MERRILL LYNCH DEPOSITOR INC
424B2, 1998-10-20
ASSET-BACKED SECURITIES
Previous: MEDICAL DEVICE ALLIANCE INC, 10SB12G, 1998-10-20
Next: VIASYSTEMS INC, 10-Q, 1998-10-20



PROSPECTUS SUPPLEMENT
(To  Prospectus  Supplement  dated  September  24,  1998  and  Prospectus  dated
September 18, 1997)

                          Merrill Lynch Depositor, Inc.
                                    Depositor
                                   $26,751,000


                    PUBLIC STEERS(R) SERIES 1998 HLT-1 TRUST
             PUBLIC STEERS(R) TRUST CERTIFICATES, SERIES 1998 HLT-1
               CLASS A 7.00% TRUST CERTIFICATES DUE APRIL 15, 2007

         This Prospectus  Supplement dated October 9th, 1998 (the "Supplement to
the Prospectus Supplement") reflects that the Depositor is increasing the amount
of the Underlying  Securities in the Trust from  $25,000,000 to $26,751,000 and,
therefore,  the amount of Class A Trust Certificates it issues will be increased
from  $25,000,000  to  $26,751,000.  Also,  this  Supplement  to the  Prospectus
Supplement  modifies the Prospectus  Supplement  dated September 24th, 1998 (the
"Prospectus Supplement") as follows:

         o        All references to "$25,000,000"  in the Prospectus  Supplement
                  shall be replaced with "$26,751,000"; and

         o        On page S-20 of the Prospectus Supplement,  under "Description
                  of  the   Underlying   Securities  --  Underlying   Securities
                  Indenture",  the  reference  to  "6.7%" in the  sentence  "The
                  Underlying  Securities are approximately  6.7% of the issue of
                  Indenture Securities,  which issue totaled $375,000,000" shall
                  be replaced with "7.1%".

         The Prospectus  Supplement  shall not be modified,  except as expressly
set forth in this Supplement to the Prospectus Supplement.

           Prospective investors should consider the factors set forth
                     under "Risk Factors", beginning in the
                       Prospectus Supplement on page S-11
                        and in the Prospectus on page 7.


================================================================================
   Security            Principal       Trust Certificate       Final Scheduled
                        Amount           Interest Rate        Distribution Date
- --------------------------------------------------------------------------------
Class A Trust        $26,751,000(1)         7.00%(2)           April 15, 2007
 Certificates
- --------------------------------------------------------------------------------

1 Either prior to the Closing Date (as defined  below) or from time to time, the
Depositor may, without the consent of the Trust Certificateholders, increase the
amount of the  Underlying  Securities  in the  Trust  and issue a  corresponding
amount of additional Trust Certificates.

2 The  interest  rates are  subject  to  change  in the event of an  Acquisition
Related  Rating  Change  as  set  forth  in   "Description   of  the  Underlying
Securities--Interest Rate and Maturity" herein.



                               -------------------
                               Merrill Lynch & Co.
                               -------------------


  The date of this Supplement to the Prospectus Supplement is October 9, 1998.


<PAGE>
PROSPECTUS SUPPLEMENT
(To Prospectus dated September 18, 1997)

                          Merrill Lynch Depositor, Inc.
                                    Depositor
                                   $25,000,000


                    PUBLIC STEERS(R) SERIES 1998 HLT-1 TRUST
             PUBLIC STEERS(R) TRUST CERTIFICATES, SERIES 1998 HLT-1
               CLASS A 7.00% TRUST CERTIFICATES DUE APRIL 15, 2007

         Each Public  STEERS(R)  Trust  Certificate,  Series 1998 HLT-1  offered
hereby (collectively, the "Trust Certificates") represents a beneficial interest
in a trust (the "Trust") to be formed  pursuant to the Standard  Terms for Trust
Agreements  (the  "Standard  Terms"),  dated as of February  20,  1998,  between
Merrill Lynch Depositor,  Inc. (the "Depositor") and United States Trust Company
of New York,  as trustee (in such  capacity,  the  "Trustee")  and as securities
intermediary (in such capacity, the "Securities  Intermediary"),  as amended and
supplemented by the Series 1998 HLT-1 Supplement (the "Series  Supplement",  and
together  with the Standard  Terms,  the "Trust  Agreement"),  to be dated as of
October  15,  1998,  between  the  Depositor  and  the  Trustee  and  Securities
Intermediary.  The Trust Certificates will be issued in two Classes, Class A and
Class B. Only the Class A Trust  Certificates are being offered pursuant to this
Prospectus Supplement.

         The principal assets of the Trust will be $25,000,000  principal amount
of 7.95% Senior Notes due April 15, 2007 (the "Underlying Securities") issued by
Hilton Hotels  Corporation  (the  "Underlying  Securities  Issuer"),  having the
characteristics   described   herein  under   "Description   of  the  Underlying
Securities". Either prior to the Closing Date (as defined below) or from time to
time,  the Depositor may,  without the consent of the Trust  Certificateholders,
increase  the  amount  of the  Underlying  Securities  in the  Trust and issue a
corresponding amount of additional Trust Certificates.

           Prospective investors should consider the factors set forth
               under "Risk Factors", beginning herein on page S-11
                        and in the Prospectus on page 7.

     THE TRUST CERTIFICATES REPRESENT INTERESTS IN THE TRUST ONLY AND DO NOT
      REPRESENT OBLIGATIONS OF OR INTERESTS IN THE DEPOSITOR OR ANY OF ITS
          AFFILIATES. THE TRUST CERTIFICATES DO NOT REPRESENT A DIRECT
                 OBLIGATION OF THE UNDERLYING SECURITIES ISSUER
                            OR ANY OF ITS AFFILIATES.

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
       EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
          COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
            ACCURACY OR ADEQUACY OF THIS PROSPECTUS SUPPLEMENT OR THE
                 PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY
                             IS A CRIMINAL OFFENSE.

      NONE OF THE NEVADA GAMING COMMISSION, THE NEVADA STATE GAMING CONTROL
          BOARD, THE NEW JERSEY CASINO CONTROL COMMISSION NOR ANY OTHER
           GAMING REGULATORY AUTHORITY HAS PASSED UPON THE ACCURACY OR
           ADEQUACY OF THIS PROSPECTUS SUPPLEMENT OR THE ACCOMPANYING
              PROSPECTUS OR THE INVESTMENT MERITS OF THE SECURITIES
                    OFFERED HEREBY. ANY REPRESENTATION TO THE
                              CONTRARY IS UNLAWFUL.
                               ------------------
<PAGE>




                             (cover page continued)


================================================================================
   Security          Principal        Trust Certificate        Final Scheduled
                      Amount            Interest Rate         Distribution Date
- --------------------------------------------------------------------------------
Class A Trust      $25,000,000(1)           7.00%(2)            April 15, 2007
 Certificates
- --------------------------------------------------------------------------------

1 Either prior to the Closing Date (as defined  below) or from time to time, the
Depositor may, without the consent of the Trust Certificateholders, increase the
amount of the  Underlying  Securities  in the  Trust  and issue a  corresponding
amount of additional Trust Certificates.

2 The  interest  rates are  subject  to  change  in the event of an  Acquisition
Related  Rating  Change  as  set  forth  in   "Description   of  the  Underlying
Securities--Interest Rate and Maturity" herein.

         Merrill Lynch & Co., Merrill Lynch, Pierce, Fenner & Smith Incorporated
("Merrill  Lynch  & Co." or the  "Underwriter")  proposes  to  offer  the  Trust
Certificates from time to time for sale in negotiated  transactions or otherwise
at  prices  determined  at the  time of sale.  The  price  at  which  the  Trust
Certificates will be sold by the Underwriter may vary with each transaction. The
Underwriter  has  agreed to  purchase  the Class A Trust  Certificates  from the
Depositor at 97.87% of the stated  amount.  Proceeds to the  Depositor  from any
sale of the Trust Certificates will be equal to the purchase price paid therefor
by the Underwriter,  net of any expenses  payable by the Depositor.  For further
information  with  respect  to the  plan  of  distribution  and  any  discounts,
commission or profits that may be deemed underwriting  discounts or commissions,
see "Underwriting" herein.

         The Trust Certificates are offered by the Underwriter, subject to prior
sale,  when,  as and if delivered to and accepted by it, and subject to approval
of certain  legal  matters by counsel  for the  Underwriter  and  certain  other
conditions.  The  Underwriter  reserves the right to withdraw,  cancel or modify
such  offer  and to  reject  orders  in whole or in part.  It is  expected  that
delivery  of the Trust  Certificates  will be made in New  York,  New York on or
about  October  15,  1998 (the  "Closing  Date")  against  payment  therefor  in
immediately available funds.


                               -------------------
                               Merrill Lynch & Co.
                               -------------------


         The date of this Prospectus Supplement is September 24, 1998.


<PAGE>



                             (cover page continued)

         The Underlying  Securities Issuer is not participating in, and will not
receive any proceeds in connection with, the offering of the Trust Certificates,
and  is not an  affiliate  of the  Depositor.  The  Underlying  Securities  were
originally  issued and sold as part of a public offering that commenced on April
15,  1997.  The  Underlying  Securities  were not acquired  from the  Underlying
Securities Issuer, and the Underlying  Securities Issuer will not participate in
the  offering of Trust  Certificates,  nor will such  issuer  receive any of the
proceeds from the sale of the Underlying Securities to the Depositor or from the
issuance of the Trust Certificates.  The Underlying Securities will be deposited
by the  Depositor  into the Trust for the  benefit  of the  holders of the Trust
Certificates (the "Trust Certificateholders").

         This  Prospectus  Supplement  sets forth  certain  relevant  terms with
respect to the Underlying Securities,  but does not provide detailed information
with respect to the Underlying  Securities or the Underlying  Securities Issuer.
This Prospectus Supplement relates only to the Trust Certificates offered hereby
and does not  relate to the  Underlying  Securities.  All  disclosure  contained
herein  with  respect to the  Underlying  Securities  Issuer and the  Underlying
Securities is derived from publicly available documents.

         The Class A Trust Certificates will bear interest from October 15, 1998
(the "Cut-off  Date") and such holders will be entitled to receive,  on April 15
and  October  15 of each year (or if such date is not a Business  Day,  the next
succeeding  Business Day) (each, a "Distribution  Date"),  commencing  April 15,
1999 and ending on the Final Scheduled Distribution Date (as defined below), the
payment of  interest  at a rate of 7.00% per annum on the  stated  amount of the
Class A  Trust  Certificates  commencing  upon  initial  issuance  of the  Trust
Certificates  and a  distribution  of the  principal  amount  of the  Underlying
Securities on April 15, 2007. The Holders of the Class B Trust Certificates will
be entitled to receive, on each Distribution Date, commencing April 15, 1999 and
ending  on  the  Final  Scheduled   Distribution  Date  (as  defined  below),  a
distribution  equal to 0.95% per annum multiplied by the principal amount of the
Underlying  Securities (the "Class B Payments").  The interest rates are subject
to change in the event of an  Acquisition  Related Rating Change as set forth in
"Description of the Underlying  Securities--Interest  Rate and Maturity" herein.
The last day on which distributions on the Certificates are scheduled to be made
is April 15, 2007 (the "Final Scheduled  Distribution  Date"). All distributions
of  funds  or  Underlying  Securities  will be made on a pro  rata  basis to the
holders of the  respective  Trust  Certificate  Class.  It is a condition to the
issuance of the Trust  Certificates  that the Trust  Certificates  have  ratings
assigned by Moody's Investors Service, Inc. ("Moody's") and by Standard & Poor's
Ratings  Services,  a  division  of the  McGraw-Hill  Companies,  Inc.  ("S&P"),
equivalent to the ratings of the Underlying Securities, which, as of the date of
this  Prospectus  Supplement,  were "Baa1" by Moody's  under review for possible
downgrade  and  "BBB"  by  S&P  on  CreditWatch   with  negative   implications.
Accordingly,  the ratings of the Trust Certificates will also be Baa1 by Moody's
under review for possible  downgrade and BBB by S&P on CreditWatch with negative
implications.

         Application will be made to list the Trust Certificates on the New York
Stock Exchange ("NYSE").

         As and to the extent  described  herein,  collections  received  by the
Trustee in respect of the  Underlying  Securities  will be  distributed to Trust
Certificateholders in the manner and priority described herein.

         The Trust  Certificates  initially will be represented by  certificates
registered  in the name of Cede & Co.  ("Cede"),  as nominee  of The  Depository
Trust Company (the "Depositary" or "DTC"). The interests of beneficial owners of
such Trust  Certificates  will be  represented by book entries on the records of
persons that have accounts with DTC  ("Participants").  Definitive  certificates
will  be  available  for  such  Trust   Certificates   only  under  the  limited
circumstances    described    herein.    See    "Description    of   the   Trust
Certificates--Definitive Trust Certificates".

         THE TRUST  CERTIFICATES  OFFERED  BY THIS  PROSPECTUS  SUPPLEMENT  WILL
CONSTITUTE  A  SEPARATE  SERIES  OF  TRUST  CERTIFICATES  BEING  OFFERED  BY THE
DEPOSITOR  PURSUANT TO ITS  PROSPECTUS  DATED  SEPTEMBER 18, 1997, OF WHICH THIS
PROSPECTUS   SUPPLEMENT  IS  A  PART  AND  WHICH   ACCOMPANIES  THIS  PROSPECTUS
SUPPLEMENT.   THE  PROSPECTUS  CONTAINS  IMPORTANT  INFORMATION  REGARDING  THIS
OFFERING WHICH IS NOT CONTAINED HEREIN,  AND PROSPECTIVE  INVESTORS ARE URGED TO
READ THE  PROSPECTUS  AND THIS  PROSPECTUS  SUPPLEMENT IN FULL.  IN  PARTICULAR,
INVESTORS  SHOULD CONSIDER  CAREFULLY THE FACTORS SET FORTH UNDER "RISK FACTORS"
IN THE PROSPECTUS AND IN THIS PROSPECTUS SUPPLEMENT.


                                       S-2

<PAGE>



         For  definitions  of  certain  terms  used  herein,  refer to "Index of
Defined Terms", beginning on page I-1 of the Prospectus.

                                       S-3

<PAGE>




                          PROSPECTUS SUPPLEMENT SUMMARY

         The  following  summary of certain  information  does not purport to be
complete  and is  qualified  in  its  entirety  by  reference  to  the  detailed
information   appearing   elsewhere  herein  and  in  the  Prospectus.   Certain
capitalized   terms  used  herein  are  defined  elsewhere  in  this  Prospectus
Supplement or, to the extent not defined herein,  have the meanings  assigned to
such terms in the Prospectus. See "Index of Defined Terms".

                             THE TRUST CERTIFICATES

SECURITIES OFFERED...........  Public STEERS(R)Trust  Certificates,  Series 1998
                               HLT-1  (the  "Trust  Certificates").   The  Trust
                               Certificates represent a proportionate  undivided
                               beneficial  interest in certain  distributions to
                               be made by the Trust, and will be issued pursuant
                               to the  Trust  Agreement.  Payments  on the Trust
                               Certificates  will be  derived  solely  from  the
                               Underlying Securities.

THE TRUST....................  Public  STEERS(R)  Series 1998 HLT-1  Trust.  The
                               Trust  will  be  formed  pursuant  to the  Series
                               Supplement,   which   incorporates  the  Standard
                               Terms.

DEPOSITOR....................  Merrill   Lynch   Depositor,   Inc.,   a  company
                               incorporated  in  the  State  of  Delaware  as an
                               indirect,    wholly    owned,     limited-purpose
                               subsidiary  of Merrill  Lynch & Co.,  Inc.,  will
                               deposit the Underlying Securities into the Trust.
                               See "The Depositor" in the Prospectus.

TRUSTEE......................  United  States  Trust  Company  of New York.  The
                               Trustee will receive compensation as set forth in
                               an  agreement   between  the  Depositor  and  the
                               Trustee.

TRUST ASSETS.................  The   initial   assets  of  the  Trust   will  be
                               $25,000,000  principal amount of the 7.95% Senior
                               Notes  due  April  15,   2007  (the   "Underlying
                               Securities") issued by the Underlying  Securities
                               Issuer.  Either prior to the Closing Date or from
                               time to time,  the  Depositor  may,  without  the
                               consent of the Trust Certificateholders, increase
                               the amount of the  Underlying  Securities  in the
                               Trust  and  issue  a   corresponding   amount  of
                               additional Trust Certificates.

CLOSING DATE.................  October 15, 1998.

