
the respective terms thereof;

        (c) The Seller shall have  delivered  and released to the  Custodian and
the Master  Servicer,  respectively,  all documents  represented to have been or
required to be  delivered  to the Trustee  and the Master  Servicer  pursuant to
Section 2 of this Agreement;

        (d) All other  terms and  conditions  of this  Agreement  required to be
complied  with on or before the Closing Date shall have been  complied  with and
the Seller  shall have the ability to comply with all terms and  conditions  and
perform all duties and  obligations  required to be complied  with or  performed
after the Closing Date; and

        (e) The Seller  shall have paid all fees and  expenses  payable by it to
the Purchaser or otherwise pursuant to this Agreement.

        Both parties agree to use their best efforts to perform their respective
obligations hereunder in a manner that will enable the Purchaser to purchase the
MLMC Mortgage Loans on the Closing Date.

        SECTION 6. Closing Documents. The Closing Documents shall consist of the
following:

        (a) This Agreement duly executed by the Purchaser and the Seller;

        (b) A Certificate of the Seller,  executed by a duly authorized  officer
of the Seller and dated the Closing  Date,  and upon which the Purchaser and the
Underwriters  may  rely,  to  the  effect  that:  (1)  the  representations  and
warranties of the Seller in this  Agreement are true and correct in all material
respects at and as of the  Closing  Date with the same effect as if made on such
date; and (ii) the Seller has, in all material  respects,  complied with all the
agreements  and satisfied all the


                                      -16-


<PAGE>
<PAGE>

conditions on its part that are required under this Agreement to be performed or
satisfied at or prior to the date hereof;

        (c) An Officer's  Certificate  from an officer of the Seller,  in his or
her  individual  capacity,  dated the Closing Date, and upon which the Purchaser
may  rely,  to  the  effect  that  each   individual   who,  as  an  officer  or
representative  of the Seller,  signed this  Agreement or any other  document or
certificate  delivered  on or before the  Closing  Date in  connection  with the
transactions  contemplated  herein,  was at the respective times of such signing
and  delivery,  and  is as of the  Closing  Date,  duly  elected  or  appointed,
qualified and acting as such officer or  representative,  and the  signatures of
such persons  appearing on such  documents  and  certificates  are their genuine
signatures;

        (d) An Officer's  Certificate  from an officer of the Seller,  in his or
her  individual  capacity,  dated the Closing Date, and upon which the Purchaser
and the Underwriters may rely, to the effect that (i) such officer has carefully
examined the Prospectus (as defined in the  Underwriting  Agreement) and nothing
has come to his attention that would lead him to believe that the Prospectus, as
of the  date  of the  Prospectus  Supplement  (as  defined  in the  Underwriting
Agreement) or as of the Closing Date,  included or includes any untrue statement
of a  material  fact or  omitted  or omits  to state  therein  a  material  fact
necessary in order to make the statements therein, in light of the circumstances
under which they were made, not  misleading,  and (ii) such officer has examined
the Memorandum (as defined in the  Certificate  Purchase  Agreement) and nothing
has come to his attention that would lead him to believe that the Memorandum, as
of the date thereof or as of the Closing  Date,  included or includes any untrue
statement  of a material  fact or  omitted or omits to state  therein a material
fact  necessary  in order to make the  statements  therein,  in the light of the
circumstances under which they were made, not misleading.

        (e) The  resolutions  of the board of  directors  of the  Seller and any
requisite  shareholder  consent  authorizing  the  Seller's  entering  into  the
transactions  contemplated by this Agreement,  the certificate of  incorporation
and  by-laws of the Seller,  and a  certificate  of good  standing of the Seller
issued by the Secretary of State of the State of Delaware not earlier than sixty
(60) days prior to the Closing Date;

        (f) A written  opinion  of  Thacher  Proffitt  & Wood,  counsel  for the
Seller, in form and substance acceptable to the Purchaser and its counsel,  with
any modifications  required by the rating agencies  identified in the Prospectus
Supplement (the "Rating Agencies"),  dated the Closing Date and addressed to the
Purchaser, the Underwriters and each of the Rating Agencies,  together with such
other written opinions as may be required by the Rating Agencies; and



                                      -17-


<PAGE>
<PAGE>

        (g) Such further  certificates,  opinions and documents as the Purchaser
may reasonably request.

        SECTION 7. Indemnification.

        (a) The Seller agrees to indemnify and hold harmless the Purchaser,  the
Underwriters,  their respective officers and directors, and each person, if any,
who controls  the  Purchaser  or the  Underwriters  within the meaning of either
Section 15 of the  Securities  Act of 1933 (the "1933 Act") or Section 20 of the
Securities  Exchange Act of 1934 (the "1934  Act"),  against any and all losses,
claims,  damages or liabilities,  joint or several, to which they or any of them
may become  subject  under the 1933 Act, the 1934 Act or other  federal or state
statutory law or regulation, at common law or otherwise, insofar as such losses,
claims,  damages or liabilities (or actions in respect  thereof) arise out of or
are  based in whole or in part  upon any  untrue  statement  or  alleged  untrue
statement of a material  fact  contained  in the  Prospectus,  in any  amendment
thereof or supplement  thereto,  the Private Placement  Memorandum,  Computation
Materials or ABS Term Sheets distributed by either Underwriter,  or arise out of
or are based upon any omission or alleged  omission to state  therein a material
fact required to be stated therein or necessary to make the statements  therein,
in the light of the circumstances in which they were made, not misleading, which
untrue statement or alleged untrue statement or omission or alleged omission was
made in reliance upon any  information  furnished to the Purchaser by the Seller
or approved by the Seller,  or upon any document  delivered to the  Purchaser by
the  Seller,  or  upon  any of the  representations,  warranties,  covenants  or
agreements  of the  Seller as set  forth in this  Agreement  (collectively,  the
"Seller's Information"),  it being acknowledged that the statements set forth in
the Prospectus  Supplement under the caption  "Description of the Mortgage Pool"
or elsewhere in the Prospectus Supplement with respect to the subjects discussed
under such  caption and  statements  in the Private  Placement  Memorandum,  the
Computational  Materials and ABS Term Sheet,  to the extent relating to or based
(in whole or in part) on information  relating to the MLMC Mortgage Loans or the
Seller,  are to be  the  only  statements  made  in  reliance  upon  information
furnished  or  approved  by the  Seller,  or  upon  documents  delivered  to the
Purchaser  by the  Seller,  or  upon  any of  the  representations,  warranties,
covenants or agreements of the Seller as set forth in this Agreement. The Seller
further agrees to indemnify and hold harmless the Purchaser,  the  Underwriters,
their respective  officers and directors,  and each person, if any, who controls
the Purchaser or the Underwriters within the meaning of either Section 15 of the
1933 Act or  Section  20 of the 1934 Act,  to the same  extent as the  foregoing
indemnity with reference to the inclusion of information substantially identical
to that  included in the  Prospectus  Supplement  with  respect to the  Seller's
Information  in the Memorandum or any amendment  thereof or supplement  thereto.
This indemnity  agreement will be in addition to any liability  which the Seller
may otherwise have.



                                      -18-


<PAGE>
<PAGE>

        (b) Promptly  after  receipt by any person  entitled to  indemnification
under this Section 7 (an  "indemnified  party") of notice of the commencement of
any action,  such indemnified party will, if a claim in respect thereof is to be
made against the Seller (the "indemnifying  party") under this Section 7, notify
the indemnifying party in writing of the commencement  thereof; but the omission
so to notify the indemnifying  party will not relieve it from any liability that
it may have to any  indemnified  party  otherwise  than under this Section 7. In
case any such action is brought  against any  indemnified  party and it notifies
the indemnifying party of the commencement  thereof, the indemnifying party will
be  entitled  to  participate  therein,  and to the extent  that it may elect by
written notice  delivered to the indemnified  party promptly after receiving the
aforesaid  notice from such  indemnified  party, to assume the defense  thereof,
with counsel satisfactory to such indemnified party; provided,  however, that if
the  defendants in any such action  include both the  indemnified  party and the
indemnifying  party and the  indemnified  party or parties shall have reasonably
concluded that there may be legal defenses  available to it or them and/or other
indemnified  parties that are different from or additional to those available to
the indemnifying party, the indemnified party or parties shall have the right to
select  separate  counsel  to  assert  such  legal  defenses  and  to  otherwise
participate in the defense of such action on behalf of such indemnified party or
parties.  Upon receipt of notice from the indemnifying party to such indemnified
party of its  election so to assume the  defense of such action and  approval by
the indemnified party of counsel,  the indemnifying party will not be liable for
any legal or other expenses  subsequently  incurred by such indemnified party in
connection with the defense thereof, unless (i) the indemnified party shall have
employed  separate counsel in connection with the assertion of legal defenses in
accordance  with the proviso to the  preceding  sentence  (it being  understood,
however,  that the  indemnifying  party shall not be liable for the  expenses of
more than one separate counsel, approved by the Purchaser,  representing all the
indemnified parties under Section 7(a) who are parties to such action), (ii) the
indemnifying  party  shall  not  have  employed  counsel   satisfactory  to  the
indemnified  party to represent the  indemnified  party within a reasonable time
after notice of commencement of the action or (iii) the  indemnifying  party has
authorized the employment of counsel for the indemnified party at the expense of
the  indemnifying  party; and except that, if clause (i) or (iii) is applicable,
such  liability  shall  only be in respect of the  counsel  referred  to in such
clause (i) or (iii).

        (c) If the indemnification provided for in this Section 7 is unavailable
to an indemnified  party under Section 7(a) hereof or insufficient in respect of
any  losses,  claims,  damages or  liabilities  referred  to  therein,  then the
indemnifying  party,  in lieu of  indemnifying  such  indemnified  party,  shall
contribute to the amount paid or payable by such  indemnified  


                                      -19-


<PAGE>
<PAGE>

party as a result  of such  losses,  claims,  damages  or  liabilities,  in such
proportion as is appropriate  to reflect the relative  fault of the  indemnified
and  indemnifying  parties in connection  with the statements or omissions which
resulted in such losses,  claims,  damages or liabilities,  as well as any other
relevant  equitable  considerations.  The relative fault of the  indemnified and
indemnifying  parties  shall be  determined by reference to, among other things,
whether  the  untrue or  alleged  untrue  statement  of a  material  fact or the
omission or alleged  omission to state a material  fact  relates to  information
supplied by such parties.

        (d) The  Purchaser  and the  Seller  agree that it would not be just and
equitable if  contribution  pursuant to Section 7(c) were determined by pro rata
allocation  or by any other method of  allocation  that does not take account of
the considerations referred to in Section 7(c) above. The amount paid or payable
by an  indemnified  party  as a  result  of  the  losses,  claims,  damages  and
liabilities referred to in this Section 7 shall be deemed to include, subject to
the limitations set forth above, any legal or other expenses reasonably incurred
by such indemnified party in connection with investigating or defending any such
action or claim,  except  where the  indemnified  party is required to bear such
expenses pursuant to this Section 7, which expenses the indemnifying party shall
pay as and when incurred, at the request of the indemnified party, to the extent
that the indemnifying  party will be ultimately  obligated to pay such expenses.
If any expenses so paid by the indemnifying party are subsequently determined to
not be required to be borne by the indemnifying party hereunder,  the party that
received  such  payment  shall  promptly  refund the amount so paid to the party
which  made such  payment.  No person  guilty  of  fraudulent  misrepresentation
(within  the  meaning of Section  11(f) of the 1933 Act)  shall be  entitled  to
contribution   from  any  person   who  was  not   guilty  of  such   fraudulent
misrepresentation.

        (e) The indemnity and contribution  agreements contained in this Section
7 shall  remain  operative  and in full force and effect  regardless  of (i) any
termination of this Agreement, (ii) any investigation made by the Purchaser, the
Underwriters,  any of their  respective  directors  or  officers,  or any person
controlling  the  Purchaser or the  Underwriters,  and (iii)  acceptance  of and
payment for any of the Certificates.

        (f)  The  Underwriters   shall  be  third-party   beneficiaries  of  the
provisions of this Section 7.

        SECTION 8. Costs. The Seller shall pay (or shall reimburse the Purchaser
to the extent that the  Purchaser has paid) the Seller's pro rata portion of the
aggregate  of the  following  amounts  (the  Seller's  pro  rata  portion  to be
determined  according to the  percentage  that the MLMC Balance  represents  the
Initial Pool  Balance):  (i) the costs and  expenses of printing  (or  otherwise
reproducing)  and delivering a preliminary  and final  


                                      -20-


<PAGE>
<PAGE>

Prospectus and Memorandum  relating to the Certificates;  (ii) the initial fees,
costs, and expenses of the Trustee (including reasonable attorneys' fees); (iii)
the  filing  fee  charged  by  the  Securities   and  Exchange   Commission  for
registration  of the  Certificates  so registered;  (iv) the fees charged by the
Rating Agencies to rate the  Certificates so rated; (v) the expense of recording
any assignment of Mortgage or assignment of Assignment of Leases as contemplated
by Section 2 hereof;  and (vi) the cost of  obtaining a "comfort  letter" from a
firm of certified public  accountants  selected by the Purchaser with respect to
numerical  information  in  respect  of the MLMC  Mortgage  Loans and the Seller
included in the  Prospectus  and  Memorandum.  All other  costs and  expenses in
connection with the  transactions  contemplated  hereunder shall be borne by the
party incurring such expense.

        SECTION 9. Grant of a Security Interest. It is the express intent of the
parties  hereto that the  conveyance of the MLMC Mortgage Loans by the Seller to
the Purchaser as provided in Section 2 hereof be, and be construed as, a sale of
the MLMC  Mortgage  Loans by the Seller to the  Purchaser and not as a pledge of
the MLMC Mortgage Loans by the Seller to the Purchaser to secure a debt or other
obligation of the Seller. However, if, notwithstanding the aforementioned intent
of the parties,  the MLMC Mortgage  Loans are held to be property of the Seller,
then, (a) it is the express intent of the parties that such conveyance be deemed
a pledge of the MLMC  Mortgage  Loans by the Seller to the Purchaser to secure a
debt or other obligation of the Seller, and (b) (i) this Agreement shall also be
deemed to be a security  agreement within the meaning of Articles 8 and 9 of the
New York Uniform Commercial Code; (ii) the conveyance  provided for in Section 2
hereof  shall  be  deemed  to be a grant by the  Seller  to the  Purchaser  of a
security interest in all of the Seller's right, title and interest in and to the
MLMC Mortgage Loans,  and all amounts payable to the holder of the MLMC Mortgage
Loans in accordance with the terms thereof,  and all proceeds of the conversion,
voluntary or involuntary, of the foregoing into cash, instruments, securities or
other property,  including without limitation all amounts, other than investment
earnings,  from time to time held or invested in the  Certificate  Account,  the
Distribution Account or, if established, the REO Account (each as defined in the
Pooling  and  Servicing  Agreement)  whether  in the form of cash,  instruments,
securities  or other  property;  (iii)  the  assignment  to the  Trustee  of the
interest of the Purchaser as contemplated by Section 1 hereof shall be deemed to
be an assignment of any security interest created hereunder; (iv) the possession
by the  Trustee  or  any  of its  agents,  including,  without  limitation,  the
Custodian, of the Mortgage Notes, and such other items of property as constitute
instruments,  money, negotiable documents or chattel paper shall be deemed to be
"possession  by the secured  party" for  purposes  of  perfecting  the  security
interest pursuant to Section 9-305 of the New York Uniform  Commercial Code; and
(v) notifications to persons (other than the Trustee) holding such property, and
acknowledgments,  receipts or confirmations  from persons holding such property,


                                      -21-


<PAGE>
<PAGE>

shall be deemed notifications to, or acknowledgments,  receipts or confirmations
from, financial intermediaries, bailees or agents (as applicable) of the secured
party for the purpose of perfecting such security interest under applicable law.
The  Seller  and  the  Purchaser  shall,  to the  extent  consistent  with  this
Agreement,  take  such  actions  as may be  necessary  to ensure  that,  if this
Agreement were deemed to create a security  interest in the MLMC Mortgage Loans,
such security  interest would be deemed to be a perfected  security  interest of
first  priority under  applicable law and will be maintained as such  throughout
the term of this Agreement and the Pooling and Servicing Agreement.

