Registration No. 33-84894
Rule 424(b)(3)
SUPPLEMENT TO PROSPECTUS SUPPLEMENT DATED OCTOBER 30, 1995
MLCC Mortgage Investors, Inc., Seller
Mortgage Loan Asset Backed Pass-Through Certificates,
Series 1995B, Class A
MERRILL LYNCH CREDIT CORPORATION
Master Servicer
_________________________________________________________________
On November 2, 1995, the Mortgage Loan Asset Backed Pass-Through
Certificates, Series 1995B, Class A (the "Offered Certificates") were issued
in an approximate original aggregate principal amount of $389,312,848. The
Offered Certificates represented beneficial interests in the Trust Fund
created pursuant to a Pooling and Servicing Agreement dated as of October 1,
1995 by and among MLCC Mortgage Investors, Inc., as seller, Merrill Lynch
Credit Corporation, as master servicer, and Bankers Trust Company of
California, N.A., as trustee. This Supplement to the above-referenced
Prospectus Supplement (the "Prospectus Supplement") supplements and updates
certain of the information set forth in the Prospectus Supplement. Capitalized
terms not defined herein have the meanings ascribed to them in the Prospectus
Supplement.
The Master Servicer has informed the Seller that the Master Servicer has
entered into a contract with Cendant Mortgage Corporation, as subservicer, to
perform its servicing duties under the Pooling and Servicing Agreement. The
contract with Cendant Mortgage Corporation does not include the Master
Servicer's servicing duties with respect to the Additional Collateral under
the Pooling and Servicing Agreement. Notwithstanding such subservicing
arrangements entered into by the Master Servicer with Cendant Mortgage
Corporation or any other subservicer, the Master Servicer will not be released
from its obligations under the Pooling and Servicing Agreement and will remain
liable for the servicing of the Mortgage Loans in accordance with the
provisions of the Pooling and Servicing Agreement without diminution of such
liability by virtue of such subservicing arrangements.
The first two tables set forth after the first paragraph under the
heading "MLCC and its Mortgage Program--Delinquency and Loan Loss Experience"
on page S-27 and S-28 of the Prospectus Supplement are hereby updated, in
their entirety, as follows:
<PAGE>
PRIMEFIRST(R) LOAN DELINQUENCY EXPERIENCE
(Dollars in Thousands)
<TABLE>
<CAPTION>
December 31, 1999 December 31, 1998 December 31, 1997
------------------------ ------------------------ ------------------------
Number of Number of Number of
PrimeFirst Principal PrimeFirst Principal PrimeFirst Principal
Loans Amount Loans Amount Loans Amount
---------- --------- ---------- --------- ---------- ----------
<S> <C> <C> <C> <C> <C> <C>
PrimeFirst Loans
Outstanding................... 11,223 $ 4,526,896 11,263 $ 4,408,862 14,159 $ 5,302,950
Delinquency Period
30-59 Days.................... 199 $ 76,666 184 $ 77,751 183 $ 66,254
60-89 Days.................... 38 15,834 26 9,815 26 18,544
90 Days or More*.............. 15 8,300 34 23,664 24 18,072
---------- --------- ---------- ----------- --------- ----------
Total Delinquency.......... 252 $ 100,800 244 $ 111,230 233 $ 102,870
========== =========== ========== =========== ========= ===========
Delinquencies as Percent
of Number of PrimeFirst
Loans and Principal Amount
Outstanding................... 2.25% 2.23% 2.17% 2.52% 1.65% 1.94%
Loans in Foreclosure.................... 36 $ 33,135 47 $ 43,681 39 $ 47,396
Loans in Foreclosure as Percent
of Number of PrimeFirst
Loans and Principal Amount
Outstanding................... 0.32% 0.73% 0.42% 0.99% 0.28% 0.89%
</TABLE>
_______________
* Does not include loans subject to bankruptcy proceedings.