CUT-OFF DATE.................  October 15, 1998.

STATED AMOUNT
  OF CLASS A
  TRUST CERTIFICATES.........  $25,000,000.  Either prior to the Closing Date or
                               from time to time, the Depositor may, without the
                               consent of the Trust Certificateholders, increase
                               the amount of the  Underlying  Securities  in the
                               Trust  and  issue  a   corresponding   amount  of
                               additional Trust Certificates.



                                       S-3

<PAGE>




FINAL SCHEDULED
  DISTRIBUTION DATE..........  April 15, 2007.

DISTRIBUTIONS

     GENERAL.................  The Underlying Securities will be the sole source
                               of distributions on the Trust Certificates.

                               All   distributions  of  payments  or  Underlying
                               Securities  will be made on a pro  rata  basis to
                               the holders of the respective  Trust  Certificate
                               Class.

     CLASS A TRUST
      CERTIFICATES...........  The Class A Trust  Certificates will be issued in
                               an  stated  amount  of  $25,000,000.  The Class A
                               Trust  Certificates  will be entitled to receive,
                               on April 15 and  October  15 of each  year (or if
                               such  date  is  not  a  Business  Day,  the  next
                               succeeding  Business Day) (each, a  "Distribution
                               Date"),  commencing  April 15, 1999 and ending on
                               the  Final  Scheduled   Distribution   Date,  the
                               payment of  interest at a rate of 7.00% per annum
                               on  the  stated  amount  of  the  Class  A  Trust
                               Certificates  and a distribution of the principal
                               amount of the Underlying  Securities on the Final
                               Scheduled   Distribution   Date.  To  the  extent
                               additional  Underlying  Securities  are deposited
                               into the Trust from time to time, a corresponding
                               amount of additional  Trust  Certificates  may be
                               issued   without   the   consent   of  the  Trust
                               Certificateholders.

     CLASS B TRUST
      CERTIFICATES...........  The Class B Trust  Certificates  will be entitled
                               to receive, on each Distribution Date, commencing
                               April 15, 1999 and ending on the Final  Scheduled
                               Distribution  Date, a distribution equal to 0.95%
                               per annum  multiplied by the principal  amount of
                               the   Underlying   Securities   (the   "Class   B
                               Payments"). The right of the holders of the Class
                               B Trust  Certificates to the payments received on
                               the  Underlying  Securities is of equal  priority
                               with    the    right    of    Class    A    Trust
                               Certificateholders  to receive  distributions  of
                               interest.  See  "Description  of  the  Underlying
                               Securities".  The  initial  holder of the Class B
                               Trust Certificates will be Merrill Lynch & Co. or
                               an   affiliate   thereof.   The   Class  B  Trust
                               Certificates are not being offered hereby. To the
                               extent  additional   Underlying   Securities  are
                               deposited  into the Trust  from  time to time,  a
                               corresponding    amount   of   additional   Trust
                               Certificates may be issued without the consent of
                               the Trust Certificateholders.

DISTRIBUTION OF THE
  UNDERLYING SECURITIES IN
  THE EVENT OF A DEFAULT ON
  THE UNDERLYING SECURITIES..  In  the  event  of  a  payment   default  on  the
                               Underlying Securities or any other default on the
                               Underlying   Securities   that   results   in  an
                               acceleration of their maturity,  the Trustee will
                               distribute  Underlying  Securities to the Class A
                               Trust Certificateholders and the Class B

                                       S-4

<PAGE>




                               Trust  Certificateholders  in accordance with the
                               Allocation Ratio (as set forth below).  If such a
                               distribution     would    entitle    any    Trust
                               Certificateholder  to receive a principal  amount
                               of Underlying  Securities that is not an integral
                               multiple  of  the  minimum  denomination  of  the
                               Underlying    Securities,    then   such    Trust
                               Certificateholder   will  not  receive  any  such
                               fractional   amount.  The  Trustee  will  sell  a
                               principal  amount of Underlying  Securities equal
                               to such fractional amount and will distribute the
                               proceeds      therefrom     to     such     Trust
                               Certificateholder.  See Annex A for a calculation
                               of the  Allocation  Ratio  on  each  Distribution
                               Date.

                               As used  herein,  "Allocation  Ratio"  means  the
                               ratio of the  Class A  Allocation  to the Class B
                               Allocation, as expressed in Annex A. The "Class A
                               Allocation"  means the present value  (discounted
                               at the rate of 7.95% per annum) of (i) the unpaid
                               interest, except for the Class B Payments, due or
                               to become due on the Underlying  Securities on or
                               prior to the Final  Scheduled  Distribution  Date
                               and (ii) the principal  amount of the  Underlying
                               Securities   (in  each  case  assuming  that  the
                               Underlying  Securities  are paid when due and are
                               not redeemed prior to their stated maturity). The
                               "Class B Allocation" means the sum of the present
                               values  (discounted  at the  rate  of  7.95%  per
                               annum) of the  unpaid  payments  due or to become
                               due in  respect  of the Class B  Payments  of the
                               Underlying Securities.

RESET OF INTEREST
  RATE FOLLOWING AN
  ACQUISITION RELATED
  RATING CHANGE..............  Upon the  occurrence  of an  Acquisition  Related
                               Rating  Change (as defined  below),  the interest
                               rate payable on the Underlying  Securities  shall
                               be  subject  to  adjustment.  In the  event of an
                               Acquisition  Related Rating Change relating to an
                               Acquisition   Event  (as  defined   below),   the
                               interest rate on the Underlying  Securities  will
                               be reset  as set  forth  in  "Description  of the
                               Underlying    Securities--Interest    Rate    and
                               Maturity"  herein.  The proceeds of such interest
                               rate  increase will be allocated pro rata between
                               the  Class A Trust  Certificates  and the Class B
                               Trust   Certificates   in  accordance   with  the
                               Allocation Ratio.

RECORD DATES.................  The close of  business on the April 1 and October
                               1,  as the  case  may  be,  next  preceding  each
                               Distribution Date.

DENOMINATIONS AND
  SPECIFIED CURRENCY.........  The Trust  Certificates  will be denominated  and
                               payable   in   U.S.   dollars   (the   "Specified
                               Currency"). The Trust Certificates will be issued
                               in  minimum  stated  amounts  of  $1,000  and  in
                               integral multiples thereof. One Trust Certificate
                               of each  Class may be  issued in an amount  other
                               than  an  integral  multiple  of  the  applicable
                               minimum denomination.

FORM OF SECURITY.............  Book-entry Trust Certificates with The Depository
                               Trust Company ("DTC"),  except in certain limited
                               circumstances. See "Description

                                       S-5

<PAGE>




                               of  the  Trust   Certificates--Definitive   Trust
                               Certificates".   Distributions  thereon  will  be
                               settled  in  immediately  available  (same-day)
                               funds.

FEDERAL INCOME
  TAX CONSEQUENCES...........  In the opinion of tax  counsel to the Trust,  the
                               Trust will be classified for U.S.  federal income
                               tax  purposes  as a  grantor  trust and not as an
                               association  (or  publicly  traded   partnership)
                               taxable as a corporation.  The Trust Certificates
                               will  constitute  ownership  of a  stripped  debt
                               instrument  under  Section  1286 of the  Internal
                               Revenue Code of 1986, as amended (the "Code"). As
                               a  result,  the  Trust   Certificates   represent
                               ownership  of newly  issued  indebtedness  of the
                               Underlying  Securities  Issuer for federal income
                               tax purposes. Such newly issued indebtedness will
                               not have original  issue  discount in the case of
                               the Class A Trust  Certificates.  A Class A Trust
                               Certificateholder  will be  required  to  include
                               stated interest  payments in income when received
                               or   accrued  in   accordance   with  such  Trust
                               Certificateholder's regular method of accounting.
                               The preceding  sentences assume that, for federal
                               income tax purposes, the Underlying Securities as
                               originally  issued constitute  indebtedness.  See
                               "Certain Federal Income Tax Consequences" herein.


LISTING......................  Application  will  be  made  to  list  the  Trust
                               Certificates  on  the  New  York  Stock  Exchange
                               ("NYSE").

RATINGS......................  It is a  condition  to the  issuance of the Trust
                               Certificates  that the  Trust  Certificates  have
                               ratings  assigned by Moody's  Investors  Service,
                               Inc. ("Moody's") and by Standard & Poor's Ratings
                               Services,   a   division   of   the   McGraw-Hill
                               Companies,  Inc.  ("S&P";  Moody's and S&P each a
                               "Rating  Agency"  and,   together,   the  "Rating
                               Agencies"),  equivalent  to  the  ratings  of the
                               Underlying  Securities,  which, as of the date of
                               this  Prospectus   Supplement,   were  "Baa1"  by
                               Moody's  under review for possible  downgrade and
                               "BBB"  by  S&P  on   CreditWatch   with  negative
                               implications.  Accordingly,  the  ratings  of the
                               Trust  Certificates  will also be Baa1 by Moody's
                               under  review for possible  downgrade  and BBB by
                               S&P on CreditWatch with negative implications.

                               The rating of the Trust  Certificates  by Moody's
                               addresses the likelihood of the ultimate  payment
                               of  principal  and timely  receipt of interest on
                               the   Trust   Certificates   or  any   Underlying
                               Securities  distributed  in respect  thereof,  as
                               well as the  extent of any  shortfall  therefrom.
                               The  rating  of  the  Trust  Certificates  by S&P
                               addresses  the  likelihood  of timely  receipt of
                               interest  on  the  Trust   Certificates   or  any
                               Underlying  Securities  distributed in respect of
                               the  Trust  Certificates.  There is no  assurance
                               that any such rating will continue for any period
                               of  time  or  that  it  will  not be  revised  or
                               withdrawn  entirely by the related  rating agency
                               if, in its  judgment,  circumstances  (including,
                               without limitation, the rating of the

                                       S-6

<PAGE>




                               Underlying  Securities) so warrant. A revision or
                               withdrawal  of such  rating  may have an  adverse
                               effect on the market price of Trust Certificates.
                               A security rating is not a recommendation to buy,
                               sell or hold securities.  The rating on the Trust
                               Certificates  does  not  constitute  a  statement
                               regarding   the   occurrence   or   frequency  of
                               redemption on the  Underlying  Securities and the
                               corresponding  effect on yield to investors.  See
                               "Ratings".

ERISA CONSIDERATIONS.........  An employee  benefit plan subject to the Employee
                               Retirement   Income  Security  Act  of  1974,  as
                               amended ("ERISA"),  and an individual  retirement
                               account   (a   "Plan")   may    purchase    Trust
                               Certificates  if the Depositor is able to confirm
                               the   existence  of  at  least  100   independent
                               purchasers of the Trust Certificates.  See "ERISA
                               Considerations".


                                       S-7

<PAGE>




                            THE UNDERLYING SECURITIES

         The Underlying  Securities  were issued under an indenture  dated as of
April 15, 1997 (the "Indenture"),  between the Underlying  Securities Issuer and
BNY Western Trust Company (the "Underlying  Securities  Trustee")  providing for
the  issuance  of  debt  securities  (the  "Senior  Notes")  by  the  Underlying
Securities Issuer, of which the $375,000,000 principal amount 7.95% Senior Notes
due April 15, 2007 (the  "Indenture  Securities")  are a series.  The Underlying
Securities are a portion of the Indenture  Securities.  The following summary of
certain  provisions of the  Underlying  Securities  and the  Indenture  does not
purport to be  complete  and is based  upon the  prospectus  and the  prospectus
supplement  thereto,  each  dated  April 10,  1997  (together,  the  "Underlying
Securities  Prospectus") of the Underlying Securities Issuer, and is subject to,
and is  qualified  in its  entirety  by  reference  to,  all  provisions  of the
Underlying  Securities and the Indenture,  including the definitions  therein of
certain terms.

UNDERLYING SECURITIES.......   $375,000,000 principal amount of the 7.95% Senior
                               Notes  due  April  15,  2007  of  the  Underlying
                               Securities  Issuer.  The Senior  Notes  represent
                               senior,  unsecured  obligations of the Underlying
                               Securities  Issuer.  Interest  on the  Underlying
                               Securities  accrues at the Underlying  Securities
                               Interest  Rate  for  each  Underlying  Securities
                               Accrual Period and is payable on each  Underlying
                               Securities  Payment  Date.  The entire  principal
                               amount  of  the  Underlying  Securities  will  be
                               payable to the holders  thereof on the Underlying
                               Securities Maturity Date.

UNDERLYING SECURITIES
  ISSUER....................   The  Underlying  Securities  Issuer is a Delaware
                               corporation whose principal executive offices are
                               located  at  9336  Civic  Center  Drive,  Beverly
                               Hills,  California  90210,  and  whose  telephone
                               number is (310) 278-4321. See "Description of the
                               Underlying Securities".

UNDERLYING SECURITIES
  ISSUER:  COMMISSION
  FILING NUMBER.............   333-18523   (for   the   Underlying    Securities
                               Prospectus);   1-3427   (for   filings   by   the
                               Underlying  Securities  Issuer  pursuant  to  the
                               Securities  Exchange Act of 1934, as amended (the
                               "Exchange Act")).

UNDERLYING SECURITIES
  RANKING...................   According    to   the    Underlying    Securities
                               Prospectus, the Underlying Securities are senior,
                               unsecured    obligations    of   the   Underlying
                               Securities  Issuer and will rank equally with all
                               other  senior   unsecured   indebtedness  of  the
                               Underlying Securities Issuer.

UNDERLYING SECURITIES
  COLLATERAL................   None.

UNDERLYING SECURITIES
  ORIGINAL ISSUE DATE.......   April 15, 1997.

UNDERLYING SECURITIES
  ORIGINAL AMOUNT ISSUED....   $375,000,000.

UNDERLYING SECURITIES
  MATURITY DATE.............   April 15, 2007.

                                       S-8

<PAGE>




UNDERLYING SECURITIES
  AMORTIZATION..............   None.

UNDERLYING SECURITIES
  INTEREST PAYMENT DATES....   April 15 and October 15, commencing October 15, 
                               1997.

UNDERLYING SECURITIES
  INTEREST RATE.............   7.95% per annum.

UNDERLYING SECURITIES
  INTEREST ACCRUAL PERIODS..   Semiannual.

UNDERLYING SECURITIES
  DENOMINATIONS AND CURRENCY...The  Underlying  Securities are  denominated  and
                               payable  in U.S.  dollars  and are  available  in
                               minimum  denominations  of  $1,000  and  integral
                               multiples thereof.

UNDERLYING SECURITIES
  FORM......................   Book-entry debt securities with DTC.

UNDERLYING SECURITIES
  CUSIP NUMBER..............   432848AH2.

UNDERLYING SECURITIES
  RECORD DATES..............   The close of  business on the April 1 and October
                               1,  as the  case  may  be,  next  preceding  each
                               Underlying Securities Interest Payment Date.


  UNDERLYING SECURITIES
  TRUSTEE...................   BNY Western Trust Company.

UNDERLYING SECURITIES
  RATINGS AS OF THE DATE
  OF THIS PROSPECTUS
  SUPPLEMENT................   "Baa1"  by  Moody's  under  review  for  possible
                               downgrade  and "BBB" by S&P on  CreditWatch  with
                               negative implications.

UNDERLYING SECURITIES
  INFORMATION WITH RESPECT 
  TO THE UNDERLYING 
  SECURITIES ISSUER.........   Hilton  Hotels  Corporation  is  subject  to  the
                               informational  requirements  of the  Exchange Act
                               and,  in  accordance  therewith,  files  reports,
                               proxy  and   information   statements  and  other
                               information  with  the  Securities  and  Exchange
                               Commission  (the  "Commission").   Such  reports,
                               proxy  and   information   statements  and  other
                               information  can be  inspected  and copied at the
                               public  reference  facilities  maintained  by the
                               Commission at 450 Fifth Street, N.W., Washington,
                               D.C. 20549 and at the following

                                       S-9

<PAGE>




                               Regional Offices of the Commission: 7 World Trade
                               Center,  Suite 1300, New York, New York 10048 and
                               Citicorp Center,  500 West Madison Street,  Suite
                               1400,  Chicago,  Illinois  60661-2511.  Copies of
                               such  material  can be  obtained  from the Public
                               Reference  Section of the Commission at 450 Fifth
                               Street,   N.W.,   Washington,   D.C.   20549   at
                               prescribed  rates.  In addition,  the  Commission
                               maintains a Web site that contains reports, proxy
                               and information  statements and other information
                               regarding  registrants that file  electronically,
                               such as the  Underlying  Securities  Issuer.  The
                               address   of  the   Commission's   Web   site  is
                               http://www.sec.gov.   Such  reports,   proxy  and
                               information  statements and other  information of
                               or concerning  the Underlying  Securities  Issuer
                               also can be  inspected  and copied at the offices
                               of the New York Stock  Exchange,  Inc.,  20 Broad
                               Street, New York, New York 10005.