        SECTION 10. Notices. All notices,  copies, requests,  consents,  demands
and other  communications  required hereunder shall be in writing and telecopied
or delivered to the  intended  recipient at the "Address for Notices"  specified
beneath its name on the signature  pages hereof or, as to either party,  at such
other address as shall be designated by such party in a notice  hereunder to the
other  party.  Except  as  otherwise  provided  in  this  Agreement,   all  such
communications  shall be  deemed to have been duly  given  when  transmitted  by
telecopier or  personally  delivered  or, in the case of a mailed  notice,  upon
receipt, in each case given or addressed as aforesaid.

        SECTION  11.  Representations,  Warranties  and  Agreements  to  Survive
Delivery.  All  representations,  warranties  and  agreements  contained in this
Agreement,  incorporated herein by reference or contained in the certificates of
officers of the Seller submitted pursuant hereto,  shall remain operative and in
full force and effect and shall survive  delivery of the MLMC Mortgage  Loans by
the Seller to the Purchaser (and by the Purchaser to the Trustee).

        SECTION  12.   Severability   of   Provisions.   Any  part,   provision,
representation,  warranty or covenant of this  Agreement  that is  prohibited or
which is held to be void or unenforceable  shall be ineffective to the extent of
such  prohibition  or  unenforceability   without   invalidating  the  remaining
provisions hereof. Any part, provision, representation,  warranty or covenant of
this  Agreement  that is  prohibited or  unenforceable  or is held to be void or
unenforceable in any particular jurisdiction shall, as to such jurisdiction,  be
ineffective  to the  extent  of such  prohibition  or  unenforceability  without
invalidating  the  remaining  provisions  hereof,  and any such  prohibition  or
unenforceability  in any particular  jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction.  To the extent permitted
by applicable law, the parties hereto waive any provision of law which prohibits
or renders void or unenforceable any provision hereof.

        SECTION 13.  Counterparts.  This Agreement may be executed in any number
of  counterparts,  each of which shall be an 


                                      -22-


<PAGE>
<PAGE>

original,  but which together shall constitute one and the same agreement.

        SECTION 14.  GOVERNING  LAW.  THIS  AGREEMENT  AND THE  RIGHTS,  DUTIES,
OBLIGATIONS  AND  RESPONSIBILITIES  OF THE PARTIES  HERETO  SHALL BE GOVERNED IN
ACCORDANCE  WITH THE INTERNAL LAWS AND DECISIONS OF NEW YORK. THE PARTIES HERETO
INTEND THAT THE PROVISIONS OF SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS
LAW SHALL APPLY TO THIS AGREEMENT.

        SECTION 15. Further  Assurances.  The Seller and the Purchaser  agree to
execute and deliver such  instruments and take such further actions as the other
party may,  from time to time,  reasonably  request in order to  effectuate  the
purposes and to carry out the terms of this Agreement.

        SECTION 16.  Successors and Assigns.  The rights and  obligations of the
Seller  under this  Agreement  shall not be assigned  by the Seller  without the
prior written  consent of the  Purchaser,  except that any person into which the
Seller may be merged or  consolidated,  or any  corporation  resulting  from any
merger,  conversion  or  consolidation  to which the  Seller is a party,  or any
person  succeeding  to all or  substantially  all of the business of the Seller,
shall be the successor to the Seller  hereunder.  The Purchaser has the right to
assign  its  interest  under  this  Agreement,  in whole  or in part,  as may be
required to effect the purposes of the Pooling and Servicing Agreement,  and the
assignee  shall,  to the  extent of such  assignment,  succeed to the rights and
obligations hereunder of the Purchaser. Subject to the foregoing, this Agreement
shall bind and inure to the benefit of and be  enforceable by the Seller and the
Purchaser,  and  their  permitted  successors  and  assigns,  and the  officers,
directors and controlling persons referred to in Section 7.

        SECTION 17.  Amendments.  No term or provision of this  Agreement may be
waived or modified  unless such waiver or  modification is in writing and signed
by a  duly  authorized  officer  of  the  party  against  whom  such  waiver  or
modification is sought to be enforced.



                                      -23-


<PAGE>
<PAGE>



        IN WITNESS WHEREOF, the Seller and the Purchaser have caused their names
to be signed hereto by their respective duly authorized  officers as of the date
first above written.

                                    SELLER
                                    MERRILL LYNCH MORTGAGE CAPITAL INC.

                                    By:   /s/ Robert J. Fitzpatrick
                                          --------------------------------
                                          Name:  Robert J. Fitzpatrick
                                          Title: Vice President

                                          Address for Notices:
                                          World Financial Center
                                          New York, New York  10281
                                          Attention:
                                          Telecopier No.: (212) 449-0735
                                          Telephone No.:  (212) 449-2640

                                    PURCHASER

                                    MERRILL LYNCH MORTGAGE
                                    INVESTORS, INC.


                                    By:   /s/ Bruce Ackerman
                                          --------------------------------
                                          Name:   Bruce L. Ackerman
                                          Title:  Vice President

                                          Address for Notices:
                                          World Financial Center
                                          New York, New York  10281
                                          Attention:
                                          Telecopier No.: (212) 449-7684
                                          Telephone No.:  (212) 449-5849




                                      -24-


<PAGE>
<PAGE>

                                  EXHIBIT A
                            MORTGAGE LOAN SCHEDULE





                                      -25-



<PAGE>
<PAGE>

<TABLE>
<CAPTION>
                                                                                                                  Merrill Lynch Only
                                                           MLMI 1996 - C1
                                                       MORTGAGE LOAN SCHEDULE

- ------------------------------------------------------------------------------------------------------------------------------------
Control #  Property Name                             Address                                       City             State   Zipcode
- ------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>                                       <C>                                           <C>                <C>    <C>
  1        Mountaingate Plaza                        First St & Los Angeles Ave                    Simi Valley        CA     93065
  2        Renaissance Center West                   4001 South Decatur Blvd.                      Las Vegas          NV     89103
  4        Tropicana Palms                           6420 East Tropicana Avenue                    Las Vegas          NV     89122
  6        Holiday Manor Shopping Center             4820 US Highway 42                            Northfield         KY     40222
  7        Mission Park Apartments                   221 Woodland Parkway                          San Marcos         CA     92069
  8        Canyon Country Plaza                      19120 Soledad Canyon Road                     Santa Clarita      CA     91355
  9        Verde Mont Villas                         6155 Palm Avenue                              San Bernardino     CA     92407
 10        Brigantine Town Center                    4200 Harbor Beach Boulevard                   Brigantine         NJ     08203
 11        Pace's Crossing Apartments                2411 I-35E South                              Denton             TX     76205
 12        The Corner at Seven Corners               6270 - 6290 Arlington Boulevard               Falls Church       VA     22044
 13        New Colony Apartments                     1805-1917 S. Shields Street                   Fort Collins       CO     80526
 14        Southglen Center                          12035-12055 Metcalf Ave.                      Overland Park      KS     66126
 15        Northgate Shopping Center                 7100 West State Street                        Boise              ID     83703
 16        ANA ParkTowne Apartments                  290 Wilson Avenue                             Perris             CA     92571
 17        Sunvilla Estates                          91 Cabernet Parkway                           Reno               NV     89512
 18        Pecan Square Apartments                   3535 Webb Chapel Extension                    Dallas             TX     75220
 19        Santee Town Center                        Town Center Parkway                           Santee             CA     92071
 20        Briarhill Apartments                      140 West Hill Avenue                          Fullerton          CA     92632
 22        Emorywoods Apartments                     2085 Powell Lane                              DeKalb County      GA     30033
 21        Canyon View Apartments                    7400 Pirates Cove Road                        Las Vegas          NV     89128
 26        Rainbow Professional Center               2655-2685 S. Rainbow Blvd.                    Las Vegas          NV     89102
 23        Cedar Crest Square Shopping Center        Quentin Road                                  Lebanon            PA     17042
 25        Ocotillo Plaza                            2415-2501 E. Tropicana                        Las Vegas          NV     89121
 27        Coral Gables Apartments                   10522 Beechnut                                Houston            TX     77072
 30        Heritage Place Shopping Center            63 Church Street                              Flemington         NJ     08822
 29        Trailer Rancho Mobile Home Park           3499 East Bayshore Rd.                        Redwood City       CA     94063
 28        Sorrento Pines                            4104-4122 Sorrento Valley Blvd.               San Diego          CA     92121
 32        El Encanto Villas                         1151 Walnut Avenue                            Tustin             CA     92680
 35        Comfort Inn - Buckhead                    2115 Piedmont Road, NE                        Atlanta            GA     30324
 33        Coral Island Apartments                   4700 South Kirkwood                           Houston            TX     77072
 37        Post Falls Factory Outlet Center          4037 Riverbend Avenue                         Post Falls         ID     83854
 38        Charleston Square (Phase I)               4420-4480 E. Charleston Blvd                  Las Vegas          NV     89104
 39        Chateau Montagne Apartments               2628 I-85 Access+M3 Road                      DeKalb County      GA     30345
 40        Suntree Apartments                        3040 Suntree Plaza                            Kansas City        KS     66103
 41        City Centre Office Building               200 Pine Avenue                               Long Beach         CA     90802
 42        Peppertree Business Park                  10656-10792 Roselle Street                    San Diego          CA     92121
 43        Medical Arts Shopping Center              4700 - 4845 Walters Avenue                    Savannah           GA     31405
 45        Warwick Apartments                        3330 Webb Chapel Extension                    Dallas             TX     75220
 46        ANA Vermont Breeze Apts                   12901 S. Vermont Avenue                       Gardena            CA     90247
 47        ANA Towngate                              23227 Hemlock Avenue                          Moreno Valley      CA     92571
 48        ANA Country Hills Apts.                   66900 Ironwood Drive                          Desert Hot Sprin   CA     92240
 49        Bally's Scandinavian Health Spa           4733 Hills & Dales Road NW                    Canton             OH     44708
 52        Villa Del Sol                             3225 Long Beach Blvd.                         Long Beach         CA     90807
 53        The Fountains of San Antonio              8630 Fairhaven                                San Antonio        TX     78229

<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
                                                                Remaining
Control #    Cut-off Date       Monthly          Gross     -------------------    Maturity        Ground          Ongoing
               Balance          Payment          Rate       Term       Amort        Date          Lease           Reserves
- -------------------------------------------------------------------------------------------------------------------------------

  1          24,074,864.17     186,806.67        8.050       119        299         3/1/06          No        0
  2          16,821,585.42     130,467.64        8.020       129        297         1/1/07          No        0
  4          15,000,000.00     108,604.28        7.860        60        360         4/1/01          No         50 per pad
  6          10,800,000.00      86,964.53        8.500       120        300         4/1/06          No        0
  7          10,178,306.68      73,144.55        7.760       117        357         1/1/06          No        200 per unit
  8           9,993,584.14      74,915.86        8.220       179        359         3/1/11          No        0
  9           9,805,466.13      68,864.71        7.530        58        358         2/1/01          No        200 per unit
 10           8,500,000.00      68,558.90        8.520        84        300         4/1/03          No        0
 11           8,480,000.00      64,304.54        8.350       120        360         4/1/06          No        293 per unit
 12           8,079,917.82      61,937.89        8.440       116        356         12/1/05         No        0
 13           7,989,030.59      58,200.02        7.910       118        358         2/1/06          No        250 per unit
 14           7,594,668.36      54,604.97        7.780       119        359         3/1/06          No        0
 15           7,270,628.93      56,144.82        8.540       119        359         3/1/06          No        0
 16           7,235,335.91      54,137.42        8.200       119        359         3/1/06          No        235 per unit
 17           7,150,000.00      53,665.31        8.240       120        360         4/1/06          No         50 per pad
 18           7,035,189.32      51,216.02        7.910       119        359         3/1/06          No        225 per unit
 19           6,992,887.14      55,004.53        8.210        83        299         3/1/03          No        0
 20           5,841,167.22      40,624.01        7.430        58        358         2/1/01          No        200 per unit
 22           5,794,192.60      45,924.06        8.300       179        299         3/1/11          No        286 per unit
 21           5,791,602.88      41,111.90        7.640       118        358         2/1/06          No        225 per unit
 26           5,503,300.00      46,636.56        9.120        84        300         4/1/03          No        0
 23           5,482,953.68      42,997.86        8.150       117        297         1/1/06          No        0
 25           5,459,180.97      44,381.74        8.580       117        297         1/1/06          Partial   0
 27           5,046,355.96      35,795.71        7.640        83        359         3/1/03          No        250 per unit
 30           5,000,000.00      42,440.20        9.140        60        300         4/1/01          No        0
 29           4,993,254.19      36,653.38        7.990       118        358         2/1/06          No         50 per pad
 28           4,983,915.69      38,326.21        7.920        81        297         1/1/03          No        0
 32           4,942,600.30      34,543.35        7.480        58        358         2/1/01          No        200 per unit
 35           4,843,239.77      45,398.56        9.560       239        239         3/1/16          No        4 % of gross revenue
 33           4,786,543.57      33,952.76        7.640        83        359         3/1/03          No        250 per unit
 37           4,487,356.36      36,996.46        8.750       117        297         1/1/06          No        0
 38           4,325,000.00      34,884.38        8.520       120        300         4/1/06          No        0
 39           4,227,692.74      33,225.93        8.200       179        299         3/1/11          No        262.5 per unit
 40           3,960,000.00      30,061.50        8.360       120        360         4/1/06          No        250 per unit
 41           3,933,309.09      32,234.16        8.700       119        299         3/1/06          No        0
 42           3,667,988.99      27,989.66        7.830        57        297         1/1/01          No        0
 43           3,640,175.86      30,655.67        9.010        57        297         1/1/01          No        .15 per sq. ft.
 45           3,497,754.45      26,220.55        8.220       119        359         3/1/06          No        225 per unit
 46           3,392,725.21      24,311.04        7.730        57        357         1/1/01          No        200 per unit
 47           3,295,096.34      23,096.68        7.510        58        358         2/1/01          No        235 per unit
 48           3,097,816.46      22,230.21        7.760        59        359         3/1/01          No        329 per unit
 49           2,880,545.16      32,309.93        9.490       155        155         3/1/09          No        0
 52           2,625,989.27      18,173.72        7.380        58        358         2/1/01          No        200 per unit
 53           2,544,811.78      18,675.46        7.980       117        357         1/1/06          No        253 per unit

<CAPTION>
- ------------------------------------------------------------------
Control #       Servicing       Subserv      Strip     Subservicer
                  Fees            Fee
- ------------------------------------------------------------------