PRIMEFIRST(R) LOAN LOSS EXPERIENCE
(Dollars in Thousands)
<TABLE>
<CAPTION>
Year Ended Year Ended Year Ended
December 31, 1999 December 31, 1998 December 31, 1997
----------------- ----------------- ------------------
<S> <C> <C> <C>
Average Principal Balance of PrimeFirst Loan
Portfolio....................................... $ 4,467,879 $ 4,855,906 $ 4,817,041
Average Number of PrimeFirst Loans Outstanding
During the Period............................... 11,243 12,711 12,607
----------- ----------- -----------
Gross Charge-offs................................. $ 5,578 $ 4,030 $ 5,363
Recoveries........................................ $ 16 $ 2 $ 99
----------- ----------- -----------
Net Charge-offs................................... $ 5,562 $ 4,028 $ 5,264
=========== =========== ===========
Net Charge-offs as a Percent of Average
Principal Balance Outstanding................... 0.12% 0.08% 0.11%
</TABLE>
The first two tables set forth after the second paragraph under the
heading "MLCC and its Mortgage Program-Delinquency and Loan Loss Experience"
on pages S-28 and S-29 of the Prospectus Supplement are hereby updated, in
their entirety as follows:
<PAGE>
Revolving Credit Line Loan Delinquency Experience
(Dollars in Thousands)
<TABLE>
<CAPTION>
As of December 31,
-------------------------------------------------------------------------------
1994 1995 1996 1997 1998 1999
---------- ---------- ---------- ---------- ---------- ----------
<S> <C> <C> <C> <C> <C> <C>
Number of revolving credit
line loans serviced.............. 15,598 25,056 28,368 31,395 30,571 31,517
Aggregate loan balance of
revolving credit line
loans serviced................... $ 1,079,693 $ 1,293,483 $ 1,353,800 $ 1,387,217 $ 1,191,938 $ 1,202,594
Loan balance of revolving
credit line loans 2 months
delinquent....................... $ 5,358 $ 8,447 $ 8,292 $ 5,450 $ 6,634 $ 6,427
Loan balance of revolving
credit line loans 3 months
or more delinquent............... $ 22,989 $ 33,763 $ 39,508 $ 44,104 $ 31,348 $ 22,863
Total of 2 months or more
delinquent as a percentage
of aggregate loan balance
of revolving credit line loans... 2.63% 3.26% 3.53% 3.57% 3.19% 2.44%
</TABLE>
Revolving Credit Line Loan Loss Experience
(Dollars in Thousands)
<TABLE>
<CAPTION>
As of December 31,
-------------------------------------------------------------------------------
1994 1995 1996 1997 1998 1999
---------- ---------- ----------- ---------- ---------- ----------
<S> <C> <C> <C> <C> <C> <C>
Number of revolving credit
line loans serviced........ 15,598 25,056 28,368 31,395 30,571 31,517
Aggregate loan balance of
revolving credit line
loans serviced............. $ 1,079,693 $ 1,293,483 $ 1,353,800 $ 1,387,217 $ 1,191,938 $ 1,202,594
For the Period:
Gross Charge-offs
dollars.................. $ 1,118 $ 3,700 $ 1,860 $ 4,269 $ 2,756 $ 4,445
Percentage(1).............. 0.10% 0.29% 0.14% 0.31% 0.23% 0.37%
</TABLE>
_______________
(1) As a percentage of aggregate balance of revolving credit line loans
serviced.
Additionally, the information contained in the table entitled "Range of
Cut-Off Date Principal Balances" under the heading "The Mortgage Pool" on page
S-19 of the Prospectus Supplement and the tables entitled "Prime Index
Mortgage Loan Margins", "One-Month LIBOR Index Mortgage Loan Margins",
"Six-Month LIBOR Index Mortgage Loan Margins" and "One-Year Treasury Index
Mortgage Loan Margins" on page S-22 of the Prospectus Supplement are hereby
updated to indicate, as of December 31, 1999, the Mortgage Loan Balances and
margins of the Mortgage Loans:
<PAGE>
Range of Principal Balances as of December 31, 1999
<TABLE>
<CAPTION>
Number of Mortgage % of Mortgage Pool by
Range of Principal Balances Loans Principal Balance Principal Balance
- --------------------------------------------------------------------------------------------
<S> <C> <C> <C>
$0-49,999.99 6 $ 146,665.69 0.08%
$55,000-59,999.99 1 56,000.00 0.03%
$60,000-74,999.99 9 609,799.82 0.35%
$75,000-99,999.99 18 1,600,451.95 0.92%
$100,000-149,999.99 69 8,463,780.47 4.87%
$150,000-199,999.99 50 8,634,033.02 4.96%
$200,000-249,999.99 36 8,034,642.17 4.62%
$250,000-299,999.99 28 7,560,929.84 4.35%
$300,000-349,999.99 35 11,465,684.50 6.59%
$350,000-399,999.99 23 8,617,926.82 4.95%