         Potential  investors in the Trust Certificates  should not rely on this
Prospectus  Supplement for information with respect to the Underlying Securities
Issuer. No investigation of the Underlying Securities Issuer (including, without
limitation,  no investigation as to its financial condition or creditworthiness)
or of the Underlying Securities (including, without limitation, no investigation
as to their ratings) has been made. A potential Trust  Certificateholder  should
obtain and evaluate the same  information  concerning the Underlying  Securities
Issuer as one would obtain and evaluate if investing  directly in the Underlying
Securities or in other securities  issued by the Underlying  Securities  Issuer.
None  of  the  Depositor,   the  Trustee,  the  Securities   Intermediary,   the
Underwriter,  or any of their respective affiliates,  assumes any responsibility
for the accuracy or  completeness of any publicly  available  information of the
Underlying  Securities  Issuer  filed  with the  Commission  or  otherwise  made
publicly  available or  considered by a purchaser of the Trust  Certificates  in
making its investment decision in connection therewith.

                                      S-10

<PAGE>



                                  RISK FACTORS

         Prospective  purchasers  should  consider,   among  other  things,  the
following  factors (as well as the factors set forth under "Risk Factors" in the
Prospectus) in connection with an investment in the Trust Certificates.

Limited Liquidity

         There can be no assurance that an active public market for either Class
of Trust  Certificates  will develop or, if a public market develops,  as to the
liquidity of the trading market for such Trust Certificates. Merrill Lynch & Co.
has  advised  the  Depositor  that it  intends  to make a  market  in the  Trust
Certificates,  as  permitted  by  applicable  laws and  regulations,  after  the
issuance  thereof.  Merrill  Lynch & Co. is not  obligated,  however,  to make a
market in the Trust  Certificates  of  either  Class and any such  market-making
activity may be  discontinued  at any time without notice at the sole discretion
of Merrill  Lynch & Co. If an active  public  market for the Trust  Certificates
does not  develop or  continue,  the market  prices and  liquidity  of the Trust
Certificates  may be  adversely  affected.  The  Depositor  expects to apply for
listing of the Trust Certificates on the NYSE.

         The liquidity of the trading market may be adversely  affected due to a
decrease  in the amount of Trust  Certificates  outstanding  after any  Optional
Exchange by the  Depositor.  See  "Description  of Trust  Certificates--Optional
Exchange" in the Prospectus.

Distribution of Underlying Securities

         If there is a payment default on the Underlying Securities or any other
default on the Underlying  Securities  that results in an  acceleration of their
maturity,   then  the   Underlying   Securities   will  be  distributed  to  the
Certificateholders  in accordance with the Allocation Ratio. In either case, the
timing and amount of payments with respect to the  principal of,  premium on, if
any, and any interest to be distributed in respect of the Underlying  Securities
may be materially and adversely affected. In addition, there can be no assurance
that the market  value of the  Underlying  Securities  will not decline from the
time of such  occurrences to the time the Underlying  Securities are distributed
to Trust Certificateholders.

Limited Assets

         The  Trust  has  no  significant   assets  other  than  the  Underlying
Securities and the  Underlying  Securities are the sole assets of the Trust that
are available to make Distributions in respect of the Trust Certificates. If the
Underlying  Securities are insufficient to make payments or distributions on the
Trust  Certificates,  no other  assets  will be  available  for  payment  of the
deficiency.

Gaming Regulation and Licensing

         The ownership and operation of casino gaming  facilities are subject to
extensive governmental regulation. The Underlying Securities Issuer holds gaming
licenses or permits in each  jurisdiction in which it operates gaming activities
(each, a "Gaming License" and, collectively, "Gaming Licenses"). Gaming Licenses
and related  approvals,  however,  are deemed to be privileges under the laws of
the  jurisdictions  in which the  Company  conducts  gaming  activities,  and no
assurances can be given that any new Gaming Licenses that may be required in the
future will be granted or that existing  Gaming  Licenses will not be revoked or
suspended.  There can be no assurance that such a revocation or suspension would
not  have a  material  adverse  effect  on the  Underlying  Securities  Issuer's
business activities or results of operations.


                                      S-11

<PAGE>



No Management of Underlying Securities

         Except  as  described  herein,  the  Trust  will  not  dispose  of  any
Underlying Security,  regardless of adverse events, financial or otherwise, that
may affect the value of the Underlying  Securities or the Underlying  Securities
Issuer. If there is a payment default on the Underlying  Securities or any other
default on the Underlying  Securities  that results in an  acceleration of their
maturity,  the Trust will deal with the Underlying Securities only in the manner
provided in the Trust Agreement.  If such a default occurs,  the Trust Agreement
will provide that the Trustee will distribute Underlying Securities to the Class
A Trust  Certificateholders  and Class B Trust  Certificateholders in accordance
with the Allocation Ratio  notwithstanding  market  conditions at that time, and
the Trustee will have no discretion to do otherwise.

Credit Risk

         The Trust Certificates  represent  interests in obligations of a single
obligor. In particular,  the Trust Certificates will be subject to all the risks
associated  with a  direct  investment  in  unsecured  debt  obligations  of the
Underlying Securities Issuer.

Payments in Respect of Trust Certificates are Unsecured

         In a  liquidation,  holders of the Underlying  Securities  will be paid
only after holders of secured  obligations of the Underlying  Securities Issuer.
According to the Underlying Securities Prospectus, the Underlying Securities are
general unsecured obligations of the Underlying Securities Issuer, which rank on
a  parity  with  all  other  unsecured  senior  indebtedness  of the  Underlying
Securities  Issuer,  but which are  effectively  subordinated  to the Underlying
Securities  Issuer's  existing and future  senior  secured  indebtedness  to the
extent of the collateral therefor.

No Investigation of Underlying Securities

         None of the Depositor,  the Underwriter,  the Trustee or the Securities
Intermediary  will  (i)  make  any  investigation  of  the  business  condition,
financial or otherwise,  of the Underlying Securities Issuer, or (ii) verify any
reports  or  information  filed by the  Underlying  Securities  Issuer  with the
Commission.  Investors are encouraged to consider publicly  available  financial
and other information  regarding the Underlying  Securities Issuer. The issuance
of the Trust  Certificates  should not be  construed  as an  endorsement  by the
Depositor,  the Underwriter,  the Trustee or the Securities  Intermediary of the
financial condition or business prospects of the Underlying Securities Issuer.

Ratings of the Trust Certificates Subject to Change

         At the time of  issuance,  the Trust  Certificates  will  have  ratings
assigned  by  Moody's  and  S&P  equivalent  to the  ratings  of the  Underlying
Securities,  which, as of the date of this Prospectus Supplement, were "Baa1" by
Moody's under review for possible downgrade and "BBB" by S&P on CreditWatch with
negative implications.  Accordingly,  the ratings of the Trust Certificates will
also be Baa1 by Moody's  under review for possible  downgrade  and BBB by S&P on
CreditWatch  with negative  implications.  Any rating issued with respect to the
Trust Certificates is not a recommendation to purchase,  sell or hold a security
inasmuch  as such  ratings  do not  comment  on the  market  price of the  Trust
Certificates  or their  suitability for a particular  investor.  There can be no
assurance  that the ratings will remain for any given period of time or that the
ratings will not be revised or withdrawn  entirely by the related  Rating Agency
if, in its judgment, circumstances (including, without limitation, the rating of
the Underlying  Securities) so warrant.  A revision or withdrawal of such rating
may have an adverse effect on the market price of the Trust Certificates.



                                      S-12

<PAGE>



                                    THE TRUST

         The Trust will be formed pursuant to the Standard Terms, as amended and
supplemented  by the Series  Supplement.  Concurrently  with the  execution  and
delivery  of the Series  Supplement,  the  Depositor  will  deposit  $25,000,000
principal  amount of Underlying  Securities into the Trust.  Either prior to the
Closing Date or from time to time, the Depositor may, without the consent of the
Trust  Certificateholders,  increase the amount of the Underlying  Securities in
the Trust and issue a corresponding amount of additional Trust Certificates. The
Trustee, on behalf of the Trust, will accept such Underlying Securities and will
deliver the Trust Certificates to or upon the order of the Depositor.

         The  Underlying  Securities  were not  purchased  from  the  Underlying
Securities  Issuer.  The Underlying  Securities were not acquired as part of any
distribution  by or pursuant to any  agreement  with the  Underlying  Securities
Issuer.  The Underlying  Securities Issuer is not participating in this offering
and  will  not  receive  any  of the  proceeds  of the  sale  of the  Underlying
Securities to the Depositor or the issuance of the Trust Certificates.


                      DESCRIPTION OF THE TRUST CERTIFICATES

General

         The Trust  Certificates  will be  denominated  and  distributions  with
respect thereto will be payable in U.S. dollars.  The Class A Trust Certificates
will have a stated amount of $25,000,000.

         Interest on the Trust Certificates will be calculated on a 360-day year
of  twelve   30-day  months  and  will  accrue  from  and  including  the  prior
Distribution Date (or, in the case of the April 15, 1999 Distribution Date, from
and including  October 15, 1998) to but excluding the current  Distribution Date
(the "Collection Period").

         The  holders  of the Class A Trust  Certificates  will be  entitled  to
receive, on each Distribution Date,  commencing April 15, 1999 and ending on the
Final  Scheduled  Distribution  Date, the payment of interest at a rate of 7.00%
per annum on the stated amount of the Class A Trust Certificates commencing upon
initial issuance of the Trust Certificates,  and a distribution of the principal
amount of the Underlying Securities on April 15, 2007.

         The  holders  of the Class B Trust  Certificates  will be  entitled  to
receive, on each Distribution Date,  commencing April 15, 1999 and ending on the
Final  Scheduled  Distribution  Date,  a  distribution  equal to .95% per  annum
multiplied by the principal  amount of the Underlying  Securities  (the "Class B
Payments").  The right of the holders of the Class B Trust  Certificates  to the
payments  received on the  Underlying  Securities is of equal  priority with the
right of Class A Trust  Certificateholders to receive distributions of interest.
The Class B Trust Certificates  generally will not be entitled to any allocation
of any principal payments received on the Underlying Securities.

         The Trust  Certificates will be delivered in registered form. The Trust
Certificates  will be  issued,  maintained  and  transferred  on the  book-entry
records  of DTC and its  Participants  in minimum  stated  amounts of $1,000 and
integral multiples thereof. One Trust Certificate of each Class may be issued in
an  amount  other  than  an  integral   multiple  of  the   applicable   minimum
denomination.  Each Class of Trust Certificates initially will be represented by
one or more  global  certificates  registered  in the name of the nominee of DTC
(together with any successor  clearing  agency  selected by the  Depositor,  the
"Clearing  Agency") except as provided below. The Depositor has been informed by
DTC that DTC's  nominee  will be Cede.  No holder of any such Trust  Certificate
will be entitled to receive a certificate  representing such person's  interest,
except as set forth below under  "--Definitive Trust  Certificates".  Unless and
until Definitive Trust  Certificates are issued under the limited  circumstances
described  herein,  all references to actions by Trust  Certificateholders  with
respect to any such Trust  Certificates shall refer to actions taken by DTC upon
instructions from its Participants.  See "--Definitive Trust Certificates" below
and "Description of Trust Certificates--Global Securities" in the Prospectus.


                                      S-13

<PAGE>



         Under the rules,  regulations and procedures creating and affecting DTC
and its  operations,  DTC  will  take  action  permitted  to be taken by a Trust
Certificateholder under the Trust Agreement only at the direction of one or more
Participants  to  whose  DTC  account  such  Trust  Certificates  are  credited.
Additionally, DTC will take such actions with respect to specified Voting Rights
only at the  direction  and on behalf of  Participants  whose  holdings  of such
certificates  evidence such specified  Voting Rights.  DTC may take  conflicting
actions with respect to Voting  Rights,  to the extent that  Participants  whose
holdings of Trust Certificates  evidence such Voting Rights authorize  divergent
action.

Definitive Trust Certificates

         Definitive    Trust    Certificates    will   be    issued   to   Trust
Certificateholders  or their nominees,  respectively,  rather than to DTC or its
nominee, only if (i) the Depositor advises the Trustee in writing that DTC is no
longer willing or able to discharge  properly its  responsibilities  as Clearing
Agency with  respect to the Trust  Certificates  and the  Depositor is unable to
locate a qualified  successor or (ii) the  Depositor,  at its option,  elects to
terminate the book-entry system through DTC.

         Upon the occurrence of any event described in the immediately preceding
paragraph,   the  Trustee  is  required  to  notify  all   Participants  of  the
availability through DTC of Definitive Trust Certificates. Upon surrender by DTC
of the definitive  certificates  representing the Trust Certificates and receipt
of  instructions  for  re-registration,  the  Trustee  will  reissue  such Trust
Certificates as Definitive Trust  Certificates  issued in the respective  stated
amounts  owned  by  the  individual  owners  of  such  Trust  Certificates,  and
thereafter  the Trustee  will  recognize  the holders of such  Definitive  Trust
Certificates as Trust Certificateholders under the Trust Agreement.

Listing on the New York Stock Exchange

         Application  will be made to list the Trust  Certificates  on the NYSE.
There  can be no  assurance  that the  Trust  Certificates,  once  listed,  will
continue to be eligible for trading on the NYSE.

Collections and Distributions

         Collections  on the  Underlying  Securities  that are  received  by the
Trustee for a Collection Period pursuant to the collection  procedures described
herein  and in the  Prospectus  and  deposited  from time to time into the Trust
Certificate   Account  will  be  applied  by  the  Trustee  on  each  applicable
Distribution  Date to the  following  distributions  in the  following  order of
priority,  solely to the extent of  Available  Funds (as defined  below) on such
Distribution Date:

                  (a) first,  to the  Trustee,  reimbursement  for any  approved
         Extraordinary  Expenses  incurred  by the  Trustee in  accordance  with
         Section  6(b) of the Series  Supplement  and  approved by not less than
         100% of the Trust Certificateholders;

                  (b)  second,  pro  rata to the  holders  of the  Class A Trust
         Certificates  and Class B Trust  Certificates,  interest accrued during
         the  related  Collection  Period  at the rate of 7.00% per annum on the
         stated  amount  of the Class A Trust  Certificates  and 0.95% per annum
         multiplied by the principal  amount of the Underlying  Securities  (the
         "Class B  Payments")  to holders of the Class B Trust  Certificates  on
         such Distribution Date,  commencing on April 15, 1999 and ending on the
         Final Scheduled Distribution Date;

                  (c)  third,  pro  rata  to the  holders  of the  Class A Trust
         Certificates  and  Class  B  Trust  Certificates,   if  available,  any
         additional  payments owed and paid by the Underlying  Securities Issuer
         as a result of a delay in the  receipt by the  Trustee of any  interest
         payment on the Underlying Securities;

                  (d) fourth, to the holders of the Class A Trust  Certificates,
         on the Final  Scheduled  Distribution  Date only, a distribution of the
         principal  amount of the Underlying  Securities held by the Trust as of
         such

                                      S-14

<PAGE>



         date;

                  (e) fifth, to the Trustee,  the Ordinary  Expenses (as defined
         in the Trust Agreement); and

                  (f) sixth,  to the  extent  there are  Available  Funds in the
         Certificate  Account,  to any creditors of the Trust in satisfaction of
         liabilities thereto.

         "Available  Funds"  for  any  Distribution  Date  means  the sum of all
amounts  received on or with  respect to the  Underlying  Securities  during the
preceding Collection Period. In order to reimburse the Trustee for Extraordinary
Expenses,  however, not less than 100% of the Trust Certificateholders may elect
to sell a portion of the  Underlying  Securities  such that the proceeds of such
sale  would be  sufficient  to  reimburse  the  Trustee  for such  Extraordinary
Expenses.

         If the Trustee has not received payment on the Underlying Securities on
or prior to a Distribution  Date, such distribution will be made upon receipt of
payment on the Underlying  Securities.  No additional amounts will accrue on the
Trust  Certificates  or be owed to Trust  Certificateholders  as a result of any
such delay; provided, however, that any additional interest owed and paid by the
Underlying Securities Issuer as a result of such delay shall be paid pro rata to
the Class A Trust  Certificateholders  and Class B Trust  Certificateholders  in
accordance  with the Allocation  Ratio. In the event of a payment default on the
Underlying Securities,  approved Extraordinary Expenses (see "Description of the
Trust  Agreement--The  Trustee"  herein) of the Trustee may be reimbursed to the
Trustee   out  of   Available   Funds   before   any   distributions   to  Trust
Certificateholders are made.