  1              0.0775         0.0550                    CB
  2              0.0775         0.0550                    CB
  4              0.0775         0.0550                    CB
  6              0.0775         0.0550                    GE
  7              0.0775         0.0550                    CB
  8              0.0775         0.0550                    CB
  9              0.0775         0.0550                    CB
 10              0.0775         0.0550                    GE
 11              0.0775         0.0550                    GE
 12              0.0775         0.0550                    CB
 13              0.0775         0.0550                    GE
 14              0.0775         0.0550                    CB
 15              0.0775         0.0550                    GE
 16              0.0775         0.0550                    CB
 17              0.0775         0.0550                    CB
 18              0.0775         0.0550                    CB
 19              0.0775         0.0550                    CB
 20              0.0775         0.0550                    CB
 22              0.0775         0.0550                    CB
 21              0.0775         0.0550                    CB
 26              0.0775         0.0550                    GE
 23              0.0775         0.0550                    GE
 25              0.0775         0.0550                    GE
 27              0.0775         0.0550                    CB
 30              0.0775         0.0550                    GE
 29              0.0775         0.0550                    CB
 28              0.0775         0.0550                    CB
 32              0.0775         0.0550                    CB
 35              0.0775         0.0550                    GE
 33              0.0775         0.0550                    CB
 37              0.0775         0.0550                    CB
 38              0.0775         0.0550                    GE
 39              0.0775         0.0550                    CB
 40              0.0775         0.0550                    CB
 41              0.0775         0.0550                    CB
 42              0.0775         0.0550                    CB
 43              0.0775         0.0550                    CB
 45              0.0775         0.0550                    CB
 46              0.0775         0.0550                    CB
 47              0.0775         0.0550                    CB
 48              0.0775         0.0550                    CB
 49              0.0775         0.0550                    GE
 52              0.0775         0.0550                    CB
 53              0.0775         0.0550                    GE

</TABLE>


<PAGE>
<PAGE>

<TABLE>
<CAPTION>
                                                                                                      Merrill Lynch Only
- ------------------------------------------------------------------------------------------------------------------------------------
Control #  Property Name                             Address                                       City             State   Zipcode
- ------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>                                       <C>                                           <C>                <C>    <C>
 69        Greenwood Plaza                           State Road 23 and Ironwood Drive              South Bend         IN     46614
 55        Island Breeze Apartments                  1321-1325 Rosecrans Avenue                    Gardena            CA     90247
 91        Vernitron Building                        1601 Precision Park Lane                      San Diego          CA     92173
 56        Sepulveda/Victory Center                  6411 Sepulveda Blvd.                          Van Nuys           CA     91406
 59        Tuxedo Park Apartments                    16548 NE Halsey                               Portland           OR     97230
 64        Comfort Inn - West -Amarillo              2001 South Coulter Road                       Amarillo           TX     79106
 57        Fox Plaza Shopping Center                 131, 201, 231 San Pedro, S.E.                 Albuquerque        NM     87110
 58        Northwest Crossing Apartments             9640 & 9680 Timber Line Road                  Dallas             TX     75220
 63        Canyon Park Apartments                    2454 West Campbell Avenue                     Phoenix            AZ     85015
 61        Charlestowne South Apartments             2119 Lumpkin Road                             Augusta            GA     30906
 60        Adams Square Apartments                   229 South Adams Road                          Spokane            WA     99216
 62        Clubview Gardens Apartments               3333 Webb Chapel Extension                    Dallas             TX     75220
 65        Woodhaven Apartments                      1840 Killingsworth Road                       Augusta            GA     30904
 67        Factory Square                            12 Water Street                               Mystic             CT     06355
 68        Elmwood Apartments                        3593 Woodbrier Circle                         Tucker             GA     30084
 71        Arborwood Apartments                      200 Muller Garden                             Tyler              TX     75703
 73        Comfort Inn - Airport - Little Rock       3200 Bankhead                                 Little Rock        AR     72206
 72        Talla Villa Apartments                    925 East Magnolia Drive                       Tallahassee        FL     32301
 76        Garden Breeze Apartments                  415 South Mount Vernon Ave.                   San Bernadino      CA     92410
 74        Huntington Office Center                  900 Walt Whitman Road                         Melville           NY     11747
 75        Highland Club Apartments                  Ponce de Leon Ave & Frederica St.             Atlanta            GA     30306
 78        Donna/Ventura                             19000-19030 Ventura Blvd.                     Tarzana            CA     91356
 80        Fox Valley Apartments                     513 Valley Avenue                             Birmingham         AL     35209
 79        Morris Creek Apartments                   982-B John Rolfe Drive                        Smithfield         VA     23430
 83        Comfort Inn - Oklahoma City               4017 N. W. 39th Expressway                    Oklahoma City      OK     73112
 81        North Hills Tropicana Apartments          15015 Parthenia Street                        North Hills        CA     91343
 85        Deer Park Apartments                      87 Ruby Road                                  Willington         CT     06279
 87        Fallbrook/Saticoy                         7606 Fallbrook Ave.                           Canoga Park        CA     91304
 88        Summit Grove Apartments                   2326-2340 Lawrenceville Highway               DeKalb County      GA     30033
 90        Shoppers Landing                          15 Main Street                                Freeport           ME     04032

<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
                                                                Remaining
Control #    Cut-off Date       Monthly          Gross     -------------------    Maturity        Ground          Ongoing
               Balance          Payment          Rate       Term       Amort        Date          Lease           Reserves
- -------------------------------------------------------------------------------------------------------------------------------

 69           2,537,522.65      20,384.35        8.460       179        299         3/1/11          No        0
 55           2,478,301.89      18,024.77        7.900        83        359         3/1/03          No        200 per unit
 91           2,447,614.36      19,678.56        8.470        83        299         3/1/03          No        0
 56           2,442,874.58      19,794.15        8.540       117        297         1/1/06          No        0
 59           2,250,000.00      16,761.35        8.160       120        360         4/1/06          No        216 per unit
 64           2,246,815.13      20,884.87        9.440       239        239         3/1/16          No        4% of gross revenue
 57           2,242,831.85      17,336.07        7.980       117        297         1/1/06          No        0
 58           2,238,562.85      16,781.15        8.220       119        359         3/1/06          No        225 per unit
 63           2,200,000.00      16,589.77        8.290       120        360         4/1/06          No        200 per unit
 61           2,197,073.67      16,234.94        8.060       178        358         2/1/11          No        250 per unit
 60           2,196,989.50      16,020.30        7.920       118        358         2/1/06          No        275 per unit
 62           2,158,523.99      15,714.01        7.910       119        359         3/1/06          No        225 per unit
 65           1,997,941.04      15,608.96        8.130       119        299         3/1/06          No        250 per unit
 67           1,900,568.90      14,500.35        8.210        57        333         1/1/01          No        350/unit & .34/sf
 68           1,895,912.37      14,513.79        7.880       118        298         2/1/06          No        251 per unit
 71           1,877,250.76      13,261.29        7.590        58        358         2/1/01          No        250 per unit
 73           1,867,353.02      17,357.65        9.440       239        239         3/1/16          No        4% of gross revenue
 72           1,840,538.01      15,497.18        8.020       237        237         1/1/16          No        250 per unit
 76           1,798,734.69      12,920.31        7.770        59        359         3/1/01          No        378 per unit
 74           1,794,950.87      14,810.82        8.760       117        297         1/1/06          No        0
 75           1,793,799.12      14,955.26        7.910       238        238         2/1/16          No        250 per unit
 78           1,755,207.64      14,697.61        8.940       117        297         1/1/06          No        0
 80           1,598,387.44      12,625.90        8.260       119        299         3/1/06          No        300 per unit
 79           1,591,967.11      13,552.82        8.170       237        237         1/1/16          No        250 per unit
 83           1,497,876.75      13,923.25        9.440       239        239         3/1/16          No        4% of gross revenue
 81           1,497,033.39      11,132.21        8.120       117        357         1/1/06          No        250 per unit
 85           1,277,685.85       9,896.57        8.560        57        357         1/1/01          No        250 per unit
 87           1,106,771.75       8,967.96        8.540       117        297         1/1/06          No        0
 88             998,386.98       8,621.35        8.410       239        239         3/1/16          No        250 per unit
 90             748,657.04       6,293.97        9.000        82        298         2/1/03          No        0


Totals/Wtg.
Averages:   --------------   ------------       -----        ---        ---
74 Loans    347,522,166.35   2,674,735.85       8.177        114        326


- ------------------------------------------------------------------
Control #       Servicing       Subserv      Strip     Subservicer
                  Fees            Fee
- ------------------------------------------------------------------

 69              0.0775         0.0550                    CB
 55              0.0775         0.0550                    CB
 91              0.0775         0.0550                    CB
 56              0.0775         0.0550                    CB
 59              0.0775         0.0550                    CB
 64              0.0775         0.0550                    CB
 57              0.0775         0.0550                    GE
 58              0.0775         0.0550                    CB
 63              0.0775         0.0550                    GE
 61              0.0775         0.0550                    GE
 60              0.0775         0.0550                    GE
 62              0.0775         0.0550                    CB
 65              0.0775         0.0550                    GE
 67              0.0775         0.0550                    CB
 68              0.0775         0.0550                    CB
 71              0.0775         0.0550                    CB
 73              0.0775         0.0550                    CB
 72              0.0775         0.0550                    GE
 76              0.0775         0.0550                    CB
 74              0.0775         0.0550                    GE
 75              0.0775         0.0550                    GE
 78              0.0775         0.0550                    CB
 80              0.0775         0.0550                    GE
 79              0.0775         0.0550                    GE
 83              0.0775         0.0550                    CB
 81              0.0775         0.0550                    CB
 85              0.0775         0.0550                    CB
 87              0.0775         0.0550                    CB
 88              0.0775         0.0550                    CB
 90              0.0775         0.0550                    CB

</TABLE>

Note:
"Servicing Fees" includes Master Servicing Fee and Trustee Fee


<PAGE>




<PAGE>

                                                                  Execution Copy


                        MORTGAGE LOAN PURCHASE AGREEMENT


        Mortgage  Loan  Purchase  Agreement,  dated  as of April  1,  1996  (the
"Agreement"), between First Union National Bank of North Carolina (the "Seller")
and Merrill Lynch Mortgage Investors, Inc. (the "Purchaser").

        The Seller intends to sell and the Purchaser intends to purchase certain
multifamily  and commercial  mortgage  loans (the "Mortgage  Loans") as provided
herein.  The Purchaser intends to deposit them,  together with the MLMC Mortgage
Loans (as defined below),  into a trust fund (the "Trust Fund"),  the beneficial
ownership of which will be evidenced by multiple  classes  (each,  a "Class") of
mortgage  pass-through  certificates  (the  "Certificates").  One or more  "real
estate  mortgage  investment  conduit"  ("REMIC")  elections  will be made  with
respect to the Trust Fund.  The Trust Fund will be created and the  Certificates
will be issued  pursuant to a Pooling and Servicing  Agreement (the "Pooling and
Servicing Agreement"), dated as of April 1, 1996 (the "Cut-off Date"), among the
Purchaser  as  depositor,  GE Capital  Asset  Management  Corporation  as master
servicer (in such  capacity,  the "Master  Servicer"),  GE Capital Realty Group,
Inc. as special servicer (in such capacity,  the "Special Servicer") and Bankers
Trust Company of California, N.A. as trustee (the "Trustee").  Concurrently with
the purchase of Mortgage  Loans pursuant to this  Agreement,  the Purchaser will
also purchase  multifamily and commercial  mortgage loans pursuant to a Mortgage
Loan  Purchase  Agreement,  dated as of  April 1,  1996  between  Merrill  Lynch
Mortgage Capital Inc.  ("MLMC") and the Purchaser (the "MLMC  Agreement").  Such
mortgage loans (the "MLMC  Mortgage  Loans") will likewise be deposited into the
Trust Fund.  Capitalized  terms used but not defined  herein have the respective
meanings set forth in the Pooling and Servicing Agreement.

        Now,  therefore,  in  consideration  of  the  premises  and  the  mutual
agreements set forth herein, the parties agree as follows:

        SECTION 1. Agreement to Purchase.

        (a) The Seller agrees to sell, and the Purchaser agrees to purchase, the
Mortgage Loans identified on the schedule (the "Mortgage Loan Schedule") annexed
hereto as Exhibit A,  excluding the Master  Servicer  Strip on Mortgage Loan No.
124,  which has been retained by the entity from which the Seller  acquired such
Mortgage  Loans,  shall  not be  part  of  REMIC  I or  REMIC  II and  shall  be
distributed  pursuant  to  Section  3.05(a)(xv)  of the  Pooling  and  Servicing
Agreement.  The  Mortgage  Loan  Schedule  may be amended to reflect  the actual
Mortgage  Loans  accepted by the  Purchaser pursuant to  the terms hereof.  (The





<PAGE>
<PAGE>

Loans identified  on the Mortgage Loan Schedule shall hereinafter be referred to
as the "First Union Mortgage Loans.") The First Union  Mortgage  Loans will have
an aggregate  principal  balance of  $299,697,293 (the "First Union Balance") as
of  the  close  of  business  on  the  Cut-off  Date, after giving effect to any
payments  due  before such date whether or not received. The First Union Balance
and  the  MLMC  Balance  (as  defined  in  the MLMC Agreement) together equal an
aggregate  principal  balance (the "Initial Pool Balance") of $647,219,459.  The
purchase and sale of the First Union Mortgage Loans shall take place on April 1,
1996  or  such  other date as shall be mutually acceptable to the parties hereto
(the "Closing Date"). The consideration for the First Union Mortgage Loans shall
consist  of (A) a cash amount equal to 98.79% of the aggregate principal balance
of the First Union Mortgage Loans, plus (B) interest accrued on each First Union
Mortgage  Loan  at  the  related  Net  Mortgage  Rate,  for  the period from and
including the Cut-off Date up to but not including the Closing Date,  which cash
amount  shall  be  paid  to  the  Seller  or  its  designee  by wire transfer in
immediately available funds on the Closing Date.

        The Purchaser  will assign to the Trustee,  all of its right,  title and
interest in and to the First Union Mortgage Loans.

        SECTION 2. Conveyance of Mortgage Loans.

        (a)  Effective  as of the Closing  Date,  subject only to receipt of the
purchase  price  referred to in Section 1 hereof,  the Seller does hereby  sell,
transfer,  assign,  set over and  otherwise  convey  to the  Purchaser,  without
recourse,  all the right,  title and  interest of the Seller in and to the First
Union Mortgage  Loans  identified on the Mortgage Loan Schedule as of such date.
The  Mortgage  Loan  Schedule,  as it  may  be  amended,  shall  conform  to the
requirements  set  forth  in  this  Agreement  and  the  Pooling  and  Servicing
Agreement.

        (b) The  Purchaser  or its  assignee  shall be  entitled  to receive all
scheduled payments of principal and interest due after the Cut-off Date, and all
other  recoveries  of principal  and interest  collected  after the Cut-off Date
(other than in respect of  principal  and  interest on the First Union  Mortgage
Loans due on or before the Cut-off  Date).  All scheduled  payments of principal
and interest due on or before the Cut-off Date but  collected  after the Cut-off
Date,  and  recoveries  of  principal  and  interest  collected on or before the
Cut-off  Date (only in respect of  principal  and  interest  on the First  Union
Mortgage  Loans due on or before  the  Cut-off  Date),  shall  belong to, and be
promptly remitted to, the Seller.