$400,000-449,999.99 17 7,154,238.83 4.11%
$450,000-499,999.99 11 5,328,402.68 3.06%
$500,000-549,999.99 9 4,670,776.03 2.69%
$550,000-599,999.99 5 2,912,425.22 1.67%
$600,000-649,999.99 9 5,519,038.04 3.17%
$650,000-699,999.99 2 1,327,500.00 0.76%
$700,000-749,999.99 5 3,681,460.96 2.12%
$750,000-799,999.99 5 3,926,783.77 2.26%
$800,000-849,999.99 2 1,659,179.25 0.95%
$850,000-899,999.99 6 5,316,829.88 3.06%
$900,000-949,999.99 2 1,853,645.61 1.07%
$950,000-999,999.99 10 9,972,157.28 5.73%
$1,000,000-1,099,999.99 14 14,487,208.16 8.33%
$1,100,000-1,199,999.99 6 6,753,166.66 3.88%
$1,200,000-1,299,999.99 2 2,450,000.00 1.41%
$1,300,000-1,399,999.99 2 2,733,797.97 1.57%
$1,400,000-1,499,999.99 6 8,709,792.78 5.01%
$1,500,000-1,599,999.99 3 4,609,675.00 2.65%
$1,600,000-1,699,999.99 2 3,220,000.00 1.85%
$1,800,000-1,899,999.99 1 1,800,000.00 1.03%
$1,900,000-1,999,999.99 1 1,900,000.00 1.09%
$2,000,000-2,099,999.99 3 6,000,000.00 3.45%
$2,200,000-2,299,999.99 2 4,450,000.00 2.56%
$2,400,000-2,499,999.99 1 2,499,869.80 1.44%
$2,600,000-2,699,999.99 1 2,624,999.99 1.51%
$3,000,000 or Higher 1 3,200,000.00 1.84%
------------------------------------------------------------------
TOTALS 403 $ 173,950,862.19 100.00%
==================================================================
</TABLE>
<PAGE>
Prime Index Mortgage Loan Margins as of December 31, 1999
Number of Mortgage % of Prime Index Mortgage
Margin Loans Principal Balance Loans by Principal Balance
- -----------------------------------------------------------------------------
0.875 1 $ 600,000.00 9.49%
-0.75 1 300,000.00 4.74%
-0.25 3 724,041.17 11.45%
0 2 858,221.27 13.57%
0.25 5 716,526.50 11.33%
1.75 1 496,981.90 7.86%
1.875 1 352,500.00 5.58%
2.125 1 2,000,000.00 31.63%
2.5 3 274,455.00 4.34%
--------------------------------------------------------------
TOTALS 18 $ 6,322,725.84 100.00%
==============================================================
One-Month LIBOR Index Mortgage Loan Margins as of December 31, 1999
% of One-Month LIBOR
Number of Mortgage Mortgage Loans by
Margin Loans Principal Balance Principal Balance
- -------------------------------------------------------------------------------
1.25 2 $ 1,257,352.65 1.31%
1.375 10 14,079,176.78 14.65%
1.5 4 3,369,079.90 3.50%
1.625 17 11,115,018.96 11.56%
1.75 10 6,367,952.83 6.62%
1.875 49 30,802,680.27 32.04%
2 14 7,806,277.90 8.12%
2.125 42 11,142,421.70 11.59%
2.25 5 2,068,720.26 2.15%
2.375 33 5,969,337.86 6.21%
2.5 1 130,280.87 0.14%
2.625 16 1,906,072.98 1.98%
2.875 1 110,892.08 0.12%
--------------------------------------------------------------
TOTALS 204 $ 96,125,265.04 100.00%
==============================================================
<PAGE>
Six-Month LIBOR Index Mortgage Loan Margins as of December 31, 1999
% of Six Month LIBOR Index
Number of Mortgage Loans by
Margin Mortgage Loans Principal Balance Principal Balance
- ------------------------------------------------------------------------------
1 1 $ 299,999.99 0.45%
1.125 1 600,000.00 0.90%
1.25 1 100,000.00 0.15%
1.375 1 1,065,218.39 1.59%
1.5 11 13,519,293.25 20.21%
1.625 9 5,686,217.99 8.50%
1.75 32 16,495,942.48 24.65%
1.875 6 5,211,048.10 7.79%
2 29 10,772,507.08 16.10%
2.125 6 3,757,126.11 5.62%
2.25 37 5,884,385.26 8.79%
2.375 2 1,016,251.23 1.52%
2.5 15 1,800,712.14 2.69%
2.625 2 84,996.80 0.13%
2.75 6 616,016.58 0.92%
--------------------------------------------------------------
TOTALS 159 $ 66,909,715.40 100.00%
==============================================================
One-Year Treasury Index Mortgage Loan Margins as of December 31, 1999
% of One-Year Treasury
Number of Mortgage Index Mortgage Loans by
Margin Loans Principal Balance Principal Balance
- -------------------------------------------------------------------------------
1 1 $ 360,000.00 7.84%
1.5 1 599,937.13 13.06%
1.875 4 1,145,384.24 24.94%
2.125 1 254,999.99 5.55%
2.25 1 100,000.00 2.18%
2.375 1 253,678.68 5.52%
2.5 8 1,076,873.46 23.45%
2.625 2 381,471.22 8.31%
2.75 3 420,811.19 9.16%
---------------------------------------------------------------
TOTALS 22 $ 4,593,155.91 100.00%
===============================================================
____________________
The date of this Supplement is March 31, 2000.