         All amounts  received on or with respect to the Underlying  Securities,
which are not  distributed to Trust  Certificateholders  on the date of receipt,
shall be  invested  by the  Trustee  in  Eligible  Investments.  Income  on such
investments will constitute property of the Trust. "Eligible Investments" means,
with respect to the Trust  Certificates,  those investments  consistent with the
Trust's  status as a grantor  trust under the Code and  acceptable to the Rating
Agencies  as being  consistent  with the rating of such Trust  Certificates,  as
specified  in the  Trust  Agreement.  Generally,  Eligible  Investments  must be
limited to obligations or securities that mature not later than the Business Day
prior to the next succeeding Distribution Date.

         There can be no assurance that collections received from the Underlying
Securities  over a specified  period  will be  sufficient  to make all  required
distributions to the Trust Certificateholders. To the extent Available Funds are
insufficient to make any such distributions due to Trust Certificateholders, any
shortfall  will  be  carried  over  and  will  be   distributable  on  the  next
Distribution  Date  (if  any)  on  which  sufficient  funds  exist  to pay  such
shortfalls. The Depositor will pay the Ordinary Expenses of the Trustee.

Exchange of Trust Certificates

         Merrill Lynch & Co. or any of its affiliates, other than the Depositor,
may, if it holds Class A Trust Certificates and a corresponding  amount of Class
B Trust  Certificates,  notify the  Trustee,  not less than 30 (or such  shorter
period  acceptable  to the  Trustee)  but not more than 45 days prior to a given
Distribution  Date,  that it intends to tender  such Trust  Certificates  to the
Trustee on such Distribution Date; provided that such tender will not be made if
either  (i) it  would  cause  the  Trust or  Depositor  to fail to  satisfy  the
applicable  requirements  for  exemption  under Rule 3a-7  under the  Investment
Company Act of 1940 or (ii) such distribution would affect the  characterization
of the Trust as a "grantor trust" under the Code. See  "Description of the Trust
Certificates--Optional  Exchange"  in the  Prospectus.  Upon  such  tender,  the
Trustee  will  deliver to such  Trust  Certificateholder  Underlying  Securities
having a  principal  amount  equal to the  stated  amount  of the  Class A Trust
Certificates  being  tendered.  The total amount of the Trust Assets will not be
decreased   to   under  $5   million   without   the   consent   of  the   Trust
Certificateholders.


                                      S-15

<PAGE>



Default on Underlying Securities

         If there is a payment default on the Underlying Securities or any other
default on the Underlying  Securities  that results in an  acceleration of their
maturity, the Trustee will distribute Underlying Securities to the Class A Trust
Certificateholders  and the Class B Trust  Certificateholders in accordance with
the Allocation  Ratio,  as expressed in Annex A. The "Class A Allocation" is the
present  value  (discounted  at the rate of 7.95% per  annum) of (i) the  unpaid
interest,  except  for  the  Class  B  Payments,  due  or to  become  due on the
Underlying  Securities on or prior to the Final Scheduled  Distribution Date and
(ii) the principal  amount of the  Underlying  Securities (in each case assuming
that the  Underlying  Securities are paid when due and are not redeemed prior to
their  stated  maturity).  The "Class B  Allocation"  is the sum of the  present
values (discounted at the rate of 7.95% per annum) of the unpaid payments due or
to become due in respect of the Class B Payments of the  Underlying  Securities.
If such a distribution  would entitle any Trust  Certificateholder  to receive a
principal  amount of Underlying  Securities that is not an integral  multiple of
the  minimum  denomination  of  the  Underlying  Securities,   then  such  Trust
Certificateholder  will not receive any such fractional amount. The Trustee will
sell a principal amount of Underlying Securities equal to such fractional amount
and will distribute the proceeds therefrom to such Trust Certificateholder.

Distributions upon Increase of Interest Rate Following an Acquisition Related 
Rating Change

         If  there  is  increase  in the  Underlying  Securities  Interest  Rate
following  an  Acquisition  Related  Rating  Change  (see  "Description  of  the
Underlying Securities--Interest Rate and Maturity" herein), then the proceeds of
such interest rate increase will be allocated pro rata between the Class A Trust
Certificates  and the Class B  Certificates  in accordance  with the  Allocation
Ratio.


                                  THE DEPOSITOR

         The Depositor,  a Delaware corporation,  is an indirect,  wholly-owned,
limited-purpose  subsidiary  of Merrill  Lynch & Co., Inc. The Depositor has not
guaranteed   and  is  not  otherwise   obligated   with  respect  to  the  Trust
Certificates.

         The principal office of the Depositor is located at c/o Merrill Lynch &
Co.,  World  Financial  Center,  New  York,  New York  10281  (Telephone:  (212)
449-1000). See "The Depositor" in the Prospectus.


                       DESCRIPTION OF THE TRUST AGREEMENT

General

         The Trust  Certificates will be issued pursuant to the Trust Agreement,
a form of the Standard Terms of which is filed as an exhibit to the Registration
Statement.  A Current  Report  on Form 8-K  relating  to the Trust  Certificates
containing  a copy of the Series  Supplement  as  executed  will be filed by the
Depositor  with the  Commission  following  the  issuance  and sale of the Trust
Certificates.  The Trust created under the Trust  Agreement  will consist of (i)
the Deposited  Assets and (ii) all payments on or  collections in respect of the
Deposited Assets due after the Cut-off Date. Reference is made to the Prospectus
for  important  information  in addition to that set forth herein  regarding the
Trust,   the  terms  and  conditions  of  the  Trust  Agreement  and  the  Trust
Certificates.  The  following  summaries  of  certain  provisions  of the  Trust
Agreement  do not  purport  to be  complete  and  are  subject  to the  detailed
provisions  contained  therein,  to which  reference  is hereby  made for a full
description of such  provisions,  including the definition of certain terms used
herein.

         The  discussions  in the  Prospectus  under  "Description  of the Trust
Agreement--Advances  in Respect of Delinquencies",  "--Certain Matters Regarding
the Trustee,  the  Administrative  Agent,  and the Depositor" (to the extent the
discussion  relates  to  the  Administrative  Agent),   "--Administrative  Agent
Termination Events; Rights upon

                                      S-16

<PAGE>



Administrative  Agent Termination  Event", and "--Evidence as to Compliance" are
not applicable to the Trust Certificates.

The Trustee

         United States Trust Company of New York will act as the Trustee for the
Trust Certificates and the Trust pursuant to the Trust Agreement.  The Trustee's
offices are located at 114 West 47th  Street,  New York,  New York 10036 and its
telephone number is (212) 852-1623.

         The Trust  Agreement  will  provide  that the  Trustee may not take any
action  that,  in the  Trustee's  opinion,  would  or  might  cause  it to incur
Extraordinary  Expenses,  unless (i) the Trustee is satisfied  that it will have
adequate  security  or  indemnity  in  respect  of  such  costs,   expenses  and
liabilities,   (ii)  the  Trustee  has  been   instructed  to  do  so  by  Trust
Certificateholders  representing not less than the Required  Percentage-Remedies
(as  defined  below) of the  aggregate  principal  amount of  outstanding  Trust
Certificates, and (iii) the Trust Certificateholders have agreed that such costs
will be paid by the  Trustee  (x) from the Trust (in the case of an  affirmative
vote of 100% of the Trust  Certificateholders)  or (y) out of the  Trustee's own
funds  (in which  case the  Trustee  can  receive  reimbursement  from the Trust
Certificateholders  voting in favor of such  proposal).  Extraordinary  Expenses
that may be reimbursed  to the Trustee from the Trust may be  reimbursed  out of
Available  Funds on any  Distribution  Date  before any  distributions  to Trust
Certificateholders on such Distribution Date are made.

Events of Default

         An event of default  with respect to the Trust  Certificates  under the
Trust  Agreement  (an "Event of  Default")  will consist of (i) a default in the
payment of any interest on any  Underlying  Security  after the same becomes due
and payable  (subject to any  applicable  grace  period);  (ii) a default in the
payment of the principal of or any  installment  of principal of any  Underlying
Security  when the same  becomes  due and  payable;  and (iii)  any other  event
specified as an event of default in the Indenture.

         The  Trust  Agreement  will  provide  that,  within  30 days  after the
occurrence  of an Event of Default in  respect  of the Trust  Certificates,  the
Trustee will give notice to the Trust  Certificateholders,  transmitted by mail,
of all such uncured or unwaived Events of Default known to it.  However,  except
in the case of an Event of  Default  relating  to the  payment of  principal  or
interest on any of the Underlying  Securities,  the Trustee will be protected in
withholding  such notice if in good faith it determines  that the withholding of
such notice is in the interest of the Trust Certificateholders.

         No Trust  Certificateholder  will  have  the  right  to  institute  any
proceeding  with  respect  to  the  Trust  Agreement,   unless  (i)  such  Trust
Certificateholder  previously  has  given to the  Trustee  written  notice  of a
continuing breach,  (ii) Trust  Certificateholders  evidencing not less than the
Required  Percentage-Remedies  of the aggregate  Voting Rights have requested in
writing that the Trustee  institute such  proceeding in its own name as Trustee,
(iii) such Trust Certificateholder or Trust  Certificateholders have offered the
Trustee  reasonable  indemnity,  (iv)  the  Trustee  has for 15 days  failed  to
institute such  proceeding and (v) no direction  inconsistent  with such written
request  has been  given to the  Trustee  during  such  15-day  period  by Trust
Certificateholders evidencing not less than the Required Percentage- Remedies of
the aggregate Voting Rights. "Required Percentage-Remedies" shall mean 662/3% of
the Voting Rights.

Voting Rights

         At all times,  100% of all Voting Rights will be allocated  between the
Class A Trust Certificates and the Class B Trust Certificates in accordance with
the Allocation Ratio.  Within each such Class,  Voting Rights shall be allocated
among Trust  Certificateholders  in proportion to the then outstanding principal
amounts,  or  principal  amounts  at  maturity,  as the  case  may be,  of their
respective Trust  Certificates.  The "Required  Percentage-Amendment"  of Voting
Rights  necessary to consent to such  modification or amendment shall be 662/3%.
Notwithstanding  the  foregoing,  in  addition  to  the  other  restrictions  on
modification and amendment, the Trustee will not enter into any

                                      S-17

<PAGE>



amendment or modification of the Trust Agreement that would adversely  affect in
any  material  respect  the  interests  of  the  holders  of a  Class  of  Trust
Certificates without the consent of the holders of 662/3% of such Class of Trust
Certificates;  provided, however, that no such amendment or modification will be
permitted which would alter the status of the Trust as a grantor trust under the
Code. See "Description of the Trust  Agreement--Modification  and Waiver" in the
Prospectus.

Voting of Underlying Securities; Modification of Indenture

         The Trustee, as holder of the Underlying  Securities,  has the right to
vote and give consents and waivers in respect of such  Underlying  Securities as
permitted by DTC and except as otherwise limited by the Trust Agreement.  If the
Trustee  receives a request from DTC, the Underlying  Securities  Trustee or the
Underlying  Securities Issuer for its consent to any amendment,  modification or
waiver  of the  Underlying  Securities,  the  Indenture  or any  other  document
thereunder  or relating  thereto,  or receives  any other  solicitation  for any
action with respect to the  Underlying  Securities,  the Trustee  promptly shall
notify  each Trust  Certificateholder  of record as of such date and the Ratings
Agencies of such proposed amendment,  modification,  waiver or solicitation. The
Trustee  shall  request  instructions  from the Trust  Certificateholders  as to
whether  or not to consent to or vote to accept  such  amendment,  modification,
waiver or  solicitation.  The Trustee  shall  consent or vote,  or refrain  from
consenting or voting, in the same proportion (based on the relative  outstanding
principal  balances of the Trust  Certificates) as the Trust Certificates of the
Trust were actually voted or not voted by the Trust  Certificateholders  thereof
as of a date  determined  by the Trustee prior to the date on which such consent
or  vote  is  required,   after   weighing  the  votes  of  the  Class  A  Trust
Certificateholders  and  the  votes  of the  Class  B  Trust  Certificateholders
according to the Allocation  Ratio;  provided,  however,  that,  notwithstanding
anything to the  contrary,  the Trustee  shall at no time vote or consent to any
matter  (i)  unless  such vote or  consent  would not  (based on an  Opinion  of
Counsel)  alter the status of the Trust as a grantor trust under the Code,  (ii)
that  would  alter  the  timing  or  amount  of any  payment  on the  Underlying
Securities,  other  than any demand to  accelerate  the  Underlying  Securities,
except in the event of an Underlying  Security event of default or an event that
with the passage of time would become an  Underlying  Security  event of default
and only with the consent of Trust  Certificateholders  representing 100% of the
outstanding Class A and Class B Trust Certificates,  (iii) that would constitute
a demand to  accelerate  the  Underlying  Securities,  except in the event of an
Underlying  Security  event of default or an event that with the passage of time
would become an Underlying  Security  event of default and only with the consent
of Trust  Certificateholders  representing 662/3% of the outstanding Class A and
Class B Trust  Certificates  and  provided  that the  Trustee has  received  the
Opinion of Counsel  described  in (i)  above,  or (iv) that would  result in the
exchange  or  substitution  of  any  of the  outstanding  Underlying  Securities
pursuant  to a  plan  for  the  refunding  or  refinancing  of  such  Underlying
Securities,  except in the event of a default  under the Indenture and only with
the consent of Trust  Certificateholders  representing 662/3% of the outstanding
Class A and  Class B Trust  Certificates  and  provided  that  the  Trustee  has
received the Opinion of Counsel  described in (i) above.  The Trustee shall have
no liability  for any failure to act  resulting  from Trust  Certificateholders'
late return of, or failure to return,  directions  requested by the Trustee from
the Trust Certificateholders.

         If an event of default under the Indenture occurs and is continuing and
if directed by the outstanding Class A and Class B Trust  Certificateholders  as
described  above,  the Trustee shall vote the Underlying  Securities in favor of
directing,  or take such  other  action as may be  appropriate  to  direct,  the
Underlying  Securities  Trustee to declare  the unpaid  principal  amount of the
Underlying  Securities and any accrued and unpaid interest thereon to be due and
payable. In connection with a vote concerning whether to demand the acceleration
of the Underlying Securities,  the interests of the Trust Certificateholders may
differ from each other and from those of other holders of outstanding  Indenture
Securities issued by the Underlying Securities Issuer.

Termination of the Trust

         The  Trust  shall  terminate  upon  the  earliest  to  occur of (i) the
distribution   in  full  of  all  amounts  due  to  the  Class  A  and  Class  B
Certificateholders  after a payment default on the Underlying  Securities,  (ii)
the  exchange  of all  outstanding  Class A and Class B Trust  Certificates  for
Underlying  Securities  pursuant to one or more Optional Exchanges and (iii) the
distribution  in  full  of  all  amounts  due  to  Class  A and  Class  B  Trust
Certificateholders on the

                                      S-18

<PAGE>



Final   Scheduled   Distribution   Date.   See   "Description   of   the   Trust
Agreement--Termination" in the Prospectus.


                    DESCRIPTION OF THE UNDERLYING SECURITIES

General

         The Underlying  Securities  represent the sole assets of the Trust that
are available to make  distributions in respect of the Trust  Certificates.  The
principal  amount of the Underlying  Securities is $25,000,000.  Either prior to
the Closing Date or from time to time, the Depositor may, without the consent of
the Trust  Certificateholders,  increase the amount of the Underlying Securities
in the Trust and issue a corresponding  amount of additional Trust Certificates.
The  primary  economic  terms of the  Underlying  Securities  are  described  in
"Prospectus  Supplement   Summary--The  Underlying  Securities"  herein.  Unless
specified  otherwise,  all  section  references  in  this  "Description  of  the
Underlying Securities" are to sections in the Indenture.

         This  Prospectus  Supplement  sets forth  certain  relevant  terms with
respect to the Underlying Securities,  but does not provide detailed information
with respect to the Underlying  Securities or the Underlying  Securities Issuer.
This Prospectus Supplement relates only to the Trust Certificates offered hereby
and does not  relate to the  Underlying  Securities.  All  disclosure  contained
herein  with  respect to the  Underlying  Securities  Issuer and the  Underlying
Securities is derived from publicly available documents.