        (c) The Seller hereby  represents and warrants that it has, on behalf of
the Purchaser, delivered to the Trustee, the documents and instruments specified
below with respect to each First Union  Mortgage Loan (each a "Mortgage  File").
All  Mortgage  


                                      -2-


<PAGE>
<PAGE>

Files so delivered will be held by the Trustee in escrow at all times prior to
the Closing Date. Each Mortgage File shall, except as otherwise disclosed on
Exhibit B hereto, contain the following documents:

        (i)     the original executed Mortgage Note, endorsed (without recourse,
                representation or warranty,  express or implied) to the order of
                Bankers  Trust Company of  California,  N.A., as trustee for the
                registered  holders of Merrill Lynch Mortgage  Investors,  Inc.,
                Mortgage Pass-Through Certificates, Series 1996-C1;

        (ii)    an  original  or copy  of the  Mortgage  and of any  intervening
                assignments  thereof,  in each case with  evidence of  recording
                indicated thereon;

        (iii)   an original or copy of any related  Assignment  of Leases  (with
                recording  information  indicated  thereon),  if such  item is a
                document separate from the Mortgage;

        (iv)    an original  executed  assignment of the  Mortgage,  any related
                Assignment  of Leases (if such item is a document  separate from
                the Mortgage),  and any other recorded  document relating to the
                Mortgage Loan otherwise  included in the Mortgage File, in favor
                of Bankers Trust Company of California, N.A., as trustee for the
                registered  holders of Merrill Lynch Mortgage  Investors,  Inc.,
                Mortgage   Pass-Through   Certificates,   Series   1996-C1,   in
                recordable form;

        (v)     an original  assignment of all unrecorded  documents relating to
                the  Mortgage   Loan  in  favor  of  Bankers  Trust  Company  of
                California,  N.A.,  as  trustee  for the  registered  holders of
                Merrill Lynch Mortgage Investors,  Inc.,  Mortgage  Pass-Through
                Certificates, Series 1996-C1;

        (vi)    originals or copies of any written  modification  agreements  in
                those  instances where the terms or provision of the Mortgage or
                Mortgage Note have been modified;

        (vii)   the original or a copy of the policy or  certificate of lender's
                title  insurance  issued on the date of the  origination of such
                Mortgage  Loan,  or,  if such  policy  has not been  issued,  an
                irrevocable,  binding  commitment to issue such title  insurance
                policy; and



                                      -3-


<PAGE>
<PAGE>

        (viii)  filed copies of any prior UCC  Financing  Statements in favor of
                the originator of such Mortgage Loan or in favor of any assignee
                prior to the  Trustee  (but only to the  extent  the  Seller had
                possession of such UCC Financing Statements prior to the Closing
                Date) and, if there is an effective UCC  Financing  Statement in
                favor of the Seller on record with the applicable  public office
                for UCC Financing  Statements,  an original  UCC-2 or UCC-3,  as
                appropriate,  in favor of Bankers Trust  Company of  California,
                N.A.,  as trustee for the  registered  holders of Merrill  Lynch
                Mortgage Investors,  Inc., Mortgage  Pass-Through  Certificates,
                Series 1996-C1.

        (d) Within 30 days  following  the Closing  Date,  the  Purchaser  shall
submit or cause to be submitted for  recordation or filing,  as the case may be,
in the appropriate public office for real property records or Uniform Commercial
Code financing statements, as appropriate,  each assignment of Mortgage and each
assignment  of  Assignment  of Leases  referred  to in  clauses  (iv) and (v) of
subsection  (c) above and each UCC-2 and UCC-3 in favor of and  delivered to the
Trustee  constituting  part  of the  Mortgage  File.  If any  such  document  or
instrument  is lost or  returned  unrecorded  or  unfiled,  as the  case may be,
because of a defect therein, then the Seller shall prepare a substitute therefor
or cure such defect or cause such to be done, as the case may be, and the Seller
shall  deliver  such  substitute  or  corrected  document or  instrument  to the
Purchaser or its designee.

        (e) All documents necessary to the servicing of the First Union Mortgage
Loans and in the Seller's possession (the "Additional  Mortgage Loan Documents")
that are not  required to be  delivered  to the Trustee  shall be  delivered  or
caused to be delivered by the Seller to the Master Servicer.

        SECTION 3. Representations, Warranties and Covenants of Seller.

        (a) The Seller hereby  represents and warrants to and covenants with the
Purchaser, as of the date hereof, that:

                (i)  The  Seller  is  a  national  banking  association  validly
        existing  under the laws of the  United  States of  America  and is duly
        authorized  and qualified to transact any and all business  contemplated
        by  this  Agreement  and  possesses  all  requisite  authority,   power,
        licenses,  permits and  franchises to carry on its business as currently
        conducted by it and to execute,  deliver and comply with its obligations
        under the terms of this Agreement.

                (ii)  This  Agreement  has  been  duly and  validly  authorized,
        executed and  delivered by the Seller and,  


                                      -4-


<PAGE>
<PAGE>

        assuming due authorization, execution and delivery hereof by the
        Purchaser, constitutes a legal, valid and binding obligation of the
        Seller, enforceable against the Seller in accordance with its terms,
        except as such enforcement may be limited by bankruptcy, insolvency,
        reorganization, moratorium and other laws affecting the enforcement of
        creditors' rights in general, as they may be applied in the context of
        the insolvency of a National Banking Association, and by general equity
        principles (regardless of whether such enforcement is considered in a
        proceeding in equity or at law), or by public policy considerations
        underlying the securities laws, to the extent that such public policy
        considerations limit the enforceability of the provisions of this
        Agreement which purport to provide indemnification from liabilities
        under applicable securities laws.

                (iii) The execution and delivery of this Agreement by the Seller
        and the  Seller's  performance  and  compliance  with the  terms of this
        Agreement  will not (A) violate the Seller's  Articles of Association or
        By-Laws, (B) violate any law or regulation or any administrative  decree
        or order to which it is subject or (C) 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  contract,
        agreement  or other  instrument  to which the Seller is a party or which
        may be applicable to the Seller or any of its assets.

                (iv) The Seller is not in default  with  respect to any order or
        decree of any court or any order,  regulation  or demand of any federal,
        state,  municipal or other  governmental  agency or body,  which default
        might have consequences that would, in the Seller's  reasonable and good
        faith judgment, materially and adversely affect the condition (financial
        or  other)  or  operations  of the  Seller  or its  properties  or  have
        consequences  that would materially and adversely affect its performance
        hereunder.

                (v) The  Seller is not a party to or bound by any  agreement  or
        instrument or subject to any certificate of incorporation, bylaws or any
        other corporate  restriction or any judgment,  order, writ,  injunction,
        decree,  law or regulation  that would,  in the Seller's  reasonable and
        good faith judgment,  materially and adversely affect the ability of the
        Seller to perform its obligations  under this Agreement or that requires
        the consent of any third person to the  execution  of this  Agreement or
        the performance by the Seller of its obligations under this Agreement.

                (vi) No consent,  approval,  authorization or order of any court
        or governmental  agency or body is required for the execution,  delivery
        and  performance  by the Seller of or compliance by the Seller with this
        Agreement or 


                                      -5-


<PAGE>
<PAGE>

        the  consummation  of  the  transactions  contemplated by this Agreement
        and no bulk sale law applies to such transactions.

                (vii) No  litigation  is pending or, to the best of the Seller's
        knowledge,  threatened  against the Seller that would,  in the  Seller's
        good faith and  reasonable  judgment,  prohibit its  entering  into this
        Agreement  or  adversely  affect  the  performance  by the Seller of its
        obligations under this Agreement.

                (viii) Under generally accepted  accounting  principles ("GAAP")
        and for federal income tax purposes, the Seller will report the transfer
        of the First Union  Mortgage  Loans of the Seller to the  Purchaser as a
        sale of the First Union  Mortgage Loans to the Purchaser in exchange for
        consideration  consisting  of an amount  equal to the  Seller's pro rata
        portion of the proceeds of the sale of the Certificates by the Purchaser
        to the  Underwriters  (the  Seller's pro rata  portion to be  determined
        according to the percentage  that the First Union Balance  represents of
        the Initial Pool Balance) pursuant to the Underwriting Agreement,  dated
        as of March 29, 1996 (the "Underwriting  Agreement") and the Certificate
        Purchase  Agreement,  dated  as  of  March  29,  1996  (the "Certificate
        Purchase Agreement"). The consideration  received by the Seller upon the
        sale of the First Union Mortgage Loans to the Purchaser will  constitute
        reasonably  equivalent value and fair  consideration for the First Union
        Mortgage  Loans.  The Seller will be solvent at all relevant times prior
        to, and will not be rendered  insolvent  by, the sale of the First Union
        Mortgage  Loans to the  Purchaser.  The Seller is not  selling the First
        Union Mortgage  Loans to the Purchaser with any intent to hinder,  delay
        or defraud any of the creditors of the Seller.

                (ix)  Immediately  prior to the sale of the First Union Mortgage
        Loans to the Purchaser as herein contemplated, the Seller will have good
        title thereto and be the sole owner thereof, and such sale will transfer
        the First Union  Mortgage  Loans to the Purchaser  free and clear of any
        pledge, lien, encumbrance or security interest.

        (b) The Seller  hereby  represents  and  warrants for the benefit of the
Purchaser  and the Trustee for the  benefit of the  Certficateholders  as of the
Closing Date, with respect to each First Union Mortgage Loan, that:

                (i) The Seller has good and marketable title to, and is the sole
        owner and holder of, the Mortgage Loan.

                (ii) The Seller has full right and authority to sell, assign and
        transfer the Mortgage Loan.

                                      -6-


<PAGE>
<PAGE>

                (iii) The information  pertaining to the Mortgage Loan set forth
        in the  Mortgage  Loan  Schedule is true,  correct  and  complete in all
        material respects as of the Cut-off Date.

                (iv) The Mortgagor,  lessee and/or operator was in possession of
        all licenses,  permits,  and authorizations then required for use of the
        Mortgaged  Property  which were valid and in full force and effect as of
        the origination date.

                (v) The origination,  servicing and collection practices used by
        the  Seller  or any prior  holder of the Note have been in all  respects
        legal, proper and prudent and have met customary industry standards.

                (vi)  The  Seller  is  transferring  the  Mortgage  Loan  to the
        Purchaser  free and clear of any liens,  pledges,  charges and  security
        interests.

                (vii)  The  proceeds  of  the  Mortgage  Loan  have  been  fully
        disbursed and there is no requirement for future advances thereunder.

                (viii) The Mortgage Loan complied with all applicable  usury and
        disclosure laws as of the origination date.

                (ix) Each of the related  Mortgage  Note,  related  Mortgage and
        other agreements  executed in connection  therewith is the legal,  valid
        and binding obligation of the maker thereof (subject to any non-recourse
        provisions  contained  in  any  of  the  foregoing  agreements  and  any
        applicable  state  anti-deficiency  legislation),   enforceable  in  the
        applicable   state  in  accordance  with  its  terms,   except  as  such
        enforcement may be limited by bankruptcy, insolvency,  reorganization or
        other  similar laws  affecting  the  enforcement  of  creditors'  rights
        generally,  and by general  principles of equity  (regardless of whether
        such enforcement is considered in a proceeding in equity or at law), and
        there is no valid defense, counterclaim or right of offset or rescission
        available to the related  Mortgagor  with respect to such Mortgage Note,
        Mortgage or other agreements.

                (x) The Mortgage File  contains an  Assignment of Leases,  which
        creates,  in favor of the  holder of the  Note,  a valid  perfected  and
        enforceable  lien of the same priority as the related  Mortgage,  in the
        property and rights described therein;  provided that the enforceability
        of  such  lien  is  subject  to   applicable   bankruptcy,   insolvency,
        reorganization,  moratorium, and other laws affecting the enforcement of
        creditors'  rights  generally,  and by the  application  of the rules of
        equity.



                                      -7-


<PAGE>
<PAGE>

                (xi) Since the  origination  of the Mortgage  Loan, the terms of
        the related  Mortgage Note,  Mortgage and Security  Agreements  have not
        been  impaired,  waived,  modified,  altered,  satisfied,   canceled  or
        subordinated  by the Seller,  the originator or the servicer  thereof in
        any respect,  except,  in each of the  foregoing  instances,  by written
        instruments  that are a part of the related  Mortgage File,  recorded in
        the  applicable  public  recording  office if  necessary to maintain the
        priority of the lien of the related  Mortgage and  Security  Agreements,
        delivered to the Purchaser.

                (xii) The Mortgage Loan complies with the Seller's  underwriting
        policies  in  effect as of such  Mortgage  Loan's  origination  date (as
        applicable), and is on a form commonly used by the Seller.

                (xiii)  The  related   Mortgage  Note  is  not  secured  by  any
        collateral  that is not in the Trust Fund and each Mortgage Loan that is
        cross-collateralized  is  cross-collateralized  only with other mortgage
        loans sold pursuant to this Agreement.

                (xiv) The  assignment  of the  related  Mortgage  to the Trustee
        constitutes the legal, valid, binding and enforceable assignment of such
        Mortgage in accordance with its terms, except as such enforcement may be
        limited by bankruptcy, insolvency,  reorganization or other similar laws
        affecting the enforcement of creditors' rights generally, and by general
        principles  of  equity   (regardless  of  whether  such  enforcement  is
        considered in a proceeding in equity or at law).

                (xv) The  Mortgage  Loan is not a  participation  interest  in a
        mortgage  loan,  but is a whole loan, and the Seller does not own and is
        not entitled to own any equity interest in the Mortgagor.

                (xvi) The Mortgage Loan does not contain any terms providing for
        a contingent interest, or negative amortization.

                (xvii) The  related  Mortgage is a valid and  enforceable  first
        mortgage lien on the related Mortgaged Property.  Such lien has priority
        over  all  other  liens  and   encumbrances   (including   mechanics  or
        materialmen's  liens)  except for (A) the lien for  current  real estate
        taxes  and  assessments  not  yet  due and  payable  and (B)  covenants,
        conditions and restrictions,  rights of way, easements and other matters
        that are of public  record and are  referred to in the related  lender's
        title insurance  policy,  none of which  materially  interferes with the
        security intended to be provided by such Mortgage.



                                      -8-


<PAGE>
<PAGE>

                (xviii) The related  Mortgage  Note and  Mortgage do not require
        the  Mortgagee  thereof to release any portion of the related  Mortgaged
        Property  that would have a material  and adverse  affect on the related
        Mortgage Loan from the lien of the Mortgage  except upon payment in full
        of the Mortgage Loan.

                (xix) Prior to the Cut-off Date, there are no delinquent  taxes,
        assessments or other governmental  charges which would be a lien against
        the related Mortgage Property  affecting the related Mortgaged  Property
        or an escrow of funds in an amount sufficient to cover such payments has
        been established.

                (xx) All escrows, reserves, deposits and other payments relating
        to the Mortgage  Loan are under the control of the Seller or Servicer of
        such  Mortgage  Loan and all amounts  required  under the Mortgage  Loan
        Documents to be deposited by the related  Mortgagor have been deposited.
        All such  escrows,  reserves,  deposits  and  other  payments  have been
        conveyed by the Seller to the Trustee.

                (xxi) (A) Except for certain delinquent payments,  none of which
        was more than thirty  (30) days past the date when first due,  there was
        no material default, breach, violation or event of acceleration existing
        under the related Mortgage or the related Mortgage Note, and to the best
        knowledge of Seller,  no event  which,  with the passage of time or with
        notice and the expiration of any grace or cure period,  would constitute
        a material default,  breach, violation or event of acceleration occurred
        during the preceding  twelve  months;  and (B) the Seller has not waived
        any material default,  breach, violation or event of acceleration of any
        of the foregoing,  and, pursuant to the terms of the related Mortgage or
        the related  Mortgage  Note, no person or party other than the holder of
        such Mortgage  Note may declare any event of default or  accelerate  the
        related indebtedness under either of such Mortgage or Mortgage Note.