         The Underlying  Securities Issuer is not participating in, and will not
receive any proceeds in connection with, the offering of the Trust Certificates.
The Underlying  Securities  were  purchased in the secondary  market and will be
deposited into the Trust.  The Underlying  Securities  were not acquired  either
from the  Underlying  Securities  Issuer or pursuant to any  distribution  by or
agreement with the Underlying Securities Issuer.

         The Underlying Securities convert into cash in a finite time period and
the  Underlying  Securities  Issuer is: (a)  subject to the  periodic  reporting
requirements  of the  Exchange  Act  and  (b)  eligible  to  use a  Registration
Statement on Form S-3 for a primary offering.

         According to the  Underlying  Securities  Issuer's  publicly  available
documents,  its  principal  executive  offices are located at 9336 Civic  Center
Drive,  Beverly  Hills,  California  90210  and its  telephone  number  is (310)
278-4321.  The  Underlying  Securities  Issuer is subject  to the  informational
requirements  of the Exchange Act and, in accordance  therewith,  files reports,
proxy and information statements and other information with the Commission. Such
reports, proxy and information statements and other information can be inspected
and copied at the public  reference  facilities  maintained by the Commission at
450 Fifth Street,  N.W.,  Washington,  D.C. 20549 and at the following  Regional
Offices of the Commission:  7 World Trade Center, Suite 1300, New York, New York
10048 and  Citicorp  Center,  500 West  Madison  Street,  Suite  1400,  Chicago,
Illinois  60661-2511.  Copies of such  material can be obtained  from the Public
Reference Section of the Commission at 450 Fifth Street, N.W., Washington,  D.C.
20549 at prescribed rates. In addition, the Commission maintains a Web site that
contains  reports,  proxy  and  information  statements  and  other  information
regarding   registrants  that  file  electronically,   such  as  the  Underlying
Securities   Issuer.   The   address   of   the   Commission's   Web   site   is
http://www.sec.gov.  Such reports,  proxy and  information  statements and other
information  of or  concerning  the  Underlying  Securities  Issuer  also can be
inspected  and copied at the offices of the New York Stock  Exchange,  Inc.,  20
Broad Street, New York, New York 10005.

         Although  the  Depositor  has no  reason  to  believe  the  information
concerning  the  Underlying  Securities  or  the  Underlying  Securities  Issuer
contained in the Underlying Securities Prospectus is not reliable, the Depositor
has not  participated  in the  preparation  of such  documents,  or made any due
diligence inquiry with respect to the information provided therein. There can be
no assurance that events  affecting the Underlying  Securities or the Underlying
Securities  Issuer  have not  occurred or have not yet been  publicly  disclosed
which  would  affect the  accuracy or  completeness  of the  publicly  available
documents described above.


                                      S-19

<PAGE>



         THE TRUST WILL HAVE NO ASSETS  OTHER THAN  UNDERLYING  SECURITIES  FROM
WHICH TO MAKE DISTRIBUTIONS OF AMOUNTS DUE IN RESPECT OF THE TRUST CERTIFICATES.
CONSEQUENTLY,  THE ABILITY OF TRUST  CERTIFICATEHOLDERS TO RECEIVE DISTRIBUTIONS
IN RESPECT OF THE TRUST CERTIFICATES WILL DEPEND ENTIRELY ON THE TRUST'S RECEIPT
OF PAYMENTS ON THE UNDERLYING  SECURITIES.  PROSPECTIVE  PURCHASERS OF THE TRUST
CERTIFICATES SHOULD CONSIDER CAREFULLY THE FINANCIAL CONDITION OF THE UNDERLYING
SECURITIES ISSUER AND ITS ABILITY TO MAKE PAYMENTS IN RESPECT OF SUCH UNDERLYING
SECURITIES.  THIS PROSPECTUS  SUPPLEMENT  RELATES ONLY TO THE TRUST CERTIFICATES
BEING  OFFERED  HEREBY AND DOES NOT RELATE TO THE  UNDERLYING  SECURITIES OR THE
UNDERLYING  SECURITIES  ISSUER.  ALL  INFORMATION  CONTAINED IN THIS  PROSPECTUS
SUPPLEMENT  REGARDING  THE  UNDERLYING  SECURITIES  ISSUER  AND  THE  UNDERLYING
SECURITIES IS DERIVED FROM PUBLICLY AVAILABLE DOCUMENTS.  NONE OF THE DEPOSITOR,
THE UNDERWRITER,  THE SECURITIES INTERMEDIARY OR THE TRUSTEE PARTICIPATED IN THE
PREPARATION  OF SUCH DOCUMENTS OR TAKES ANY  RESPONSIBILITY  FOR THE ACCURACY OR
COMPLETENESS OF THE INFORMATION PROVIDED THEREIN.

Underlying Securities Indenture

         The  Underlying  Securities  were  issued  under the  Indenture,  which
provided  for the  issuance of  Indenture  Securities,  of which the  Underlying
Securities are a series. The Underlying Securities are approximately 6.7% of the
issue of Indenture Securities,  which issue totaled $375,000,000.  The following
summaries of certain  provisions of the  Indenture  Securities,  the  Underlying
Securities  and the  Indenture  do not purport to be complete and are based upon
the Underlying  Securities  Prospectus relating to the Indenture  Securities and
the  Underlying  Securities  and are  subject  to,  and are  qualified  in their
entirety by  reference  to, all  provisions  of the  Indenture  Securities,  the
Underlying  Securities and the Indenture,  including the definitions  therein of
certain terms.  Wherever  particular  sections or defined terms of the Indenture
are referred  to, it is intended  that such  sections or defined  terms shall be
incorporated herein by reference. Investors should refer to the Indenture itself
for all terms governing the Underlying Securities.

         Reference is made to the Underlying Securities Prospectus for the terms
of the Underlying Securities not set forth herein.  Principal,  premium, if any,
and  interest  will  be  payable,   and  the  Underlying   Securities   will  be
transferable,  in the manner described in the Underlying Securities  Prospectus.
The  Underlying  Securities  constitute  unsecured  senior  indebtedness  of the
Underlying Securities Issuer.

         Federal income tax consequences applicable to the Underlying Securities
are described in the Underlying Securities Prospectus.

         The  Underlying  Securities  will be  issued  only in fully  registered
book-entry  form  without  coupons  in  denominations  of  $1,000  and  integral
multiples thereof,  except under the limited circumstances described below under
"--Book-Entry, Delivery and Form".

         Reference  is  made  to  the  section  entitled  "Description  of  Debt
Securities" in the Underlying Securities Prospectus and "--Additional  Covenants
of the Company"  below for a  description  of the  covenants  applicable  to the
Underlying  Securities.  Compliance  with such  covenants  generally  may not be
waived by the  Underlying  Securities  Trustee  unless the holders of at least a
majority in principal amount of all outstanding Underlying Securities consent to
such waiver;  provided,  however, that the Underlying Securities Issuer need not
comply with such  covenants in the event it elects to comply with the defeasance
or  covenant  defeasance  provisions  of  the  Underlying  Securities  Indenture
described under "Description of Debt  Securities--Defeasance  of Debt Securities
or Certain Covenants in Certain  Circumstances"  in the accompanying  Underlying
Securities  Prospectus.  The  Underlying  Securities  Issuer and the  Underlying
Securities  Trustee may amend the terms of the  covenants  set forth below under
"--Additional  Covenants of the Company" with the written consent of the holders
of not less than a majority in principal  amount of the  outstanding  Underlying
Securities.


                                      S-20

<PAGE>



         Except as  described  under  "Description  of Debt  Securities--Merger,
Consolidation  or Sale  of  Assets"  in the  Underlying  Securities  Prospectus,
"--Interest Rate and Maturity" or "--Additional Covenants of the Company" below,
the Underlying  Securities  Indenture does not contain any other provisions that
would afford holders of the Underlying Securities protection in the event of (i)
a highly leveraged or similar  transaction  involving the Underlying  Securities
Issuer,  (ii) a change of  control,  or (iii) a  reorganization,  restructuring,
merger or similar  transaction  involving the Underlying  Securities Issuer that
may  adversely  affect the holders of the  Underlying  Securities.  In addition,
subject   to  the   limitations   set   forth   under   "Description   of   Debt
Securities--Merger,   Consolidation   or  Sale  of  Assets"  in  the  Underlying
Securities  Prospectus,  the  Underlying  Securities  Issuer may, in the future,
enter into certain  transactions such as the sale of all or substantially all of
its assets or the merger or  consolidation of the Underlying  Securities  Issuer
with another entity that would increase the amount of the Underlying  Securities
Issuer's  indebtedness  or  substantially  reduce or  eliminate  the  Underlying
Securities  Issuer's assets,  which may have an adverse effect on the Underlying
Securities   Issuer's  ability  to  service  its  indebtedness,   including  the
Underlying Securities.

Interest Rate and Maturity

         The Underlying Securities Issuer's current senior unsecured debt rating
by (i) Moody's of Baa1 is under  review for possible  downgrade  and (ii) S&P of
BBB is on CreditWatch with negative implications.

         The interest rate payable on the Underlying Securities shall be subject
to adjustment in the event of an Acquisition Related Rating Change. The "Initial
Interest  Rate"  means 7.95% per annum.  The  Underlying  Securities  shall bear
interest  at the  Initial  Interest  Rate  from  the  date  of  issuance  of the
Underlying  Securities  to but  excluding the calendar day, if any, on which the
first  Acquisition  Related Rating Change occurs.  Each calendar day on which an
Acquisition  Related Rating Change occurs is a "Reset Date." Beginning with each
Reset Date,  if any (unless such Reset Date occurs  between a record date and an
Interest  Payment  Date (as  defined  herein)  in which case  beginning  on such
Interest  Payment Date),  the Underlying  Securities  shall bear interest at the
rate per annum equal to the Adjusted  Coupon as set forth in the table below (if
only one rating is  available)  or the average of the  Moody's and S&P  Adjusted
Coupons (if both ratings are available)  shown in the table below,  according to
the applicable  ratings of Moody's and S&P in effect at the close of business on
that Reset Date; provided, however, that if either such rating is B1 or below by
Moody's  or B+ or  below  by S&P,  independent  of the  other  rating,  then the
Underlying  Securities  shall bear interest at a rate per annum equal to 10.10%,
subject to change on the next  Reset  Date,  if any.  In the event (i) there has
been an Acquisition  Related Rating Change relating to an Acquisition Event, and
(ii) either (a) the consummation of such Acquisition  Event has not occurred and
as a result the Underlying  Securities  Issuer's senior unsecured debt rating is
increased  by either  S&P or  Moody's,  or (b)  within  365 days  following  the
consummation of such Acquisition Event the Underlying Securities Issuer's senior
unsecured  debt  rating is changed by either S&P or Moody's,  then the  interest
rate on the Underlying  Securities  will be reset based on the  methodology  set
forth  above  (with such  change in rating  taking  the place of an  Acquisition
Related Rating Change in such methodology).


                 Rating Category
- ----------------------------------------------------
                                                            Adjusted
        Moody's                      S&P                     Coupon
- ------------------------    ------------------------   --------------------
Baa3 or above               BBB- or above                     7.95%
        Ba1                          BB+                      8.60%
        Ba2                          BB                       8.95%
        Ba3                          BB-                      9.35%
B1 or below                 B+ or below                      10.10%


                                      S-21

<PAGE>



         When any  change  in the  interest  rate on the  Underlying  Securities
occurs  during any interest  payment  period,  the amount of interest to be paid
with respect to such period shall be calculated at a rate per annum equal to the
weighted average of the interest rate in effect immediately prior to such change
and the Adjusted  Coupon or Initial  Interest  Rate,  as  applicable,  in effect
during such interest payment period, calculated by multiplying each such rate by
the number of days such rate is in effect  during  each  month of such  interest
payment  period,  determining  the sum of such products and dividing such sum by
the number of days in such interest payment period. All calculations pursuant to
the  preceding  sentence and of interest on the  Underlying  Securities  will be
computed on the basis of a year of twelve  30-day  months,  and all such changes
shall be announced  promptly by the  Underlying  Securities  Issuer in a written
press  release  detailing  the days during which any such interest rate has been
(and assuming no further  change in interest  rate prior to the next  applicable
record date,  will be) in effect  during such  interest  payment  period and the
amount of the interest payment due on the next Interest Payment Date (as defined
herein)  (assuming  no  further  change  in  interest  rate  prior  to the  next
applicable record date).

         In the event the  Underlying  Securities  Issuer  elects to defease the
Underlying  Securities pursuant to the defeasance provisions of the Indenture as
described in the accompanying Underlying Securities Prospectus under "Defeasance
of Debt Securities or Certain Covenants in Certain  Circumstances," the interest
rate in effect  for the  Underlying  Securities  on the date of the  irrevocable
deposit of the money and/or U.S. Government  Obligations as trust funds in trust
for the benefit of the holders of the  Underlying  Securities  shall be the rate
used by the Underlying  Securities Issuer in calculating the requisite  interest
and  principal  payments  necessary to defease the  Underlying  Securities  (the
"Defeasance  Coupon").  The Adjusted Coupon and the Defeasance  Coupon shall not
thereafter be affected by any change in rating.

         Interest on the Underlying  Securities shall be payable semiannually in
arrears on April 15 and October 15 of each year,  commencing on October 15, 1997
(each, an "Interest  Payment  Date"),  to the person in whose name a Senior Note
(or any  predecessor  Note) is registered at the close of business on April 1 or
October 1, as the case may be, next preceding such Interest Payment Date.

         The Underlying Securities will mature on April 15, 2007. The Underlying
Securities are not subject to any redemption or sinking fund provisions.

Additional Covenants of the Underlying Securities Issuer

         Reference  is  made  to  the  section  entitled  "Description  of  Debt
Securities"  in  the  accompanying   Underlying   Securities  Prospectus  for  a
description of certain  covenants  applicable to the Underlying  Securities.  In
addition to the foregoing,  the following covenants of the Underlying Securities
Issuer will apply to the Underlying Securities for the benefit of the holders of
the Underlying Securities:

         Limitation  on Liens.  Other than as set forth below under  "--Exempted
Liens and Sale and Lease-Back  Transactions,"  neither the Underlying Securities
Issuer nor any Restricted  Subsidiary will create, assume or suffer to exist any
Lien (i) upon any Principal  Property,  (ii) upon any shares of capital stock of
any  Restricted  Subsidiary  owned by the  Underlying  Securities  Issuer or any
Restricted  Subsidiary  or (iii)  securing  Debt of any  Restricted  Subsidiary,
without  equally and ratably  securing the Underlying  Securities with (or prior
to) the Debt secured by such Lien, for so long as such Debt shall be so secured,
provided,  however, that this limitation will not apply to (a) Liens existing on
the date of issuance of the  Underlying  Securities;  (b) Liens  existing (i) on
property at the time of acquisition thereof by the Underlying  Securities Issuer
or a Restricted  Subsidiary (whether such property is acquired through a merger,
a  consolidation  or otherwise),  or (ii) on property or securing Debt of, or an
equity  interest in, any  corporation,  partnership  or other entity at the time
such corporation,  partnership or other entity becomes a Restricted  Subsidiary;
(c) Liens to secure Debt with respect to all or any part of the acquisition cost
or the cost of  construction  or improvement of property,  provided such Debt is
incurred  and  related  Liens are created  within 24 months of the  acquisition,
completion of  construction  or improvement or  commencement  of full operation,
whichever is later,  and such Debt does not exceed the  aggregate  amount of the
acquisition  cost and/or the construction  cost thereof;  (d) Liens on shares of
capital stock or property of a Restricted Subsidiary to secure Debt with respect
to all or part of the

                                      S-22

<PAGE>



acquisition  cost of such  Restricted  Subsidiary,  provided  that  such Debt is
incurred and related Liens are created  within 24 months of the  acquisition  of
such Restricted Subsidiary and such Debt does not exceed the acquisition cost of
such  Restricted  Subsidiary;  (e) Liens to secure Debt  incurred  to  construct
additions to, or to make Capital  Improvements to,  properties of the Underlying
Securities Issuer or any Restricted  Subsidiary,  provided such Debt is incurred
and related Liens are created within 24 months of completion of  construction or
Capital  Improvements  and such  indebtedness  does not  exceed the cost of such
construction  or  Capital  Improvements;  (f)  Liens in favor of the  Underlying
Securities Issuer or another Restricted Subsidiary;  (g) Liens to secure Debt on
which interest  payments are exempt from Federal income tax under Section 103 of
the Internal  Revenue Code of 1986, as amended;  (h) Liens on the capital stock,
partnership or other equity interests of the Underlying Securities Issuer or any
Restricted  Subsidiary in any Joint Venture or any Restricted  Subsidiary  which
owns an equity  interest  in such Joint  Venture to secure  Debt,  provided  the
amount of such Debt is contributed and/or advanced solely to such Joint Venture;
(i) any  extension,  renewal or  replacement,  in whole or in part, of any Liens
referred to in the  foregoing  clauses  (a)  through (h) or of any Debt  secured
thereby, including premium, if any, provided that the aggregate principal amount
secured  does not exceed (x) the  greater of (i) the  principal  amount  secured
thereby at the time of such extension,  renewal or replacement,  or, as the case
may be,  repayment or  extinguishment  and (ii) 80% of the fair market value (in
the opinion of the  Underlying  Securities  Issuer's  board of directors) of the
properties  subject  to such  extension,  renewal  or  replacement  plus (y) any
reasonable  fees  and  expenses  associated  with  such  extension,  renewal  or
replacement,  and provided  further that in the case of a  replacement  thereof,
such Debt is  incurred  and related  Liens are  created  within 24 months of the
repayment or  extinguishment  of the Debt or Liens  referred to in the foregoing
clauses (a) through  (h);  (j) purchase  money liens on personal  property;  (k)
Liens to secure  payment of workers'  compensation  or  insurance  premiums,  or
relating to tenders,  bids or  contracts  (except  contracts  for the payment of
money);  (l) Liens in  connection  with tax  assessments  or other  governmental
charges,  or as  security  required  by  law  or  governmental  regulation  as a
condition to the transaction of any business or the exercise of any privilege or
right; (m) mechanic's, materialman's,  carrier's or other like Liens, arising in
the  ordinary  course of  business;  and (n) Liens in favor of any  domestic  or
foreign  government or  governmental  body in  connection  with  contractual  or
statutory obligations.