                (xxii) As of the date of  origination,  the Mortgage  Loan has a
        Debt Service  Coverage Ratio of at least 1.15 and a Loan-to-Value  Ratio
        of not more than 85.00%,  as calculated  as described in the  Prospectus
        Supplement.

                (xxiii) There is no proceeding known to the Seller to be pending
        or  threatened  in writing  for the total or partial  condemnation  of a
        material  part of the  related  Mortgaged  Property,  and the  Mortgaged
        Property  is free and clear of any  damage  that  would  materially  and
        adversely affect its value as security for the Mortgage Loan.



                                      -9-


<PAGE>
<PAGE>

                (xxiv)  Each  improvement  located  on or  forming  part  of the
        related Mortgaged  Property complies with applicable zoning  ordinances,
        or  constitutes a legal  non-conforming  use or structure or, if such an
        improvement does not so comply,  such non-compliance does not materially
        and adversely affect the value or operation of the Mortgaged Property.

                (xxv)  None of the  improvements  included  for the  purpose  of
        determining the appraised value of the related Mortgaged Property at the
        time  of the  origination  of the  Mortgage  Loan  lies  outside  of the
        boundaries  and  building  restriction  lines of the  related  Mortgaged
        Property,  except for certain immaterial encroachments therefrom, and no
        improvements  on  adjoining  properties  materially  encroach  upon  the
        related Mortgaged Property.

                (xxvi)  The  related  Mortgaged  Property  is covered by an ALTA
        lender's  title  insurance  policy or its  equivalent,  insuring for the
        benefit of the original  holder of the related Note,  its successors and
        assigns that the related Mortgage is a valid first mortgage lien on such
        Mortgaged Property in the original principal amount of the related Note,
        subject only to the exceptions stated therein, which do not and will not
        materially  and adversely  interfere with (1) the ability of the related
        Mortgagor  timely  to pay in full  the  principal  and  interest  on the
        related Mortgage Note, or (2) the use of such Mortgaged Property for the
        use  currently  being made  thereof,  or (3) the value of the  Mortgaged
        Property,  and such policy is freely  assignable to the trustee  without
        the  consent  of or any  notification  to the  insurer;  and such  title
        insurance  policy is in full force and  effect,  and no claims have been
        made thereunder.

                (xxvii) The related Mortgaged  Property is insured by a fire and
        extended perils insurance policy that provides coverage in an amount not
        less than the principal balance of the Mortgage Loan.

                (xxviii) The related  Mortgaged  Property is insured by business
        interruption or rent insurance, in an amount at least equal to 12 months
        of  operations  of such  Mortgaged  Property and  comprehensive  general
        liability   insurance  in  an  amount  not  less  than  $1  million  per
        occurrence.

                (xxix) The related Mortgaged  Property is not located in a flood
        hazard area as defined by the  Federal  Insurance  Administration  or is
        covered by flood hazard insurance.

                (xxx) The Mortgage Loan represents a "qualified mortgage" within
        the meaning of Section 860G(a)(3) of the Code. The Seller represents and
        warrants that, either as of 


                                      -10-


<PAGE>
<PAGE>

        the date of  origination  or the Closing Date,  the fair market value of
        the property  securing  the  Mortgage  Loan was not less than 80% of the
        "adjusted  issue price" (within the meaning of the REMIC  Provisions) of
        such Mortgage Loan.

                (xxxi) Prepayment Premiums and Yield Maintenance Charges payable
        with  respect  to the  Mortgage  Loan,  if  any,  constitute  "customary
        prepayment  penalties" within the meaning of Treasury regulation Section
        1.860G-1(b)(2).

                (xxxii) A Phase I Environmental Site Assessment was performed by
        or on  behalf  of the  Seller  with  respect  to the  related  Mortgaged
        Property.  Such Phase I  Environmental  Site  Assessment  was  performed
        within  six (6) months  (or 18 months  with  respect to three (3) of the
        Mortgaged Properties) prior to their respective dates of origination.  A
        report of such Phase I Environmental  Site Assessment has been delivered
        to the Purchaser,  and the Seller,  having made no  independent  inquiry
        other than reviewing  such report,  has no knowledge of any material and
        adverse  environmental  condition or circumstance  affecting the related
        Mortgaged  Property that was not disclosed in such report. To the extent
        any  such  condition  or  circumstance  was  disclosed,  there  has been
        escrowed a sufficient  amount of money to cure and remedy such condition
        or circumstance as recommended in the Phase I or Phase II  Environmental
        Site Assessment.

                (xxxiii) The Mortgage Loan contains a representation made by the
        Mortgagor in substance that it has not and will not use, cause or permit
        to exist on the related  Mortgaged  Property any hazardous  materials in
        any manner  that  violates  federal,  state or local  laws,  ordinances,
        regulations  or orders.  The Mortgage  Loan  requires that the Mortgagor
        will  defend  and hold the  holder of the  Mortgage  and its  successors
        and/or   assigns   harmless   from  and  against  any  and  all  losses,
        liabilities,  damages, injuries,  penalties, fines, expenses, and claims
        of any kind  whatsoever  (including  attorney's  fees and  costs)  paid,
        incurred,  or suffered by, or asserted against, any such party resulting
        from a breach of any  representation,  warranty or covenant  relating to
        environmental  matters given by the Mortgagor under the related Mortgage
        except for those resulting from gross  negligence or willful  misconduct
        by the holder of the  Mortgage.  To the best of the Seller's  knowledge,
        the Mortgaged  Property is in material  compliance  with all  applicable
        federal,  state and local laws pertaining to environmental  hazards, and
        no notice of violation of such laws have been issued by any governmental
        agency or authority, except as disclosed in environmental or engineering
        assessments,   including  Phase  I  Environmental  Site  Assessments  or
        additional   assessments   (including   Phase  II   Environmental   Site
        Assessments).



                                      -11-


<PAGE>
<PAGE>

                (xxxiv)  To  the  best  of the  knowledge  of  the  Seller,  the
        Mortgagor  is not a  debtor  in  any  state  or  federal  bankruptcy  or
        insolvency proceeding.

                (xxxv) No advance of funds has been made directly or indirectly,
        by the Seller to the  Mortgagor  other than  pursuant to the Note and no
        funds have been received  from any person other than such  Mortgagor for
        or on account of payments due on the Note.

                (xxxvi) The related Mortgage  prohibits any sale or transfer of,
        or further  pledge or lien on the related  Mortgaged  Property,  whether
        equal or  subordinate  to the lien of the related  Mortgage,  other than
        certain  non-foreclosable  liens fully  subordinated  to the lien of the
        Mortgage,  without  the  prior  written  consent  of the  holder of such
        Mortgage.  The related Mortgaged Property is not subject to any material
        subordinate  debt known to Seller  which is not  otherwise  subject to a
        standstill agreement.

                (xxxvii)  If the  related  Mortgaged  Property  is a  retail  or
        multifamily  property,  based  on  Mortgagor's  representations,  tenant
        estoppel  certificates and other documents  obtained by the Seller,  (i)
        the  information  contained  in the  related  schedule of leases or most
        recent  rent  roll,  as the case  may be,  is true  and  correct  in all
        material  respects,  (ii) all leases set forth therein are in full force
        and  effect,  and (iii) no  material  default  by the  Mortgagor  or the
        lessees has occurred under such leases, nor, to the best of the Seller's
        knowledge, is there any existing condition which, but for the passage of
        time or the  giving of  notice,  or both,  would  result  in a  material
        default under the terms of such lease.

                (xxxviii)  Any  related  assignment  of  leases  creates a valid
        first-priority  assignment  of or  security  interest  in the  right  to
        receive all payments due under the related  leases,  and no other person
        owns any  interest  therein  superior to or of equal  priority  with the
        interest created under such assignment.

                (xxxix) If the principal balance of the Mortgage Loan is greater
        than $2.5  million,  the related  Mortgagor  is a person,  other than an
        individual,  which is formed or  organized  solely  for the  purpose  of
        owning and  operating  the  Mortgaged  Property,  does not engage in any
        business unrelated to such property and its financing, does not have any
        assets  other than those  related to its interest in the property or its
        financing,  or any  indebtedness  other than as permitted by the related
        Mortgage and the other  Mortgage Loan  documents,  has its own books and
        records and accounts separate and apart from any other person, and holds
        itself out as being a legal  entity,  separate  and apart from any other
        person.



                                      -12-


<PAGE>
<PAGE>

                (xl) With respect to any Mortgage  Loan that is secured in whole
        or in part by the  interest  of a Mortgagor  as a lessee  under a Ground
        Lease but not by the related Fee Interest:

                (A) Such Ground Lease or a  memorandum  thereof has been or will
        be duly  recorded  and such Ground  Lease  permits  the  interest of the
        lessee thereunder to be encumbered by the related Mortgage;

                (B) The Mortgagor's  interest in such Ground Lease is assignable
        to the Trustee without the consent of the lessor  thereunder (or, if any
        such  consent is  required,  it has been  obtained  prior to the Closing
        Date) and, in the event that it is so assigned, is further assignable by
        the Trustee and its  successors  without a need to obtain the consent of
        such lessor;

                (C) Such Ground Lease may not be amended, modified,  canceled or
        terminated  without the prior  written  consent of the Ground Lessee and
        that any such action  without  such consent is not binding on the Ground
        Lessee, its successors or assigns.

                (D) Unless  otherwise  disclosed  to the  Purchaser,  the Ground
        Lease does not permit any  increase in the amount of rent payable by the
        Ground Lessee thereunder during the term of the mortgage loan.

                (E) To the best of the Seller's knowledge,  at the Closing Date,
        such  Ground  Lease is in full  force  and  effect  and no  default  has
        occurred under such Ground Lease;

                (F) Such Ground  Lease  requires the lessor  thereunder  to give
        notice of any  default by the lessee to the  mortgagee;  and such Ground
        Lease,  or an estoppel or consent letter  received by the mortgagee from
        the lessor,  further provides that no notice of termination  given under
        such Ground Lease is effective  against the mortgagee  unless a copy has
        been  delivered to the mortgagee in the manner  described in such Ground
        Lease or estoppel or consent letter;

                (G) Except as indicated in the related title insurance policy or
        opinion of title,  the ground  lessee's  interest in the Ground Lease is
        not  subject  to any  liens or  encumbrances  superior  to,  or of equal
        priority  with,  the related  mortgage,  other than the  related  ground
        lessor's related fee interest.

                (H)  A  mortgagee   is   permitted  a   reasonable   opportunity
        (including,  where necessary,  sufficient time to gain possession of the
        interest  of the lessee  under such  


                                      -13-


<PAGE>
<PAGE>

        Ground  Lease) to cure any default  under such Ground  Lease  before the
        lessor thereunder may terminate such Ground Lease; and

                (I) Such  Ground  Lease  has an  original  term  (including  any
        extension options set forth therein) that extends not less than 10 years
        beyond the Maturity Date of the related Mortgage Loan.

                (J)  Under  the  terms  of such  Ground  Lease  and the  related
        Mortgage,  taken together,  any related insurance proceeds other than in
        respect  to a total  or  substantially  total  loss or  taking,  will be
        applied  either  to the  repair  or  restoration  of all or  part of the
        related  Mortgaged  Property,  with the lessee's  mortgagee or a trustee
        appointed by it having the right to hold and disburse  such  proceeds as
        the  repair  or  restoration  progresses,  or  to  the  payment  of  the
        outstanding  principal  balance of the Mortgage  Loan  together with any
        accrued interest thereon; and

                (K) Such  Ground  Lease  does not  impose  any  restrictions  on
        subletting  which  would be viewed  as  commercially  unreasonable  by a
        prudent  commercial  mortgage  lender;  and such Ground Lease contains a
        covenant that the lessor thereunder is not permitted,  in the absence of
        an  uncured  default,  to  disturb  the  possession,  interest  or quiet
        enjoyment of any subtenant of the lessee, or in any manner,  which would
        adversely affect the security provided by the related Mortgage.

                (xli) With respect to any Mortgage Loan that is secured in whole
        or in part by a Mortgage  Property  which is operated  as a  residential
        health care facility (a "Facility");

                (A) All governmental licenses, permits, regulatory agreements or
        other  approvals or  agreements  necessary or desirable  for the use and
        operation of each Facility as intended are held by the related Mortgagor
        or  the  operator  of  the  Facility,  which  is  affiliated  with  such
        Mortgagor,  and  are  in  full  force  and  effect,  including,  without
        limitation,  a valid certificate of need ("CON") or similar certificate,
        license,  or approval issued by the applicable  department of health for
        the  requisite  number  of beds,  and  approved  provider  status in any
        approved provider payment program (collectively, the "Licenses").

                (B) The Licenses (a) may not be, and have not been,  transferred
        to any location  other than the  Facility;  (b) have not been pledged as
        collateral security for any other loan or indebtedness; and (c) are held
        free from  restrictions or known conflicts which would materially impair
        the  use  or  operation  of  the  Facility  as  intended,  and  are  not
        provisional, probationary or restricted in any way.



                                      -14-


<PAGE>
<PAGE>

                (C) As of the date of  origination  of the  Mortgage  Loan,  the
        Facility has not received a "Level A" (or equivalent) violation,  and no
        statement  of  charges  or   deficiencies   has  been  made  or  penalty
        enforcement  action  has  been  undertaken  against  the  Facility,  its
        operator  or  the   Mortgagor  or  against  any  officer,   director  or
        stockholder of such operator or the Mortgagor by any governmental agency
        during the last three calendar years,  and there have been no violations
        over the past three  years which have  threatened  the  Facility's,  the
        operator's  or  the  Mortgagor's   certification  for  participation  in
        Medicare or Medicaid or the other third-party payors' programs,  if such
        Facility  relied on any such programs for a  substantial  portion of its
        revenues at the time of origination of the Mortgage Loan.

        (c) If the Seller  receives notice of a Document Defect or a Breach (the
"Defect/Breach  Notice"), then the Seller shall within 90 days after its receipt
of the Defect/Breach Notice (i) cure such Document Defect or Breach, as the case
may be, in all material respects,  which shall include payment of losses and any
Additional  Trust Fund Expenses  associated  therewith,  or (ii)  repurchase the
affected First Union Mortgage Loan (or the related mortgaged  property) from the
Trustee at a price equal to the Purchase Price; provided,  however, that if such
Document  Defect or Breach is capable of being  cured but not within such 90-day
period and the Seller has commenced and is diligently  proceeding  with the cure
of such Document  Defect or Breach within such 90-day  period,  the Seller shall
have an additional 90 days to complete such cure;  and provided,  further,  that
with respect to such additional 90-day period the Seller shall have delivered an
Officer's  Certificate  to the Trustee  setting  forth the reason such  Document
Defect or Breach is not capable of being cured within the initial  90-day period
and what actions the Seller is pursuing in connection  with the cure thereof and
stating  that the Seller  anticipates  that such breach will be cured within the
additional  90-day  period.  Notwithstanding  the  foregoing,  the delivery of a
commitment to issue a policy of lender's title insurance in lieu of the delivery
of the actual  policy of lender's  title  insurance  shall not be  considered  a
Document  Defect with  respect to any  Mortgage  File if such  actual  policy of
insurance  is  delivered  to the Trustee or a Custodian  on its behalf not later
than the 90th day following the Closing Date.

        SECTION 4. Representations and Warranties of the Purchaser.  In order to
induce the Seller to enter into this Agreement,  the Purchaser hereby represents
and warrants for the benefit of the Seller as of the date hereof that:

        (a) The Purchaser is a corporation duly organized,  validly existing and
in good standing under the laws of the State of Delaware.  The Purchaser has the
full  corporate  power and  authority and legal right to acquire the First Union
Mortgage 

                                      -15-


<PAGE>
<PAGE>

Loans from the Seller and to  transfer  the First  Union  Mortgage  Loans to the
Trustee.