         Limitation on Sale and Lease-Back Transactions.  Other than as provided
below under "--Exempted Liens and Sale and Lease-Back Transactions," neither the
Underlying  Securities Issuer nor any Restricted  Subsidiary will enter into any
arrangement  with any lessor (other than the Underlying  Securities  Issuer or a
Restricted  Subsidiary),  providing for the lease to the  Underlying  Securities
Issuer  or a  Restricted  Subsidiary  for a  period  of more  than  three  years
(including  renewals at the option of the lessee) of any Principal Property that
has been or is to be sold or transferred by the Underlying  Securities Issuer or
such Restricted  Subsidiary to such lessor or to any other Person, and for which
funds  have been or are to be  advanced  by such  lessor or other  Person on the
security of the leased  property  ("Sale and  Lease-Back  Transaction"),  unless
either (a) the Underlying  Securities Issuer or such Restricted Subsidiary would
be  entitled,  pursuant to the  provisions  described in clauses (a) through (n)
under "--Limitation on Liens" above, to create, assume or suffer to exist a Lien
on the property to be leased without equally and ratably securing the Underlying
Securities,  or (b) an amount equal to (i) the greater of the net cash  proceeds
of such sale or the fair market  value of such  property  (in the opinion of the
Underlying  Securities  Issuer's  board of directors)  less (ii) the fair market
value (in the opinion of the Underlying  Securities Issuer's board of directors)
of any noncash  proceeds of the sale of such  property  (provided  such  noncash
proceeds constitute "Principal Property," acquired on the date the property sold
in the Sale and Lease-Back Transaction was acquired by the Underlying Securities
Issuer or any of its Restricted Subsidiaries), is applied within 180 days to the
retirement or other discharge of the Underlying  Securities or Debt ranking on a
parity with the Underlying Securities.

         Exempted  Liens and Sale and Lease-Back  Transactions.  Notwithstanding
the restrictions set forth in "--Limitation on Liens" and  "--Limitation on Sale
and Lease-Back Transactions," the Underlying Securities Issuer or any Restricted
Subsidiary  may  create,  assume or suffer to exist Liens or enter into Sale and
Lease-Back  Transactions not otherwise  permitted as described  above,  provided
that at the time of such event,  and after  giving  effect  thereto,  the sum of
outstanding  Debt secured by such Liens (not  including  Liens  permitted  under
"--Limitation  on Liens"  above) plus all  Attributable  Debt in respect of such
Sale and Lease-Back Transactions entered into (not including Sale and Lease-Back
Transactions permitted under "Limitation on Sale and Lease-Back  Transactions"),
measured,  in each case,  at the time any such Lien is incurred or any such Sale
and Lease-Back Transaction is entered into, by the

                                      S-23

<PAGE>



Underlying Securities Issuer and Restricted  Subsidiaries does not exceed 15% of
Consolidated Net Tangible Assets.

Compliance with Gaming Laws

         Each holder of a Senior Note,  by accepting  any Senior Note,  shall be
deemed to have agreed to be bound by the requirements imposed on holders of debt
securities of the Underlying  Securities  Issuer by the gaming  authority of any
jurisdiction  of  which  the  Underlying   Securities   Issuer  or  any  of  its
subsidiaries   conducts  or  proposes  to  conduct  gaming  activities.   For  a
description  of  the  regulatory   requirements  applicable  to  the  Underlying
Securities    Issuer,   see   "Regulation   and   Licensing"   and   "Additional
Information--Regulation  and  Licensing" in the Underlying  Securities  Issuer's
public information.

Certain Definitions

         The following definitions apply to this section only:

         "Acquisition  Event" means a transaction or series of transactions that
constitute related steps that are part of a single transaction,  with respect to
which a Public  Notice has been given at any time on or before  April 15,  2000,
the aggregate consideration of which exceeds $1,000,000,000,  and which involves
a merger or consolidation,  whether direct or indirect,  of any Person,  with or
into the Underlying  Securities  Issuer or of the Underlying  Securities  Issuer
with or into any  Person,  or any sale,  transfer or other  conveyance,  whether
direct or  indirect,  of any assets of any Person to the  Underlying  Securities
Issuer or of substantially all of the assets of the Underlying Securities Issuer
to any Person.

         "Acquisition  Related  Rating Change" means the occurrence on or within
90 days after the date of a Public  Notice  (which  period  shall be extended so
long as the rating of the Underlying  Securities  Issuer's senior unsecured debt
is (i) under  review by  Moody's,  other  than for  possible  upgrade or (ii) on
CreditWatch by S&P, other than with positive  implications) of a decrease in the
rating of the Underlying Securities Issuer's senior unsecured debt by Moody's or
S&P attributable in whole or in part, directly or indirectly,  to an Acquisition
Event.

         "Attributable Debt" with respect to any Sale and Lease-Back Transaction
that is subject to the  restrictions  described under  "--Limitation on Sale and
Lease-Back  Transactions" means the present value of the minimum rental payments
called  for during  the term of the lease  (including  any period for which such
lease has been  extended),  determined in  accordance  with  generally  accepted
accounting principles, discounted at a rate that, at the inception of the lease,
the lessee would have incurred to borrow over a similar term the funds necessary
to purchase the leased assets.

         "Capital  Improvements" means additions to properties or renovations or
refurbishing  of  properties  which are designed to  substantially  upgrade such
properties or significantly modernize the operation thereof.

         "Debt" means Underlying Securities,  bonds, debentures or other similar
evidences of Debt for borrowed money or any guarantee of any of the foregoing.

         "Joint Venture" means any partnership,  corporation or other entity, in
which up to and including 50% of the partnership  interests,  outstanding voting
stock  or other  equity  interest  is  owned,  directly  or  indirectly,  by the
Underlying Securities Issuer and/or one or more Subsidiaries.

         "Lien" means any mortgage,  pledge, lien, encumbrance or other security
interest to secure payment of Debt.

         "Moody's" means Moody's Investors Service, Inc.

         "Principal  Property" means any real estate or other physical  facility
or depreciable  asset,  the net book value of which on the date of determination
exceeds the greater of $25 million or 2% of Consolidated Net Tangible Assets

                                      S-24

<PAGE>



of the Underlying Securities Issuer.

         "Public Notice" means a written press release,  governmental filing, or
statement of a representative  of the Underlying  Securities  Issuer reported in
the media  announcing that the Underlying  Securities  Issuer has engaged,  will
engage, intends or seeks to engage in an Acquisition Event.

         "Restricted   Subsidiary"   means  any  Subsidiary  of  the  Underlying
Securities  Issuer organized and existing under the laws of the United States of
America  and the  principal  business  of which is  carried on within the United
States of America (x) which owns, or is a lessee pursuant to a capital lease of,
any  Principal  Property  or (y)  in  which  the  investment  of the  Underlying
Securities  Issuer  and all its  Subsidiaries  exceeds  5% of  Consolidated  Net
Tangible Assets as of the date of such determination  other than, in the case of
either clause (x) or (y), (i) each Subsidiary whose business  primarily consists
of finance,  banking,  credit, leasing,  insurance,  financial services or other
similar operations,  or any combination thereof,  (ii) each Subsidiary formed or
acquired  after the date  hereof  for the  purpose of  developing  new assets or
acquiring  the  business or assets of another  Person and which does not acquire
any part of the business or assets of the  Underlying  Securities  Issuer or any
Restricted  Subsidiary  and  (iii)  Subsidiaries  whose  principal  business  is
conducting the Underlying Securities Issuer's timeshare businesses.

         "S&P" means Standard & Poor's Corporation.

         "Subsidiary"  means any corporation of which at least a majority of the
outstanding  stock having by the terms thereof  ordinary voting power to elect a
majority  of the  directors  of such  corporation  is, at the time,  directly or
indirectly,  owned  by the  Underlying  Securities  Issuer  or by  one  or  more
Subsidiaries  thereof,  or by the Underlying  Securities  Issuer and one or more
Subsidiaries.

Book-Entry, Delivery and Form

         Except as set forth below, the Underlying  Securities will initially be
issued in the form of one or more  registered  Underlying  Securities  in global
form (the "Global Underlying Securities").  Each Global Underlying Security will
be deposited on the date of the closing of the sale of the Underlying Securities
(the "Underlying Securities Closing Date") with, or on behalf of, The Depository
Trust Company (the  "Depositary")  and  registered in the name of Cede & Co., as
nominee of the Depositary.

         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 Exchange Act. 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 ("Direct  Participants").  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.

         The  Underlying  Securities  Issuer expects that pursuant to procedures
established  by  the  Depositary  (i)  upon  deposit  of the  Global  Underlying
Securities,  the Depositary will credit the accounts of Participants  designated
by the  Underwriters  with  an  interest  in the  applicable  Global  Underlying
Securities  and (ii)  ownership of the  Underlying  Securities  evidenced by the
Global  Underlying  Securities  will be shown on, and the  transfer of ownership
thereof will be effected only  through,  records  maintained  by the  Depositary
(with respect to the interests of Participants), the

                                      S-25

<PAGE>



Participants and the Indirect Participants. The laws of some states require that
certain  persons take physical  delivery in definitive  form of securities  that
they own and that  security  interests  in  negotiable  instruments  can only be
perfected   by   delivery  of   certificates   representing   the   instruments.
Consequently,  the ability to transfer  Underlying  Securities  evidenced by the
Global Underlying Securities will be limited to such extent.

         So long as the Depositary or its nominee is the  registered  owner of a
Senior  Note,  the  Depositary  or such  nominee,  as the case  may be,  will be
considered the sole owner or holder of the Underlying Securities  represented by
the Global Underlying Securities for all purposes under the Indenture. Except as
provided below,  owners of beneficial  interests in a Global Underlying Security
will not be entitled to have  Underlying  Securities  represented by such Global
Underlying  Security  registered in their names, will not receive or be entitled
to receive  physical  delivery of  Underlying  Securities in  certificated  form
("Certificated Underlying Securities"), and will not be considered the owners or
holders  thereof under the Indenture for any purpose,  including with respect to
the  giving of any  directions,  instructions  or  approvals  to the  Underlying
Securities  Trustee  thereunder.  As a result,  the ability of a person having a
beneficial interest in Underlying Securities  represented by a Global Underlying
Security to pledge such interest to persons or entities that do not  participate
in the  Depositary's  system,  or to otherwise take actions with respect to such
interest,  may be affected by the lack of a physical certificate evidencing such
interest.

         Neither the Underlying  Securities Issuer nor the Underlying Securities
Trustee will have any  responsibility or liability for any aspect of the records
relating  to or  payments  made  on  account  of  Underlying  Securities  by the
Depositary,  or for  maintaining,  supervising  or reviewing  any records of the
Depositary relating to such Underlying Securities.

         Payments  with  respect  to the  principal  of,  premium,  if any,  and
interest  on,  any  Senior  Note  represented  by a Global  Underlying  Security
registered in the name of the Depositary or its nominee on the applicable record
date  will  be  payable  by the  Underlying  Securities  Trustee  to,  or at the
direction of, the  Depositary  or its nominee in its capacity as the  registered
holder of the Global Underlying Security representing such Underlying Securities
under the Indenture. Under the terms of the Indenture, the Underlying Securities
Issuer and the  Underlying  Securities  Trustee  may treat the  persons in whose
names the Underlying Securities, including the Global Underlying Securities, are
registered as the owners  thereof for the purpose of receiving such payments and
for any and all other purposes whatsoever.  Consequently, neither the Underlying
Securities  Issuer nor the  Underlying  Securities  Trustee has or will have any
responsibility or liability for the payment of such amounts to beneficial owners
of Underlying Securities (including principal, premium, if any, or interest), or
to  immediately  credit the  accounts  of the  relevant  Participants  with such
payment,  in amounts  proportionate  to their  respective  holdings in principal
amount of beneficial interests in the Global Underlying Security as shown on the
records  of the  Depositary.  Payments  by the  Participants  and  the  Indirect
Participants to the beneficial owners of Underlying  Securities will be governed
by standing  instructions and customary  practice and will be the responsibility
of the Participants or the Indirect Participants.

         Certificated Underlying Securities

         If  (i)  the  Underlying  Securities  Issuer  notifies  the  Underlying
Securities  Trustee in writing that the  Depositary is no longer willing or able
to act as a depositary and the Underlying  Securities Issuer is unable to locate
a qualified  successor within 90 days or (ii) the Underlying  Securities Issuer,
at its option,  notifies the  Underlying  Securities  Trustee in writing that it
elects to cause the issuance of Underlying Securities in certificated form under
the Indenture,  then, upon surrender by the Depositary of the applicable  Global
Underlying Securities, Certificated Underlying Securities will be issued to each
person that the Depositary  identifies as the beneficial owner of the Underlying
Securities  represented  by such  Global  Underlying  Securities.  In  addition,
subject  to the  conditions  set forth in the  Indenture,  any  person  having a
beneficial  interest in a Global  Underlying  Security  may, upon request to the
Underlying Securities Trustee,  exchange such beneficial interest for Underlying
Securities  in the form of  Certificated  Underlying  Securities.  Upon any such
issuance,  the  Underlying  Securities  Trustee is  required  to  register  such
Certificated Underlying Securities in the name of such person or persons (or the
nominee of any thereof), and cause the same to be delivered thereto.


                                      S-26

<PAGE>



         Neither the Underlying  Securities Issuer nor the Underlying Securities
Trustee shall be liable for any delay by the  Depositary or any  Participant  or
Indirect  Participant  in identifying  the  beneficial  owners of the Underlying
Securities,  and the Underlying  Securities Issuer and the Underlying Securities
Trustee  may  conclusively  rely on,  and  shall be  protected  in  relying  on,
instructions from the Depositary for all purposes (including with respect to the
registration  and  delivery,  and  the  respective  principal  amounts,  of  the
Underlying Securities to be issued).

         The  information  in this section  concerning  the  Depositary  and the
Depositary's   book-entry  system  has  been  obtained  from  sources  that  the
Underlying Securities Issuer believes to be reliable.  The Underlying Securities
Issuer will have no responsibility  for the performance by the Depositary or its
Participants of their respective obligations as described hereunder or under the
rules and procedures governing their respective operations.