        (b) This  Agreement has been duly and validly  authorized,  executed and
delivered by the Purchaser,  all requisite  action by the Purchaser's  directors
and officers  has been taken in  connection  therewith,  and  (assuming  the due
authorization,  execution  and  delivery  hereof by the Seller)  this  Agreement
constitutes the valid, legal and binding agreement of the Purchaser, enforceable
against the Purchaser in accordance with its terms,  except as such  enforcement
may be limited by (A) laws relating to bankruptcy,  insolvency,  reorganization,
receivership  or moratorium,  (B) other laws relating to or affecting the rights
of creditors generally,  or (C) general equity principles (regardless of whether
such enforcement is considered in a proceeding in equity or at law).

        (c) Except as may be required  under  federal or state  securities  laws
(and will be obtained on a timely basis), no consent, approval, authorization or
order of, registration or filing with, or notice to, any governmental  authority
or court, is required,  under federal or state law, for the execution,  delivery
and  performance  by the Purchaser of or  compliance by the Purchaser  with this
Agreement,  or the consummation by the Purchaser of any transaction described in
this Agreement.

        (d) None of the  acquisition  of the First Union  Mortgage  Loans by the
Purchaser,  the transfer of the First Union Mortgage  Loans to the Trustee,  and
the  execution,  delivery or performance of this Agreement and by the Purchaser,
conflicts  or will  conflict  with,  results  or will  result in a breach of, or
constitutes or will  constitute a default under (A) any term or provision of the
Purchaser's  Articles of Incorporation  or Bylaws,  (B) any term or provision of
any  material  agreement,  contract,  instrument  or  indenture,  to  which  the
Purchaser is a party or by which the Purchaser is bound,  or (C) any law,  rule,
regulation,  order,  judgment,  writ,  injunction  or  decree  of any  court  or
governmental authority having jurisdiction over the Purchaser or its assets.

        (e) Under  generally  accepted  accounting  principles  ("GAAP") and for
federal income tax purposes, the Purchaser will report the transfer of the First
Union Mortgage Loans by the Seller to the Purchaser as a sale of the First Union
Mortgage Loans to the Purchaser in exchange for  consideration  consisting of an
amount equal to the Seller's pro rata portion of the proceeds of the sale of the
Certificates by the Purchaser to the Underwriters (the Seller's pro rata portion
to be  determined  according  to the  percentage  that the First  Union  Balance
represents of the Initial Pool Balance)  pursuant to the Underwriting  Agreement
and the Certificate Purchase Agreement.

        SECTION 5. Closing.  The closing of the sale of the Mortgage  Loans (the
"Closing")  shall  be held at the  offices  of 


                                      -16-


<PAGE>
<PAGE>

Willkie Farr & Gallagher,  One Citicorp Center,  153 East 53rd Street, New York,
New York 10022 at 10:00 A.M., New York time, on the Closing Date.

        The Closing shall be subject to each of the following conditions:

        (a) All of the representations and warranties of the Seller set forth in
Sections 3(a),  3(b) and 3(c) of this  Agreement and all of the  representations
and warranties of the Purchaser set forth in Section 4 of this  Agreement  shall
be true and correct in all material respects as of the Closing Date;

        (b) All documents specified in Section 6 of this Agreement (the "Closing
Documents"),  in such forms as are agreed upon and  acceptable to the Purchaser,
shall be duly executed and delivered by all signatories as required  pursuant to
the respective terms thereof;

        (c) The Seller shall have  delivered  and released to the  Custodian and
the Master  Servicer,  respectively,  all documents  represented to have been or
required to be  delivered  to the Trustee  and the Master  Servicer  pursuant to
Section 2 of this Agreement;

        (d) All other  terms and  conditions  of this  Agreement  required to be
complied  with on or before the Closing Date shall have been  complied  with and
the Seller  shall have the ability to comply with all terms and  conditions  and
perform all duties and  obligations  required to be complied  with or  performed
after the Closing Date; and

        (e) The Seller  shall have paid all fees and  expenses  payable by it to
the Purchaser or otherwise pursuant to this Agreement.

        Both parties agree to use their best efforts to perform their respective
obligations hereunder in a manner that will enable the Purchaser to purchase the
First Union Mortgage Loans on the Closing Date.

        SECTION 6. Closing Documents. The Closing Documents shall consist of the
following:

        (a) This Agreement duly executed by the Purchaser and the Seller;

        (b) A Certificate of the Seller,  executed by a duly authorized  officer
of the Seller and dated the Closing  Date,  and upon which the Purchaser and the
Underwriters  may  rely,  to  the  effect  that:  (1)  the  representations  and
warranties of the Seller in this  Agreement are true and correct in all material
respects at and as of the  Closing  Date with the same effect as if made on such
date; and (ii) the Seller has, in all material 


                                      -17-


<PAGE>
<PAGE>

respects,  complied with all the  agreements and satisfied all the conditions on
its part that are required  under this Agreement to be performed or satisfied at
or prior to the date hereof;

        (c) An Officer's  Certificate  from an officer of the Seller,  in his or
her  individual  capacity,  dated the Closing Date, and upon which the Purchaser
may  rely,  to  the  effect  that  each   individual   who,  as  an  officer  or
representative  of the Seller,  signed this  Agreement or any other  document or
certificate  delivered  on or before the  Closing  Date in  connection  with the
transactions  contemplated  herein,  was at the respective times of such signing
and  delivery,  and  is as of the  Closing  Date,  duly  elected  or  appointed,
qualified and acting as such officer or  representative,  and the  signatures of
such persons  appearing on such  documents  and  certificates  are their genuine
signatures;

        (d) An Officer's  Certificate  from an officer of the Seller,  in his or
her  individual  capacity,  dated the Closing Date, and upon which the Purchaser
and the Underwriters may rely, to the effect that (i) such officer has carefully
examined the Prospectus (as defined in the  Underwriting  Agreement) and nothing
has come to his attention that would lead him to believe that the Prospectus, as
of the  date  of the  Prospectus  Supplement  (as  defined  in the  Underwriting
Agreement) or as of the Closing Date,  included or includes any untrue statement
of a  material  fact or  omitted  or omits  to state  therein  a  material  fact
necessary in order to make the statements therein, in light of the circumstances
under which they were made, not  misleading,  and (ii) such officer has examined
the Memorandum (as defined in the  Certificate  Purchase  Agreement) and nothing
has come to his attention that would lead him to believe that the Memorandum, as
of the date thereof or as of the Closing  Date,  included or includes any untrue
statement  of a material  fact or  omitted or omits to state  therein a material
fact  necessary  in order to make the  statements  therein,  in the light of the
circumstances under which they were made, not misleading.

        (e) The  resolutions  of the requisite loan  committee  authorizing  the
Seller's  entering into the  transactions  contemplated by this  Agreement,  the
articles of  association  and by-laws of the Seller,  and a certificate  of good
standing of the Seller issued by the Office of the  Comptroller  of the Currency
of the United States not earlier than sixty (60) days prior to the Closing Date;

        (f) A written opinion of Paul C. Hurdle, III, counsel for the Seller, in
form  and  substance  acceptable  to the  Purchaser  and its  counsel,  with any
modifications  required  by the rating  agencies  identified  in the  Prospectus
Supplement (the "Rating Agencies"),  dated the Closing Date and addressed to the
Purchaser, the Underwriters and each of the Rating Agencies,  together with such
other written opinions as may be required by the Rating Agencies; and



                                      -18-


<PAGE>
<PAGE>

        (g) Such further  certificates,  opinions and documents as the Purchaser
may reasonably request.

        SECTION 7. Indemnification.

        (a) The Seller agrees to indemnify and hold harmless the Purchaser,  the
Underwriters,  their respective officers and directors, and each person, if any,
who controls  the  Purchaser  or the  Underwriters  within the meaning of either
Section 15 of the  Securities  Act of 1933 (the "1933 Act") or Section 20 of the
Securities  Exchange Act of 1934 (the "1934  Act"),  against any and all losses,
claims,  damages or liabilities,  joint or several, to which they or any of them
may become  subject  under the 1933 Act, the 1934 Act or other  federal or state
statutory law or regulation, at common law or otherwise, insofar as such losses,
claims,  damages or liabilities (or actions in respect  thereof) arise out of or
are  based in whole or in part  upon any  untrue  statement  or  alleged  untrue
statement of a material  fact  contained  in the  Prospectus,  in any  amendment
thereof or supplement thereto, the Private Placement  Memorandum,  Computational
Materials or ABS Term Sheets  distributed by either  Underwriter or arise out of
or are based upon any omission or alleged  omission to state  therein a material
fact required to be stated therein or necessary to make the statements  therein,
in the light of the circumstances in which they were made, not misleading, which
untrue statement or alleged untrue statement or omission or alleged omission was
made in reliance upon any  information  furnished to the Purchaser by the Seller
or approved by the Seller,  or upon any document  delivered to the  Purchaser by
the  Seller,  or  upon  any of the  representations,  warranties,  covenants  or
agreements  of the  Seller as set  forth in this  Agreement  (collectively,  the
"Seller's Information"),  it being acknowledged that the statements set forth in
the Prospectus  Supplement under the caption  "Description of the Mortgage Pool"
or elsewhere in the Prospectus Supplement with respect to the subjects discussed
under  such  caption  and  statements  in  the  Private  Placement   Memorandum,
Computational  Materials and ABS Term Sheet,  to the extent relating to or based
(in whole or in part) on information  relating to the First Union Mortgage Loans
or the Seller,  are to be the only statements made in reliance upon  information
furnished  or  approved  by the  Seller,  or  upon  documents  delivered  to the
Purchaser  by the  Seller,  or  upon  any of  the  representations,  warranties,
covenants or agreements of the Seller as set forth in this Agreement. The Seller
further agrees to indemnify and hold harmless the Purchaser,  the  Underwriters,
their respective  officers and directors,  and each person, if any, who controls
the Purchaser or the Underwriters within the meaning of either Section 15 of the
1933 Act or  Section  20 of the 1934 Act,  to the same  extent as the  foregoing
indemnity with reference to the inclusion of information substantially identical
to that  included in the  Prospectus  Supplement  with  respect to the  Seller's
Information  in the Memorandum or any amendment  thereof or supplement  thereto.
This 

                                      -19-


<PAGE>
<PAGE>

indemnity  agreement  will be in addition to any liability  which the Seller may
otherwise have.

        (b) Promptly  after  receipt by any person  entitled to  indemnification
under this Section 7 (an  "indemnified  party") of notice of the commencement of
any action,  such indemnified party will, if a claim in respect thereof is to be
made against the Seller (the "indemnifying  party") under this Section 7, notify
the indemnifying party in writing of the commencement  thereof; but the omission
so to notify the indemnifying  party will not relieve it from any liability that
it may have to any  indemnified  party  otherwise  than under this Section 7. In
case any such action is brought  against any  indemnified  party and it notifies
the indemnifying party of the commencement  thereof, the indemnifying party will
be  entitled  to  participate  therein,  and to the extent  that it may elect by
written notice  delivered to the indemnified  party promptly after receiving the
aforesaid  notice from such  indemnified  party, to assume the defense  thereof,
with counsel satisfactory to such indemnified party; provided,  however, that if
the  defendants in any such action  include both the  indemnified  party and the
indemnifying  party and the  indemnified  party or parties shall have reasonably
concluded that there may be legal defenses  available to it or them and/or other
indemnified  parties that are different from or additional to those available to
the indemnifying party, the indemnified party or parties shall have the right to
select  separate  counsel  to  assert  such  legal  defenses  and  to  otherwise
participate in the defense of such action on behalf of such indemnified party or
parties.  Upon receipt of notice from the indemnifying party to such indemnified
party of its  election so to assume the  defense of such action and  approval by
the indemnified party of counsel,  the indemnifying party will not be liable for
any legal or other expenses  subsequently  incurred by such indemnified party in
connection with the defense thereof, unless (i) the indemnified party shall have
employed  separate counsel in connection with the assertion of legal defenses in
accordance  with the proviso to the  preceding  sentence  (it being  understood,
however,  that the  indemnifying  party shall not be liable for the  expenses of
more than one separate counsel, approved by the Purchaser,  representing all the
indemnified parties under Section 7(a) who are parties to such action), (ii) the
indemnifying  party  shall  not  have  employed  counsel   satisfactory  to  the
indemnified  party to represent the  indemnified  party within a reasonable time
after notice of commencement of the action or (iii) the  indemnifying  party has
authorized the employment of counsel for the indemnified party at the expense of
the  indemnifying  party; and except that, if clause (i) or (iii) is applicable,
such  liability  shall  only be in respect of the  counsel  referred  to in such
clause (i) or (iii).

        (c) If the indemnification provided for in this Section 7 is unavailable
to an indemnified  party under Section 7(a) hereof or insufficient in respect of
any  losses,  claims,  damages or  liabilities  referred  to  therein,  then the
indemnifying   


                                      -20-


<PAGE>
<PAGE>

party,  in lieu of  indemnifying  such  indemnified party,  shall contribute  to
the amount paid or payable by such indemnified party as a result of such losses,
claims,  damages or liabilities,  in  such  proportion  as  is   appropriate  to
reflect  the  relative  fault  of the  indemnified  and indemnifying  parties in
connection  with the  statements  or  omissions  which resulted in such  losses,
claims,  damages  or  liabilities,  as  well  as  any  other relevant  equitable
considerations.  The relative fault of the  indemnified and indemnifying parties
shall be determined by reference to, among other things, whether  the  untrue or
alleged untrue statement of a material fact or the omission or alleged  omission
to state a material  fact  relates to  information supplied by such parties.

        (d) The  Purchaser  and the  Seller  agree that it would not be just and
equitable if  contribution  pursuant to Section 7(c) were determined by pro rata
allocation  or by any other method of  allocation  that does not take account of
the considerations referred to in Section 7(c) above. The amount paid or payable
by an  indemnified  party  as a  result  of  the  losses,  claims,  damages  and
liabilities referred to in this Section 7 shall be deemed to include, subject to
the limitations set forth above, any legal or other expenses reasonably incurred
by such indemnified party in connection with investigating or defending any such
action or claim,  except  where the  indemnified  party is required to bear such
expenses pursuant to this Section 7, which expenses the indemnifying party shall
pay as and when incurred, at the request of the indemnified party, to the extent
that the indemnifying  party will be ultimately  obligated to pay such expenses.
If any expenses so paid by the indemnifying party are subsequently determined to
not be required to be borne by the indemnifying party hereunder,  the party that
received  such  payment  shall  promptly  refund the amount so paid to the party
which  made such  payment.  No person  guilty  of  fraudulent  misrepresentation
(within  the  meaning of Section  11(f) of the 1933 Act)  shall be  entitled  to
contribution   from  any  person   who  was  not   guilty  of  such   fraudulent
misrepresentation.

        (e) The indemnity and contribution  agreements contained in this Section
7 shall  remain  operative  and in full force and effect  regardless  of (i) any
termination of this Agreement, (ii) any investigation made by the Purchaser, the
Underwriters,  any of their  respective  directors  or  officers,  or any person
controlling  the  Purchaser or the  Underwriters,  and (iii)  acceptance  of and
payment for any of the Certificates.

        (f)  The  Underwriters   shall  be  third-party   beneficiaries  of  the
provisions of this Section 7.