Same-Day Funds Settlement and Payment

         Settlement  for  the  Underlying   Securities   will  be  made  by  the
Underwriters  (as defined herein) in immediately  available  funds.  Payments in
respect  of the  Underlying  Securities  represented  by the  Global  Underlying
Securities (including principal,  premium, if any, and interest) will be made in
immediately  available funds to the accounts  specified by the Depositary.  With
respect  to  Underlying  Securities   represented  by  Certificated   Underlying
Securities,   the  Underlying  Securities  Issuer  will  make  all  payments  of
principal,  premium, if any, and interest,  by mailing a check to the registered
address of each holder of such Underlying Securities.  The Underlying Securities
will trade in the Depositary's  Same-Day Funds Settlement System until maturity,
or until  the  Underlying  Securities  are  issued  in  certificated  form,  and
secondary market trading activity in the Underlying Securities will therefore be
required  by the  Depositary  to  settle  in  immediately  available  funds.  No
assurance can be given as to the effect,  if any, of  settlement in  immediately
available funds on trading activity in the Underlying Securities.



                         FEDERAL INCOME TAX CONSEQUENCES

         The following is a general  discussion of the material  federal  income
tax consequences of the purchase, ownership and disposition of the Class A Trust
Certificates  by an  initial  holder  of the  Class A Trust  Certificates.  This
section  supersedes  the discussion  contained in the Prospectus  under "Federal
Income Tax Consequences".

         This  summary  is based on laws,  regulations,  rulings  and  decisions
currently  in  effect,  all of  which  are  subject  to  change,  possibly  on a
retroactive   basis.  This  discussion  does  not  deal  with  all  federal  tax
consequences  applicable to all  categories  of investors,  some of which may be
subject to special  rules.  In addition,  this  summary is generally  limited to
investors  who will  hold  the  Class A Trust  Certificates  as  capital  assets
(generally,  property held for investment) within the meaning of Section 1221 of
the  Code,  and do not  hold  their  Class  A  Trust  Certificates  as part of a
"straddle", a "hedge" or a "conversion transaction".  Furthermore,  no authority
exists  concerning  the tax  treatment  of  some  aspects  of the  Class A Trust
Certificates,  and there can be no assurance that the Treasury  Department  will
not  issue  regulations  which  would  modify  the  treatment  described  below.
Accordingly,  the  ultimate  federal  income tax  treatment of the Class A Trust
Certificates  may differ  substantially  from that  described  below.  Investors
should  consult  their own advisors to determine the federal,  state,  local and
other tax consequences of the purchase, ownership and disposition of the Class A
Trust Certificates.

Tax Status of Trust

         In the  opinion of  Shearman &  Sterling,  special  federal  income tax
counsel to the  Depositor,  the Trust will be  classified as a grantor trust and
not as an association (or publicly traded partnership)  taxable as a corporation
under the Code.  Accordingly,  each Trust  Certificateholder  will be subject to
federal  income  taxation  as if it  (i)  owned  directly  the  portion  of  the
Underlying  Securities  allocable  to such  Trust  Certificates,  and (ii)  paid
directly its share of reasonable  expenses paid by the Trust. This paragraph and
the remainder of this discussion assume that, for federal

                                      S-27

<PAGE>



income tax purposes,  the Underlying  Securities as originally issued constitute
indebtedness.

Income of Class A Trust Certificateholders

         In General

         The Trust  Certificates  will  constitute  ownership of a stripped debt
instrument under Section 1286 of the Code. As a result,  the Trust  Certificates
represent  ownership of newly issued  indebtedness of the Underlying  Securities
Issuer  for  federal  income  tax  purposes.   The  newly  issued   indebtedness
represented  by a Class A Trust  Certificate  is referred to herein as the "Debt
Instrument".  A Class A Trust  Certificateholder  will be  required  to  include
stated  interest  payments in income with  respect to the Debt  Instrument  when
received or accrued in  accordance  with such Class A Trust  Certificateholder's
regular method of accounting.

         Original Issue Discount

         The Debt Instrument will not be issued with original issue discount. As
provided in the Code,  and in the Treasury  regulations  dealing  with  original
issue  discount (the "OID  Regulations"),  the excess of the "stated  redemption
price" (as defined below) of the Debt Instrument over its "issue price" (defined
as the  price at which  the Debt  Instrument  is sold)  will be  original  issue
discount if such excess equals or exceeds a de minimis amount (i.e., one-quarter
of one percent of such Debt  Instrument's  stated redemption price multiplied by
the number of complete years to its maturity). A Class A Trust Certificateholder
that  owns a Debt  Instrument  that is issued  with de  minimis  original  issue
discount  will  include any de minimis  original  issue  discount in income,  as
capital  gain,  on a pro rata basis as  principal  payments are made on the Debt
Instrument. The "stated redemption price" of the Debt Instrument is equal to its
principal amount.

         Premium

         A Class A Trust  Certificateholder  that purchases the Debt  Instrument
for an amount in excess of the stated redemption price will be treated as having
premium with  respect to the Debt  Instrument  in the amount of such excess.  If
such a Class A Trust Certificateholder makes an election under Section 171(c)(2)
of the Code to treat such premium as "amortizable  bond premium",  the amount of
interest that must be included in such Class A Trust Certificateholder's  income
for an accrual period will be reduced by the portion of the premium allocable to
such period based on the Debt Instrument's yield to maturity. If a Class A Trust
Certificateholder makes the election under Section 171(c)(2),  the election also
shall  apply to all bonds the  interest  on which is not  excludible  from gross
income ("Fully  Taxable Bonds") held by the Class A Trust  Certificateholder  at
the beginning of the first taxable year to which the election applies and to all
such Fully Taxable Bonds thereafter  acquired by it, and is irrevocable  without
the consent of the IRS.  If such an  election is not made,  such a Class A Trust
Certificateholder  must  include  the full  amount of each  interest  payment in
income in accordance  with its regular  method of accounting  and will receive a
tax benefit from the premium only in computing its gain or loss upon the sale or
other disposition or retirement of the Debt Instrument.

         Accrual Method Election

         A Class A Trust  Certificateholder  is permitted to elect to include in
gross income its entire return on the Debt Instrument  (i.e.,  the excess of all
remaining  payments to be received on the Debt  Instrument  over the amount paid
for the Debt  Instrument by such Class A Trust  Certificateholder)  based on the
compounding  of  interest  at a  constant  rate.  Such  an  election  for a Debt
Instrument  with  amortizable  bond premium will result in a deemed election for
all of the Class A Trust  Certificateholder's  debt instruments with amortizable
bond premium and may be revoked only with permission of the IRS.

         Disposition of the Debt Instrument

         Upon  the  sale,  exchange  or  other  disposition  of a  Class A Trust
Certificate, a Class A Trust Certificateholder

                                      S-28

<PAGE>



will recognize gain or loss equal to the difference,  if any, between the amount
realized on the disposition and the Class A Trust  Certificateholder's tax basis
in the  Debt  Instrument.  A Class A Trust  Certificateholder's  tax  basis  for
determining  gain or loss on the  disposition or retirement of a Debt Instrument
will be the cost of such Debt Instrument to such Class A Trust Certificateholder
increased by the amount of any original  issue  discount  included in income and
reduced  by any  payments  included  in the  stated  redemption  price  and  any
amortized  premium.  Any gain or loss will be  capital  gain or loss if the Debt
Instrument were held as a capital asset.

         It is  possible  that a  modification  of the  terms of the  Underlying
Securities, including the deferral of payments of interest, or a substitution of
other assets for the Underlying Securities following a default on the Underlying
Securities or in other circumstances,  would be a taxable event to Class A Trust
Certificateholders on which they would recognize gain or loss.

         Acquisition Related Rating Change

         In the event of an Acquisition  Related Rating Change in the Underlying
Securities,  the Debt  Instrument will be treated as retired for an amount equal
to the Class A Trust  Certificateholder's  tax basis in the Debt  Instrument and
reissued  for the same  amount  on the date of the  Acquisition  Related  Rating
Change.

         Possible Alternative Characterization

         As a result of the provision in the Underlying  Securities  relating to
an Acquisition  Related Rating Change,  the Internal  Revenue Service or a court
could  determine  that the Debt  Instrument is subject to the rules  relating to
contingent payment debt instruments.  Moreover, even if the Debt Instrument were
not subject to the rules regarding  contingent  payment debt  instruments at its
original  issuance,  it  could  become  subject  to  such  rules  upon a  deemed
reissuance  described in the preceding  paragraph.  Under the rules  relating to
contingent payment debt instruments,  a Class A Trust Certificateholder would be
required  to  accrue  income  with  respect  to the Debt  Instrument  based on a
projected  payment  schedule  that  reflects  the  "comparable   yield"  of  the
Underlying Securities Issuer, making adjustments for actual payments that differ
from projected  payments.  Investors should consult their tax advisors regarding
the  potential  application  of the rules  relating to  contingent  payment debt
instruments.

         Distributions of Underlying  Securities to Class A Trust  
         Certificateholders in Event of Default

         In the event that the  Underlying  Securities  are  distributed  to the
Class A Trust  Certificateholders  in accordance with the Allocation  Ratio as a
result of a payment  default  on the  Underlying  Securities  or under any other
circumstances,  the Class A Trust Certificateholders may recognized taxable gain
or loss with respect to such distribution.

         Deductibility of Trust's Fees and Expenses

         In  computing  its  federal  income  tax  liability,  a  Class  A Trust
Certificateholder  will be  entitled  to deduct,  consistent  with its method of
accounting,  its share of reasonable administrative fees, trustee fees and other
fees paid or  incurred  by the Trust as  provided  in Section  162 or 212 of the
Code. If a Class A Trust  Certificateholder  is an individual,  estate or trust,
the deduction for his share of fees will be a miscellaneous  itemized  deduction
that may be disallowed in whole or in part.

Foreign Trust Certificateholders

         Interest  paid to  Class A Trust  Certificateholders  that are not U.S.
Persons  ("Foreign  Trust  Certificateholders")  generally  will qualify for the
portfolio  interest exemption and will not be subject to the 30% withholding tax
on interest paid with respect to the Debt Instrument, provided that such Foreign
Trust  Certificateholder  does not hold its Trust Certificate in connection with
the  conduct of a U.S.  trade or business  and  fulfills  certain  certification
requirements and, in addition, (i) the Foreign Trust  Certificateholder does not
actually or constructively own 10

                                      S-29

<PAGE>



percent or more of the total  combined  voting  power of all classes of stock of
the  Underlying  Securities  Issuer  entitled to vote,  (ii) the  Foreign  Trust
Certificateholder is not a controlled foreign corporation that is related to the
Underlying Securities Issuer through stock ownership and (iii) the Foreign Trust
Certificateholder  is  not  a  bank  receiving  interest  described  in  Section
881(c)(3)(A) of the Code.

         "U.S.  Person"  means 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 State  (other than a  partnership  that is not
treated as a U.S.  Person  under any  applicable  Treasury  regulations),  or an
estate whose income is subject to United States federal income tax regardless of
its source,  or a trust if a court within the United  States is able to exercise
primary  supervision  of the  administration  of the  trust and one or more U.S.
persons have the  authority to control all  substantial  decisions of the trust.
Notwithstanding  the  preceding  sentence,  to the extent  provided  in Treasury
regulations, certain trusts in existence on August 20, 1996, and treated as U.S.
Persons  prior to such  date,  that  elect to  continue  to be  treated  as U.S.
persons, also will be U.S. Persons.

Backup Withholding

         Payments made on the Debt  Instrument and proceeds from the sale of the
Debt Instrument will not be subject to a "backup" withholding tax of 31% unless,
in general,  the Class A Trust  Certificateholder  fails to comply with  certain
reporting procedures and is not an exempt recipient under applicable  provisions
of the Code.

New Withholding Regulations

         The Treasury  Department has issued new regulations  which make certain
modifications to the withholding,  backup withholding and information  reporting
rules.  These new  regulations  are generally  effective for payments made after
December 31, 1999.  Investors  should consult their tax advisors  regarding such
regulations.



                              ERISA CONSIDERATIONS

         The  Employee  Retirement  Income  Security  Act of  1974,  as  amended
("ERISA"),  and the Code impose certain  requirements on (a) an employee benefit
plan (as  defined in Section  3(3) of ERISA),  (b) a plan  described  in Section
4975(e)(i) of the Code or (c) any entity whose  underlying  assets  include Plan
Assets (as defined below) by reason of a plan's  investment in the entity (each,
a "Plan").

         In  accordance  with  ERISA's  general  fiduciary   standards,   before
investing in a Trust Certificate, a Plan fiduciary should determine whether such
an investment is permitted under the governing Plan  instruments and appropriate
for the Plan in view of the Plan's overall investment policy and the composition
and  diversification  of its portfolio.  Other  provisions of ERISA and the Code
prohibit  certain  transactions  involving  the assets of a Plan and persons who
have certain  specified  relationships to the Plan ("Parties in Interest" within
the meaning of ERISA or "Disqualified  Persons" within the meaning of the Code).
Thus, a Plan fiduciary  considering an investment in Trust  Certificates  should
also  consider  whether such an  investment  might  constitute or give rise to a
prohibited transaction under ERISA or the Code.

         An  investment  in Trust  Certificates  by a Plan  might  result in the
assets of the Trust being deemed to constitute Plan Assets,  which in turn might
mean that certain  aspects of such  investment,  including  the operation of the
Trust, might be prohibited  transactions under ERISA and the Code. Neither ERISA
nor the Code defines the term "Plan  Assets".  Under  Section  2510.3-101 of the
United States Department of Labor regulations (the "Regulation"),  "Plan Assets"
may include an interest in the underlying  assets of an entity (such as a trust)
for certain purposes,  including the prohibited  transaction provisions of ERISA
and the Code, if the Plan acquires an "equity interest" in such entity. Thus, if
a Plan acquired a Trust  Certificate,  for certain  purposes under ERISA and the
Code  (including  the  prohibited  transaction  provisions)  the  Plan  would be
considered to own its share of the underlying assets of the Trust

                                      S-30

<PAGE>



unless (1) such Trust Certificate is a "publicly offered security" or (2) equity
participation by "benefit plan investors" is not "significant".

         Under the Regulation, a publicly offered security is a security that is
(1) freely transferable,  (2) part of a class of securities that is owned by 100
or more investors independent of the issuer and of one another at the conclusion
of the  initial  offering  and (3)  either is (A) part of a class of  securities
registered  under  Section 12(b) or 12(g) of the Exchange Act or (B) sold to the
Plan as part of an offering of securities to the public pursuant to an effective
registration  statement  under the Securities Act and the class of securities of
which such  security is a part is  registered  under the Exchange Act within 120
days (or such later time as may be allowed by the  Commission)  after the end of
the fiscal year of the issuer  during which the offering of such  securities  to
the public occurred.

         Participation by benefit plan investors in the Trust Certificates would
not be significant if immediately  after the most recent  acquisition of a Trust
Certificate, whether or not from the Depositor or Merrill Lynch & Co., less than
25% of (1) the value of such  Class of Trust  Certificates  and (2) the value of
any other Class of Trust  Certificates  that is not a publicly  offered security
under the Regulation,  were held by benefit plan investors, which are defined as
Plans and employee benefit plans not subject to ERISA (for example, governmental
plans).

         Unless  otherwise  specified in the applicable  Prospectus  Supplement,
Trust  Certificates will not be sold to any Plan unless the Depositor is able to
confirm  the  existence  of at least  100  independent  purchasers  of the Trust
Certificates.

                                  UNDERWRITING

         Subject  to  the  terms  and  conditions  set  forth  in  the  Purchase
Agreement, dated as of February 20, 1998 (the "Standard Purchase Agreement"), as
amended and supplemented by the Terms Agreement,  dated as of September 24, 1998
(the "Terms Agreement",  and, together with the Standard Purchase Agreement, the
"Purchase Agreement"),  the Depositor has agreed to sell to Merrill Lynch & Co.,
and Merrill Lynch & Co. has agreed to purchase, all of the Trust Certificates.

         The Depositor has been advised by the Underwriter  that the Underwriter
proposes  to  offer  the  Trust  Certificates  from  time to time in  negotiated
transactions  or otherwise  at varying  prices to be  determined  at the time of
sale. The Underwriter may effect such transactions by selling Trust Certificates
to or through  dealers and such dealers may receive  compensation in the form of
underwriting discounts,  concessions or commissions from the Underwriter and any
purchasers  of  Trust  Certificates  for  whom  they  may  act  as  agents.  The
Underwriter  and any  dealers  that  participate  with  the  Underwriter  in the
distribution of Trust  Certificates  may be deemed to be  underwriters,  and any
profit  on the  resale  of  Trust  Certificates  by  them  may be  deemed  to be
underwriting  discounts,  or  commissions  under the  Securities Act of 1933, as
amended (the "Securities Act").

         The Underwriter has from time to time provided  investment  banking and
other financial services to the Underlying  Securities Issuer and expects in the
future to provide  such  services,  for which it has  received  and will receive
customary fees and commissions.