        SECTION 8. Costs. The Seller shall pay (or shall reimburse the Purchaser
to the extent that the  Purchaser has paid) the Seller's pro rata portion of the
aggregate  of the  following  amounts  (the  Seller's  pro  rata  portion  to be
determined  according to the percentage that the First Union Balance 


                                      -21-


<PAGE>
<PAGE>

represents the Initial Pool Balance): (i) the costs and expenses of printing (or
otherwise  reproducing)  and delivering a preliminary  and final  Prospectus and
Memorandum  relating to the  Certificates;  (ii) the initial  fees,  costs,  and
expenses of the Trustee (including reasonable attorneys' fees); (iii) the filing
fee charged by the Securities and Exchange  Commission for  registration  of the
Certificates so registered; (iv) the fees charged by the Rating Agencies to rate
the  Certificates  so rated;  (v) the expense of  recording  any  assignment  of
Mortgage or  assignment of  Assignment  of Leases as  contemplated  by Section 2
hereof;  and  (vi) the  cost of  obtaining  a  "comfort  letter"  from a firm of
certified public accountants selected by the Purchaser with respect to numerical
information in respect of the First Union Mortgage Loans and the Seller included
in the  Prospectus  and  Memorandum.  All other costs and expenses in connection
with the  transactions  contemplated  hereunder  shall  be  borne  by the  party
incurring such expense.

        SECTION 9. Grant of a Security Interest. It is the express intent of the
parties  hereto that the  conveyance  of the First Union  Mortgage  Loans by the
Seller to the Purchaser as provided in Section 2 hereof be, and be construed as,
a sale of the First Union  Mortgage Loans by the Seller to the Purchaser and not
as a pledge of the First Union  Mortgage Loans by the Seller to the Purchaser to
secure a debt or other obligation of the Seller.  However,  if,  notwithstanding
the  aforementioned  intent of the parties,  the First Union  Mortgage Loans are
held to be  property of the Seller,  then,  (a) it is the express  intent of the
parties  that such  conveyance  be deemed a pledge of the First  Union  Mortgage
Loans by the Seller to the Purchaser to secure a debt or other obligation of the
Seller,  and (b) (i)  this  Agreement  shall  also be  deemed  to be a  security
agreement  within  the  meaning  of  Articles  8 and 9 of the New  York  Uniform
Commercial  Code; (ii) the conveyance  provided for in Section 2 hereof shall be
deemed to be a grant by the Seller to the  Purchaser  of a security  interest in
all of the Seller's right, title and interest in and to the First Union Mortgage
Loans,  and all amounts  payable to the holder of the First Union Mortgage Loans
in  accordance  with the terms  thereof,  and all  proceeds  of the  conversion,
voluntary or involuntary, of the foregoing into cash, instruments, securities or
other property,  including without limitation all amounts, other than investment
earnings,  from time to time held or invested in the  Certificate  Account,  the
Distribution Account or, if established, the REO Account (each as defined in the
Pooling  and  Servicing  Agreement)  whether  in the form of cash,  instruments,
securities  or other  property;  (iii)  the  assignment  to the  Trustee  of the
interest of the Purchaser as contemplated by Section 1 hereof shall be deemed to
be an assignment of any security interest created hereunder; (iv) the possession
by the  Trustee  or  any  of its  agents,  including,  without  limitation,  the
Custodian, of the Mortgage Notes, and such other items of property as constitute
instruments,  money, negotiable documents or chattel paper shall be deemed to be
"possession  by the secured  party" for  purposes  of  perfecting  the 


                                      -22-


<PAGE>
<PAGE>

security interest  pursuant to Section 9-305 of the New York Uniform  Commercial
Code; and (v)  notifications  to persons  (other than the Trustee)  holding such
property,  and  acknowledgments,  receipts or confirmations from persons holding
such property, shall be deemed notifications to, or acknowledgments, receipts or
confirmations from, financial intermediaries,  bailees or agents (as applicable)
of the secured party for the purpose of perfecting such security  interest under
applicable  law. The Seller and the Purchaser  shall,  to the extent  consistent
with this  Agreement,  take such actions as may be necessary to ensure that,  if
this  Agreement  were  deemed to create a security  interest  in the First Union
Mortgage  Loans,  such  security  interest  would be  deemed  to be a  perfected
security  interest of first priority under applicable law and will be maintained
as such  throughout  the term of this  Agreement  and the Pooling and  Servicing
Agreement.

        SECTION 10. Notices. All notices,  copies, requests,  consents,  demands
and other  communications  required hereunder shall be in writing and telecopied
or delivered to the  intended  recipient at the "Address for Notices"  specified
beneath its name on the signature  pages hereof or, as to either party,  at such
other address as shall be designated by such party in a notice  hereunder to the
other  party.  Except  as  otherwise  provided  in  this  Agreement,   all  such
communications  shall be  deemed to have been duly  given  when  transmitted  by
telecopier or  personally  delivered  or, in the case of a mailed  notice,  upon
receipt, in each case given or addressed as aforesaid.

        SECTION  11.  Representations,  Warranties  and  Agreements  to  Survive
Delivery.  All  representations,  warranties  and  agreements  contained in this
Agreement,  incorporated herein by reference or contained in the certificates of
officers of the Seller submitted pursuant hereto,  shall remain operative and in
full force and effect and shall  survive  delivery of the First  Union  Mortgage
Loans by the Seller to the Purchaser (and by the Purchaser to the Trustee).



                                      -23-


<PAGE>
<PAGE>

        SECTION  12.   Severability   of   Provisions.   Any  part,   provision,
representation,  warranty or covenant of this  Agreement  that is  prohibited or
which is held to be void or unenforceable  shall be ineffective to the extent of
such  prohibition  or  unenforceability   without   invalidating  the  remaining
provisions hereof. Any part, provision, representation,  warranty or covenant of
this  Agreement  that is  prohibited or  unenforceable  or is held to be void or
unenforceable in any particular jurisdiction shall, as to such jurisdiction,  be
ineffective  to the  extent  of such  prohibition  or  unenforceability  without
invalidating  the  remaining  provisions  hereof,  and any such  prohibition  or
unenforceability  in any particular  jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction.  To the extent permitted
by applicable law, the parties hereto waive any provision of law which prohibits
or renders void or unenforceable any provision hereof.

        SECTION 13.  Counterparts.  This Agreement may be executed in any number
of  counterparts,  each of which shall be an original,  but which together shall
constitute one and the same agreement.

        SECTION 14.  GOVERNING  LAW.  THIS  AGREEMENT  AND THE  RIGHTS,  DUTIES,
OBLIGATIONS  AND  RESPONSIBILITIES  OF THE PARTIES  HERETO  SHALL BE GOVERNED IN
ACCORDANCE  WITH THE INTERNAL LAWS AND DECISIONS OF NEW YORK. THE PARTIES HERETO
INTEND THAT THE PROVISIONS OF SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS
LAW SHALL APPLY TO THIS AGREEMENT.

        SECTION 15. Further  Assurances.  The Seller and the Purchaser  agree to
execute and deliver such  instruments and take such further actions as the other
party may,  from time to time,  reasonably  request in order to  effectuate  the
purposes and to carry out the terms of this Agreement.

        SECTION 16.  Successors and Assigns.  The rights and  obligations of the
Seller  under this  Agreement  shall not be assigned  by the Seller  without the
prior written  consent of the  Purchaser,  except that any person into which the
Seller may be merged or  consolidated,  or any  corporation  resulting  from any
merger,  conversion  or  consolidation  to which the  Seller is a party,  or any
person  succeeding  to all or  substantially  all of the business of the Seller,
shall be the successor to the Seller  hereunder.  The Purchaser has the right to
assign  its  interest  under  this  Agreement,  in whole  or in part,  as may be
required to effect the purposes of the Pooling and Servicing Agreement,  and the
assignee  shall,  to the  extent of such  assignment,  succeed to the rights and
obligations hereunder of the Purchaser. Subject to the foregoing, this Agreement
shall bind and inure to the benefit of and be  enforceable by the Seller and the
Purchaser,  and  their  permitted  successors  and  assigns,  and the  officers,
directors and controlling persons referred to in Section 7.



                                      -24-


<PAGE>
<PAGE>

        SECTION 17.  Amendments.  No term or provision of this  Agreement may be
waived or modified  unless such waiver or  modification is in writing and signed
by a  duly  authorized  officer  of  the  party  against  whom  such  waiver  or
modification is sought to be enforced.



                                      -25-


<PAGE>
<PAGE>

        IN WITNESS WHEREOF, the Seller and the Purchaser have caused their names
to be signed hereto by their respective duly authorized  officers as of the date
first above written.

                                   SELLER

                                   FIRST UNION NATIONAL BANK OF 
                                   NORTH CAROLINA

                                   By:        /s/ Lawrence A. Brown
                                        -------------------------------------
                                   Name:     Lawrence A. Brown
                                   Title:    Senior Vice President

                                   Address for Notices:
                                   One First Union Center
                                   301 South College Street
                                   Charlotte, North Carolina  28288-0600
                                   New York, New York  10281
                                   Attention:
                                   Telecopier No.: (704) 374-6435
                                   Telephone No.:  (704) 383-7721

                                   PURCHASER

                                   MERRILL LYNCH MORTGAGE
                                   INVESTORS, INC.


                                   By:     /s/ Bruce L. Ackerman
                                        -------------------------------------
                                   Name:   Bruce L. Ackerman
                                   Title:  Vice President

                                   Address for Notices:
                                   World Financial Center
                                   New York, New York  10281
                                   Attention:
                                   Telecopier No.: (212) 449-7684
                                   Telephone No.:  (212) 449-5849




                                      -26-


<PAGE>
<PAGE>


                                    EXHIBIT A
                             MORTGAGE LOAN SCHEDULE



                                      -27-



<PAGE>
<PAGE>

<TABLE>
<CAPTION>
                                                                                                                    First Union Only
                                                           MLMI 1996 - C1
                                                       MORTGAGE LOAN SCHEDULE

- ------------------------------------------------------------------------------------------------------------------------------------
Control #  Property Name                             Address                                       City             State   Zipcode
- ------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>                                       <C>                                           <C>                <C>    <C>
101        Weavers Mill                              91 Elm Street                                 Manchester         CT     06040
102        Cedar Springs Apartments                  1750 East Karen Avenue                        Las Vegas          NV     89109
103        Desert Springs Apartments                 1500 Karen Avenue                             Las Vegas          NV     89109
104        33 Gold Street                            33 Gold Street                                New York           NY     10038
105        West Kentucky Outlet Center               208 Outlet Avenue                             Eddyville          KY     42038
107        Rancho Vista Retirement and Health Ce     760 East Bobier Drive                         Vista              CA     92084
108        Candletree Apartments                     5280 Tamarack Circle East                     Columbus           OH     43229
109        123 West 44th Street                      123 West 44th Street                          New York           NY     10036
111        Mark Twain                                170 Steamboat Lane                            Ballwin            MO     63011
112        220 East 22nd Street                      220 East 22nd Street                          New York           NY     10010
113        Hunter Mill Plaza                         2946-2952 Chain Bridge Road                   Oakton             VA     22124
207        Wisconsin Rapids - Public Warehouse       1941 Engle Rd.                                Wisconsin Rapids   WI     54494
114        Sierra Apartments and Townhomes           2901 Haine Drive                              Harlingen          TX     78550
216        Northwood Apartments                      4200 Loch Raven Blvd.                         Baltimore          MD     21218
115        Greentree Apartments                      710 Appletree Court                           Claymont           DE     19703
117        Gardner Street Apartments                 75, 84, 88 & 90 Gardner Street                Allston            MA     02134
118        210 East 22nd Street                      210 East 22nd Street                          New York           NY     10010
119        Shops of Dunwoody                         550 Chamblee Dunwoody Road                    Dunwoody           GA     30338
116        Kings Point Plaza                         W. Atlantic Ave. and Carter/Jog               Delray Beach       Fl     33446
120        Yarn Mill                                 210 Pine Street                               Manchester         CT     06040
121        Fox Meadows                               1457 Burke Avenue N.E.                        Grand Rapids       MI     49505
213        Hollyview Apartments                      5555 Hollyview                                Houston            TX     77091
124        Duval Villa                               4305 Duval Street                             Austin             TX     78751
122        Windtree I & II Apartments                3630 and 3631 Brennan Blvd.                   Amarillo           TX     79121
214        Willowbend Apartments                     13949 Bammel North                            Houston            TX     77066
126        Schofield Warehouse                       3606 Concord Avenue                           Schofield          WI     54476
125        Shoppes at Sawgrass Commons               13001-13191 West Sunrise Blvd.                Sunrise            FL     33323
217        Hampton House Apartments                  204 East Joppa Road                           Baltimore County   MD     21286
127        Van Mark Apartments                       3980 Old Sterlington Road                     Monroe             LA     71203
130        Quality Logistics                         1709 I-45 South                               Hutchins           TX     75141
128        Cedar Creek Apartments                    3991 Camino Juliana                           Santa Fe           NM     87501
129        Carroll Plaza Shopping Center             250 Englar Road                               Westminster        MD     21157
131        Cedar Ridge                               2082 Knoll Crest                              Arlington          TX     76014
134        35 Main Street                            35 Main Street                                Westport           CT     06880
135        Hacienda Healthcare                       361 East Grangeville Boulevard                Hanford            CA     93230
136        Sutton Park Apartments                    517 East Edgewood Blvd                        Lansing            MI     48911
137        Zelda Place Shopping Center               2900-3000 Zelda Road                          Montgomery         AL     36116
138        The Spanish Mission Apartments            422 Connell Road                              Valdosta           GA     31602
140        Commerce Plaza                            7000-7034 Commerce Street                     Springfield        VA     22150
141        Blue River Apartments                     1251 Adams Avenue                             Silverthorne       CO     80498
142        Central High School                       30 West Colfax Avenue                         South Bend         IN     46601
143        KMart Plaza                               863 S. Main Street                            Lapeer             MI     48446
144        Hamilton Plaza West                       74 Main Street 680,686 & 700                  Framingham         MA     01701
145        Melody Place Apartments                   6852 Shady Brook Lane                         Dallas             TX     75231

<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
                                                                Remaining
Control #    Cut-off Date       Monthly          Gross     -------------------    Maturity        Ground          Ongoing
               Balance          Payment          Rate       Term       Amort        Date          Lease           Reserves
- -------------------------------------------------------------------------------------------------------------------------------

101          10,903,261.39        80,850.28         8.090       117        357        1/1/06           No          200 per unit
102          10,735,525.86        78,879.69         8.000       118        358        2/1/06           No          238 per unit
103          10,735,525.86        78,879.69         8.000       118        358        2/1/06           No          238 per unit
104          10,025,710.40        77,134.87         8.250       117        327        1/1/06           Yes         325 per unit
105           9,570,125.49        74,891.05         8.125       117        297        1/1/06           No          .10 per sq. ft.
107           7,985,069.45        65,771.49         8.750       118        298        2/1/06           No          256 per unit
108           7,786,890.07        58,533.19         8.000       118        328        2/1/06           No          283 per unit
109           7,680,960.48        58,439.15         8.125       117        327        1/1/06           Yes         435 per unit
111           6,771,112.04        52,483.50         8.000       116        296        12/1/05          No          302 per unit
112           6,584,048.62        50,655.74         8.250       117        327        1/1/06           No          372 per unit
113           6,335,303.75        49,682.07         8.150       117        297        1/1/06           No          .68 per sq. ft.
207           6,294,267.36        52,352.64         8.880       119        299        3/1/06           No          .10 per sq. ft.
114           5,991,772.95        43,650.01         7.910       118        358        2/1/06           No          218 per unit
216           5,545,759.33        43,553.17         8.500        83        329        3/1/03           No          250 per unit
115           5,186,917.85        39,128.33         8.030        81        327        1/1/03           No          275 per unit
117           4,994,634.80        38,177.70         7.875        83        299        3/1/03           No          240 per unit
118           4,838,278.15        37,224.29         8.250       117        327        1/1/06           No          415 per unit
119           4,835,210.54        38,239.83         8.250       117        297        1/1/06           No          .10 per sq. ft.
116           4,772,827.00        40,498.10         9.125       119        299        3/1/06           No          .29 per sq. ft.
120           4,569,389.68        33,883.11         8.090       117        357        1/1/06           No          200 per unit
121           4,542,240.45        33,897.02         7.920       118        328        2/1/06           No          225 per unit
213           4,446,472.08        34,307.09         8.300        83        329        3/1/03           No          200 per unit
124           4,206,822.06        32,209.19         8.420       115        355        11/1/05          No          235 per unit
122           4,133,613.18        31,397.76         8.125       119        329        3/1/06           No          318 per unit
214           4,121,729.73        31,801.52         8.300        83        329        3/1/03           No          200 per unit
126           4,121,246.49        34,278.50         8.880       119        299        3/1/06           No          .10 per sq. ft.
125           4,087,497.57        32,326.46         8.250       117        297        1/1/06           No          .22 per sq. ft.
217           3,900,000.00        30,749.56         8.250       120        300        4/1/06           No          208 per unit
127           3,887,532.98        29,994.98         7.959       117        297        1/1/06           No          200 per unit
130           3,878,000.00        32,212.73         8.875        84        300        4/1/03           No          .10 per sq. ft.
128           3,842,584.21        28,923.76         8.250       297        357        1/1/21           No          200 per unit
129           3,818,219.88        30,454.50         8.375        83        299        3/1/03           No          .16 per sq. ft.
131           3,738,330.27        29,254.32         8.125       117        297        1/1/06           No          370 per unit
134           3,585,607.99        28,685.55         8.375       116        296        12/1/05          No          .41 per sq. ft.
135           3,496,942.54        29,672.05         9.125       119        299        3/1/06           No          250 per unit
136           3,394,285.42        25,514.47         8.000       118        328        2/1/06           No          289 per unit
137           3,303,473.93        25,943.57         8.500       119        329        3/1/06           No          .25 per sq. ft.
138           3,297,349.92        25,282.59         8.230       119        329        3/1/06           No          307 per unit
140           3,165,119.63        24,768.65         8.125       117        297        1/1/06           No          .75 per sq. ft.
141           3,125,891.23        23,240.16         8.125       298        358        2/1/21           No          200 per unit
142           3,016,025.81        22,408.57         8.125       299        359        3/1/21           Yes         200 per unit
143           3,001,400.93        23,462.56         8.100       116        296        12/1/05          No          .20 per sq. ft.
144           2,994,045.04        23,904.63         8.375       118        298        2/1/06           No          .14 per sq. ft.
145           2,873,211.71        22,723.13         8.250       297        297        1/1/21           No          205 per unit

<CAPTION>
- ------------------------------------------------------------------
Control #       Servicing       Subserv      Strip     Subservicer
                  Fees            Fee
- ------------------------------------------------------------------

101              0.0775         0.1250                    Arbor
102              0.0775         0.0550                    GMAC
103              0.0775         0.0550                    GMAC
104              0.0775         0.0400                    First Union
105              0.0775         0.0400                    GMAC
107              0.0775         0.0400                    First Union
108              0.0775         0.0400                    First Union
109              0.0775         0.0400                    First Union
111              0.0775         0.0400                    First Union
112              0.0775         0.0400                    First Union
113              0.0775         0.0400                    First Union
207              0.0775         0.0400                    First Union
114              0.0775         0.1250                    Arbor
216              0.0775         0.0750                    GMAC
115              0.0775         0.0400                    First Union
117              0.0775         0.0400                    First Union
118              0.0775         0.0400                    First Union
119              0.0775         0.0400                    First Union
116              0.0775         0.0400                    First Union
120              0.0775         0.1250                    Arbor
121              0.0775         0.0750                    GMAC
213              0.0775         0.0750                    GMAC
124              0.0775         0.1250      0.2350        Arbor
122              0.0775         0.0400                    First Union
214              0.0775         0.0750                    GMAC
126              0.0775         0.0400                    First Union
125              0.0775         0.0400                    First Union
217              0.0775         0.0750                    GMAC
127              0.0775         0.0400                    First Union
130              0.0775         0.0400                    First Union
128              0.0775         0.0400                    First Union
129              0.0775         0.0400                    First Union
131              0.0775         0.0400                    First Union
134              0.0775         0.0400                    First Union
135              0.0775         0.0400                    First Union
136              0.0775         0.0400                    First Union
137              0.0775         0.0400                    First Union
138              0.0775         0.0400                    First Union
140              0.0775         0.0400                    First Union
141              0.0775         0.0400                    First Union
142              0.0775         0.0400                    First Union
143              0.0775         0.0400                    First Union
144              0.0775         0.0400                    First Union
145              0.0775         0.0400                    First Union

</TABLE>


<PAGE>
<PAGE>

<TABLE>
<CAPTION>
                                                                                                          First Union Only
- ------------------------------------------------------------------------------------------------------------------------------------
Control #  Property Name                             Address                                       City             State   Zipcode
- ------------------------------------------------------------------------------------------------------------------------------------
<S>        <C>                                       <C>                                           <C>                <C>    <C>

147        Liberty West                              3526 Langrehr Road                            Baltimore          MD     21244
148        Spencerwood Shopping Center               9695 Spencer Highway                          Deer Park          TX     77536
149        Brookshire Apartments                     3915 Hunters Ridge Road                       Lansing            MI     48911
150        Terrace View VI                           6800-C Hunt Club Road                         Blacksburg         VA     24060
152        Kinsor Towers                             1169 Ocean Avenue                             Brooklyn           NY     11230
153        1112 M Street                             1112 M Street                                 Washington         DC     20005
154        Lakeview Village Apartments               8831 North 96th Street                        Milwaukee          WI     53224
155        Mark Greenville Apartments                481 Cypress Lane                              Greenville         MS     38701
156        Palm Oasis Apartments                     802 North 30th Street                         Phoenix            AZ     85008
158        Village @ Eland                           Route 113 & Ross Lane                         Phoenixville       PA     19460
157        Discovery Zone Center                     20-30 Backus Avenue                           Danbury            CT     06810
160        Huntington Retirement Hotel               20920 Earl Street                             Torrance           CA     90503
161        Waples Mobile Home Park                   Lee Higway (Route 29) at Via Drive            Fairfax            VA     22030
162        Royale Apartments                         3593 Buford Highway                           Atlanta            GA     30329
166        Roebuck Shopping Center                   9323-9333 Parkway East                        Birmingham         AL     35215
167        The Courtyard                             3600 Woodman Drive                            Grand Chute        WI     54914
168        Fiesta Del Norte Shopping Center          6001 San Mateo Blvd.                          Alberquerque       NM     87109
170        Stephenson Mill                           322 East Colfax                               South Bend         IN     46601
171        2881-2883 Third Avenue                    2881-2883 Third Avenue                        Bronx              NY     10455
172        Angels for the Elderly                    44, 48, 52 Angels Court                       Montgomery         AL     36109
174        Graystone Apartments                      1109 San Marcus Parkway                       San Marcus         TX     78667
173        Bull Run Mobile Home Park                 7410 Old Centreville Rd. (Route 616)          Manassas           VA     22110
215        690 Gerard Avenue                         690 Gerard Avenue                             Bronx              NY     10451
176        Pinedale II Apartments                    384 Cedar Street                              Menomonie          WI     54028
185        Peachtree Avenue Apartments               23-25-26-29-33 Peachtree Avenue               Atlanta            GA     30305
179        Park East Apartments                      508 San Pablo Drive                           Las Vegas          NV     89119
180        1102-1130 Washington Street               1102-1130 Washington Street                   Boston             MA     02116
182        Kendale                                   1037 Maiden Choice Lane                       Baltimore          MD     21229
181        111 East 167th Street                     111 East 167th Street                         Bronx              NY     10452
186        Westgate Manor Apartments                 7208 Southwest 34th Avenue                    Amarillo           TX     79109
212        Morningstar                               123 & 135 White Drive                         Tallahassee        FL     32304
187        Omni Apartments                           4602 54th Street, Lubbock County              Lubbock            TX     79414
184        Riverloft                                 550-555 Pearl Street                          Reading            PA     19602
110        Wisconsin Rapids - Int'l Paper            2810 Industrial Street                        Wisconsin          WI     54495
188        St. Croix Apartments                      200 Oak Street                                Woodville          WI     54028
192        Western Oaks Apartments                   4601 52nd Street, Lubbock County              Lubbock            TX     79414
191        Escondido Manor Apartments                4280 Escondido Street                         Las Vegas          NV     89119
211        Pinecrest West                            1380 Ocala Road                               Tallahassee        FL     32304
210        Castle Cove                               2001-2057 Castle Drive                        Garland            TX     75040
199        Rivertree Park                            3627 Manchaca Road                            Austin             TX     78704
195        101-109 State Street                      101-109 State Street                          Boston             MA     02109

<CAPTION>
- -------------------------------------------------------------------------------------------------------------------------------
                                                                Remaining
Control #    Cut-off Date       Monthly          Gross     -------------------    Maturity        Ground          Ongoing
               Balance          Payment          Rate       Term       Amort        Date          Lease           Reserves
- -------------------------------------------------------------------------------------------------------------------------------

147           2,840,784.23        21,874.07         8.250       116        326        12/1/05          No          250 per unit
148           2,739,445.90        22,375.87         8.625       116        296        12/1/05          No          .10 per sq. ft.
149           2,695,664.54        20,722.80         8.250       118        328        2/1/06           No          261 per unit
150           2,584,359.58        19,608.74         8.085       116        326        12/1/05          No          295 per unit
152           2,542,224.10        20,105.48         8.250       117        297        1/1/06           No          400 per unit
153           2,541,564.41        19,353.22         8.125       116        326        12/1/05          No          242 per unit
154           2,524,939.12        19,410.36         8.250       118        328        2/1/06           No          245 per unit
155           2,504,555.93        18,924.93         8.039       116        326        12/1/05          No          214 per unit
156           2,496,718.23        18,562.43         8.125       298        358        2/1/21           No          200 per unit
158           2,237,738.72        17,661.28         8.250        83        299        3/1/03           No          .18 per sq. ft.
157           2,216,104.94        17,729.27         8.375       116        296        12/1/05          No          .39 per sq. ft
160           2,098,165.52        17,803.23         9.125       119        299        3/1/06           No       301.71 per unit
161           1,893,917.49        14,601.63         7.950       117        297        1/1/06           No           47 per unit
162           1,893,441.10        14,116.14         7.890       116        326        12/1/05          No          297 per unit
166           1,748,304.36        14,091.47         8.500       119        299        3/1/06           No          .25 per sq. ft.
167           1,747,598.32        13,316.47         8.375       296        356        12/1/20          No          150 per unit
168           1,714,806.07        13,630.38         8.310       117        297        1/1/06           No          .35 per sq. ft.
170           1,613,943.57        11,991.33         8.125       299        359        3/1/21           Yes         200 per unit
171           1,596,951.70        13,018.69         8.625       118        298        2/1/06           No          .10 per sq. ft.
172           1,512,621.20        12,576.09         8.875       119        299        3/1/06           No          250 per unit
174           1,495,471.85        11,901.16         8.625       116        326        12/1/05          No          280 per unit
173           1,495,198.02        11,527.60         7.950       117        297        1/1/06           No           31 per unit
215           1,482,000.00        11,933.47         8.500        84        300        4/1/03           No          360 per unit
176           1,458,804.75        11,080.67         8.125       299        329        3/1/21           No          175 per unit
185           1,398,527.91        10,805.43         8.000        83        299        3/1/03           No          200 per unit
179           1,374,687.77        10,604.69         8.280       117        327        1/1/06           No          202 per unit
180           1,369,613.95        11,071.87         8.500       116        296        12/1/05          No          .16 per sq. ft.
182           1,352,722.72        10,407.45         8.250       117        327        1/1/06           No          200 per unit
181           1,350,000.00        10,870.57         8.500        84        300        4/1/03           No          308 per unit
186           1,295,915.77         9,962.30         8.250       118        328        2/1/06           No          284 per unit
212           1,292,940.65         9,820.81         8.125       119        329        3/1/06           No          206 per unit
187           1,292,920.59         9,939.27         8.250       118        328        2/1/06           No          258 per unit
184           1,263,034.20         9,919.14         8.500       119        329        3/1/06           No          255 per unit
110           1,173,930.82         9,764.18         8.880       119        299        3/1/06           No          .10 per sq. ft.
188           1,138,825.44         8,893.31         8.125       299        299        3/1/21           No          175 per unit
192           1,025,160.05         7,786.83         8.125       119        329        3/1/06           No          267 per unit
191           1,019,543.47         7,865.02         8.280       117        327        1/1/06           No          240 per unit
211           1,019,164.96         7,741.29         8.125       119        329        3/1/06           No          308 per unit
210             907,041.10         7,825.35         8.375       118        238        2/1/06           No          276 per unit
199             830,000.00         6,840.72         8.780       120        300        4/1/06           No          293 per unit
195             797,705.55         6,509.35         8.625       117        297        1/1/06           No          .27 per sq. ft.

Totals/Wtg.
Averages:   --------------     ------------        ------       ---        ---
85 Loans    299,697,292.72     2,324,865.58        8.2628       126        321


- ------------------------------------------------------------------
Control #       Servicing       Subserv      Strip     Subservicer
                  Fees            Fee
- ------------------------------------------------------------------

147              0.0775         0.0400                    First Union
148              0.0775         0.0400                    First Union
149              0.0775         0.0400                    First Union
150              0.0775         0.0400                    First Union
152              0.0775         0.0400                    First Union
153              0.0775         0.0400                    First Union
154              0.0775         0.0400                    First Union
155              0.0775         0.0400                    First Union
156              0.0775         0.0400                    First Union
158              0.0775         0.0400                    First Union
157              0.0775         0.0400                    First Union
160              0.0775         0.0400                    First Union
161              0.0775         0.0400                    First Union
162              0.0775         0.0400                    First Union
166              0.0775         0.0400                    First Union
167              0.0775         0.0400                    First Union
168              0.0775         0.0400                    First Union
170              0.0775         0.0400                    First Union
171              0.0775         0.0400                    First Union
172              0.0775         0.1250                    Continental Wingate
174              0.0775         0.0400                    First Union
173              0.0775         0.0400                    First Union
215              0.0775         0.0400                    First Union
176              0.0775         0.0400                    First Union
185              0.0775         0.0400                    First Union
179              0.0775         0.0400                    First Union
180              0.0775         0.0400                    First Union
182              0.0775         0.0400                    First Union
181              0.0775         0.0400                    First Union
186              0.0775         0.0400                    First Union
212              0.0775         0.0400                    First Union
187              0.0775         0.0400                    First Union
184              0.0775         0.0400                    First Union
110              0.0775         0.0400                    First Union
188              0.0775         0.0400                    First Union
192              0.0775         0.0400                    First Union
191              0.0775         0.0400                    First Union
211              0.0775         0.0400                    First Union
210              0.0775         0.0400                    First Union
199              0.0775         0.0400                    First Union
195              0.0775         0.0400                    First Union

</TABLE>

Note:
"Servicing Fees" includes Master Servicing Fee and Trustee Fee


<PAGE>




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