         The Purchase  Agreement  provides that the Depositor will indemnify the
Underwriter against certain civil liabilities,  including  liabilities under the
Securities  Act, or will  contribute to payments the Underwriter may be required
to make in respect thereof.


                       VALIDITY OF THE TRUST CERTIFICATES

         The  validity  of the Trust  Certificates  will be passed  upon for the
Depositor and the Underwriter by Shearman & Sterling, New York, New York.

                                      S-31

<PAGE>





                                     RATINGS

         It is a condition  to the issuance of the Trust  Certificates  that the
Trust  Certificates  have ratings assigned by Moody's and by S&P,  equivalent to
the  ratings  of the  Underlying  Securities,  which,  as of the  date  of  this
Prospectus  Supplement,  were  "Baa1"  by  Moody's  under  review  for  possible
downgrade  and  "BBB"  by  S&P  on  CreditWatch   with  negative   implications.
Accordingly,  the ratings of the Trust Certificates will also be Baa1 by Moody's
under review for possible  downgrade and BBB by S&P on CreditWatch with negative
implications.

         The  rating  of  the  Trust   Certificates  by  Moody's  addresses  the
likelihood  of the  ultimate  payment of  principal of and interest on the Trust
Certificates or any Underlying  Securities  distributed in respect  thereof,  as
well as the extent of any shortfall. The rating of the Trust Certificates by S&P
addresses  the   likelihood   of  timely   receipt  of  interest  and  principal
distributions  on the Class A Trust  Certificates  or any Underlying  Securities
distributed in respect of the Class B Trust Certificates.  The ratings are based
primarily on the credit quality of the Underlying Securities.  The rating on the
Trust  Certificates  does not,  however,  constitute a statement  regarding  the
occurrence or frequency of redemptions  or prepayments  on, or extensions of the
maturity of, the Underlying Securities, and the corresponding effect on yield to
investors.

         A  security  rating  is not a  recommendation  to  buy,  sell  or  hold
securities  and may be  subject to  revision  or  withdrawal  at any time by the
assigning Rating Agency. Each security rating should be evaluated  independently
of similar ratings on different securities.

         The Depositor has not requested a rating on the Trust  Certificates  by
any rating agency other than Moody's and S&P. However, there can be no assurance
as to whether any other rating agency will rate the Trust  Certificates,  or, if
it does, what rating would be assigned by any such other rating agency. A rating
on the Trust  Certificates by another rating agency,  if assigned at all, may be
lower than the ratings assigned to the Trust Certificates by Moody's and S&P.


                                      S-32

<PAGE>



                                                                         ANNEX A

                         ALLOCATION RATIOS CALCULATED ON
                               DISTRIBUTION DATES


                            Class A Trust      Class B Trust
Distribution Date           Certificates       Certificates           Total
- -----------------           ------------       ------------          -------
October 15, 1998........        94.21%             5.79%             100.00%
April 15, 1999..........        94.45              5.55              100.00
October 15, 1999........        94.71              5.29              100.00
April 15, 2000..........        94.97              5.03              100.00
October 15, 2000........        95.25              4.75              100.00
April 15, 2001..........        95.54              4.46              100.00
October 15, 2001........        95.83              4.17              100.00
April 15, 2002..........        96.14              3.86              100.00
October 15, 2002........        96.46              3.54              100.00
April 15, 2003..........        96.80              3.20              100.00
October 15, 2003........        97.15              2.85              100.00
April 15, 2004..........        97.51              2.49              100.00
October 15, 2004........        97.88              2.12              100.00
April 15, 2005..........        98.27              1.73              100.00
October 15, 2005........        98.68              1.32              100.00
April 15, 2006..........        99.10              0.90              100.00
October 15, 2006........        99.54              0.46              100.00
April 15, 2007..........       100.00              0.00              100.00











- -----------------------------
         If the Allocation  Ratio is required to be measured on any date between
two Distribution  Dates, it shall be measured as of such date in accordance with
the  calculation  described in "Description  of Trust  Certificates--Default  on
Underlying Securities".

                                      S-33

<PAGE>

PROSPECTUS
                       PUBLIC STEERS(R) TRUST CERTIFICATES
                              (ISSUABLE IN SERIES)

                          Merrill Lynch Depositor, Inc.
                                    DEPOSITOR

         The Public STEERS(R) Trust Certificates (the "Trust Certificates")
offered hereby and by supplements (each, a "Prospectus Supplement") to this
Prospectus will be offered from time to time in one or more series (each, a
"Series") and in one or more classes within each such Series (each, a "Class"),
denominated in U.S. dollars or in one or more other currencies or composite
currencies. Trust Certificates of each respective Series will be offered in
amounts, at prices and on terms to be determined at the time of sale as
described in the Prospectus Supplement accompanying this Prospectus. Each Series
of Trust Certificates will represent in the aggregate the entire beneficial
ownership interest in a publicly traded debt, or other eligible, security or a
pool of such securities (the "Underlying Securities"), together with certain
other assets, if applicable, described herein or in the applicable Prospectus
Supplement (such assets, together with the Underlying Securities, the "Deposited
Assets, to be deposited in a trust (the "Trust") for the benefit of holders of
Trust Certificates of such Series ("Trust Certificateholders") by Merrill Lynch
Depositor, Inc., a Delaware corporation that is an indirect, wholly owned,
limited-purpose subsidiary of Merrill Lynch & Co., Inc. (the "Depositor),
pursuant to the Standard Terms for Trust Agreements (the "Standard Terms") and a
supplement thereto (the "Series Supplement") with respect to a Series
(collectively, the "Trust Agreement") between the Depositor and the trustee (the
"Trustee") named in the applicable Prospectus Supplement. If so specified in the
applicable Prospectus Supplement, the Trust for a Series of Trust Certificates
may also include, or the Trust Certificateholders of such Trust Certificates may
have the benefit of, any combination of insurance policies, letters of credit,
Reserve Accounts (as defined below) and other types of rights or assets designed
to support or ensure the servicing and distribution of amounts due in respect of
the Deposited Assets (collectively, "Credit Support"). The Underlying Securities
will represent debt securities issued by the Government of the United States of
America ("Government Securities") or senior or subordinated publicly-traded debt
obligations of one or more corporations, general or limited partnerships,
preferred securities of trusts organized by such issuers to issue certain
trust-originated preferred securities, in each case organized under the laws of
the United States of America or any state thereof (each, an "Underlying
Securities Issuer"). As a condition to the deposit into a Trust of Underlying
Securities (other than Government Securities) constituting 10% or more of the
total Underlying Securities with respect to the related Series of Trust
Certificates ("Concentrated Underlying Securities"), as of the date of the
issuance of such Series, the issuer of such Underlying Securities will be
subject to the periodic reporting requirements of the Securities Exchange Act of
1934, as amended (the "Exchange Act"), and in accordance therewith will file
reports and other information with the Securities and Exchange Commission (the
"Commission"). See "Description of Deposited Assets--Underlying Securities
Issuer". Except for Government Securities, the Underlying Securities will be
purchased in the secondary market; they will not be acquired from the issuer
thereof. No such issuer will participate in the offering of the Trust
Certificates, nor will such issuer receive any of the proceeds from the sale of
the Underlying Securities to the Depositor or from the issuance of the Trust
Certificates. See "Description Deposited Assets--General". Except as otherwise
provided herein and in the applicable Prospectus Supplement, the Depositor's
only obligations with respect to each Series of Trust Certificates will be to
assign and deliver the Deposited Assets and certain related documents to the
applicable Trustee and, in certain cases, to arrange for Credit Support, if any.
An administrative agent (the "Administrative Agent"), if any is named in the
applicable Prospectus Supplement with respect to a Series of Trust Certificates,
may assume certain contractual administrative obligations of the Trustee, to the
extent provided in the applicable Prospectus Supplement, including certain cash
advances in the event of payment delinquencies on the Deposited Assets. See
"Description of the Trust Agreement--Advances in Respect of Delinquencies". The
Trust Certificates of each Series will not represent an obligation of or
interest in the Depositor or Merrill Lynch & Co., Merrill Lynch, Pierce, Fenner
& Smith Incorporated ("Merrill Lynch & Co.") or any of their affiliates. Neither
the Trust Certificates nor the Deposited Assets will be guaranteed or insured by
the Depositor or Merrill Lynch & Co. or their affiliates.

         Application will be made to list certain Series of Trust Certificates
on the New York Stock Exchange ("NYSE"). At the time of issue, each Series of
Trust Certificates offered hereby will be rated in one of the investment grade
categories recognized by one or more nationally recognized rating agencies.
There can be no assurance that an active public market for any Series of Trust
Certificates will develop or, if a public market develops, as to the liquidity
of the trading market for such Trust Certificates. Unless otherwise specified in
the applicable Prospectus Supplement, each Series of Trust Certificates
initially will be represented by one or more global securities (each, a "Global
Security") registered in the name of Cede & Co. ("Cede"), as nominee of The
Depository Trust Company (the "Depositary" or "DTC"). The interests of
beneficial owners of such Trust Certificates will be represented by book entries
on the records of participating members of DTC. Definitive certificates in
registered form without coupons will be available only under the limited
circumstances described herein under the heading "Description of the Trust
Certificates--Global Securities".

       PROSPECTIVE INVESTORS SHOULD CONSIDER THE FACTORS SET FORTH
HEREIN UNDER "RISK FACTORS", BEGINNING ON PAGE 7.

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


  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
       EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
           SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
               COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF
                   THIS PROSPECTUS. ANY REPRESENTATION TO THE
                         CONTRARY IS A CRIMINAL OFFENSE.

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


         The Trust Certificates may be offered and sold to or through
underwriters, dealers or agents or directly to purchasers, as more fully
described under "Plan of Distribution" and in the applicable Prospectus
Supplement. This Prospectus may not be used to consummate sales of Trust
Certificates offered hereby unless accompanied by a Prospectus Supplement.

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

                               MERRILL LYNCH & CO.

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

               The date of this Prospectus is September 18, 1997.



<PAGE>



                              PROSPECTUS SUPPLEMENT

         The Prospectus Supplement relating to a Series of Trust Certificates to
be offered hereby will set forth with respect to such Series: (a) the specific
designation and aggregate principal amount thereof; (b) the currency or
currencies in which the principal, premium, if any, and any interest are
distributable (the "Specified Currency"), (c) a description of the material
terms of the Deposited Assets, including the Underlying Securities, and Credit
Support, if any; (d) the number of Classes and, with respect to each such Class,
its designation, aggregate principal amount or, if applicable, Notional Amount
(as defined below), and the minimum denomination of the Trust Certificates; (e)
the relative rights and priorities of each Series or Class (including the type,
characteristics and specifications of the Deposited Assets and Credit Support,
if any, for such Series or Class); (f) the identity of each issuer of the
Underlying Securities and each obligor with respect to any of the other
Deposited Assets; (g) the name of the Trustee and the Administrative Agent, if
any; (h) the Trust Certificate Rate (as defined below) or the applicable method
of calculation thereof; (i) the date of distribution (each, a "Distribution
Date") of any interest, premium (if any) and/or principal; (j) the date of
issue; (k) the final scheduled Distribution Date (the "Final Scheduled
Distribution Date"), if applicable; (l) the offering price or prices; (m)
remedies upon the occurrence of a payment default on the Underlying Securities;
(n) applicable Required Percentages and Voting Rights (as defined below) with
regard to certain actions by the Depositor or the Trustee under the Trust
Agreement or with regard to the applicable Trust; and (o) any other material
terms of the Trust Certificates (including terms relating to the rights of the
Trust or any third party to redeem or purchase such Trust Certificates prior to
the Final Scheduled Distribution Date). See "Description of the Trust
Certificates--General" for a listing of other terms that may be specified in the
applicable Prospectus Supplement.


                              AVAILABLE INFORMATION

         The Depositor has filed with the Securities and Exchange Commission
(the "Commission") a registration statement on Form S-3 (together with all
amendments and exhibits, the "Registration Statement") under the Securities Act
of 1933, as amended (the "Securities Act"), relating to the Trust Certificates.
This Prospectus does not contain all the information set forth in the
Registration Statement, certain parts of which are omitted in accordance with
the rules and regulations of the Commission. For further information, reference
is hereby made to the Registration Statement. The Depositor will be subject to
the periodic reporting requirements of the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), and in accordance therewith will file reports and
other information with the Commission. Such reports and other information
concerning the Depositor may be inspected and copied at the public reference
facilities maintained by the Commission at Room 1024, 450 Fifth Street, N.W.,
Washington, D.C. 20549, and at the following Regional Offices of the Commission:
New York Regional Office, Room 1100, 7 World Trade Center, New York, New York
10048 and Chicago Regional Office, Suite 1400, Northwestern Atrium Center, 500
West Madison Street, Suite 1400, Chicago, Illinois 60661-2511, and copies of
such material can be obtained from the Public Reference Section of the
Commission, Washington, D.C. 20549, at prescribed rates. Such material may also
be accessed electronically by means of the Commission's home page on the
Internet at http://www.sec.gov.


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         All documents filed by the Depositor pursuant to Section 13(a), 13(c),
14 or 15(d) of the Exchange Act subsequent to the date of this Prospectus and
prior to the termination of the offering of the Trust Certificates shall be
deemed to be incorporated by reference in this Prospectus. Such documents may
include, without limitation, Annual Reports on Form 10-K and Current Reports on
Form 8-K. Any statement contained herein or in a document incorporated or deemed
to be incorporated by reference herein shall be deemed to be modified or
superseded for purposes of this Prospectus to the extent that a statement
contained herein or in any subsequently filed document which also is or is
deemed to be incorporated by reference herein modifies or supersedes such
statement. Any such statement so modified 


                                        2

<PAGE>



or superseded shall not be deemed, except as so modified or superseded, to
constitute a part of this Prospectus. The Depositor will provide without charge
to each person to whom a copy of this Prospectus is delivered, on the written or
oral request of any such person, a copy of any or all of the documents
incorporated herein by reference, except the exhibits to such documents (unless
such exhibits are specifically incorporated by reference in such documents).
Written requests for such copies should be directed to Merrill Lynch Depositor,
Inc., c/o World Financial Center, New York, New York 10281, Attention:
Secretary. Telephone requests for such copies should be directed to Merrill
Lynch Depositor, Inc. at 212-449-1000.


                       REPORTS TO TRUST CERTIFICATEHOLDERS

         Except as otherwise specified in the applicable Prospectus Supplement,
unless and until definitive Trust Certificates (as defined below) are issued,
unaudited reports containing information concerning the related Trust will be
prepared annually by the related Trustee and sent on behalf of the related Trust
only to Cede, as nominee of DTC and registered holder of the Trust Certificates.
If Definitive Trust Certificates are issued, such reports will be prepared by
the related Trustee and sent on behalf of the related Trust directly to the
Trust Certificateholders in accordance with the Trust Agreement. See
"Description of the Trust Certificates--Global Securities" and "Description of
the Trust Agreement--Reports to Trust Certificateholders; Notices". Such reports
will not constitute financial statements prepared in accordance with generally
accepted accounting principles. The Depositor, on behalf of each Trust, will
cause to be filed with the Commission such periodic reports as are required
under the Exchange Act. The Depositor does not intend to send any financial
reports to Trust Certificateholders.

         References herein to "U.S. dollars", "US$", "dollar" or "$" are to the
lawful currency of the United States.

         For definitions of certain terms used herein, refer to "Index of
Defined Terms", beginning on page I-1.




                                        3

<PAGE>





                               PROSPECTUS SUMMARY

         The following summary does not purport to be complete and is qualified
in its entirety by reference to the detailed information appearing elsewhere in
this Prospectus. Certain capitalized terms used herein are defined elsewhere in
this Prospectus. See "Index to Defined Terms".


SECURITIES OFFERED..........................  STEERS(R)Trust Certificates, to be
                                              offered from time to time in one
                                              or more Series and in one or more
                                              Classes within each such Series,
                                              will be denominated in U.S.
                                              dollars or in one or more other
                                              currencies or composite
                                              currencies. Trust Certificates of
                                              each respective Series will be
                                              offered in amounts, at prices and
                                              on terms to be determined at the
                                              time of sale as described in the
                                              applicable Prospectus Supplement.
                                              For a description of the kinds of
                                              terms which will be set forth in
                                              the applicable Prospectus
                                              Supplement, see "Description of
                                              the Trust Certificates--General".


DEPOSITED
  ASSETS..................................    Each Series of Trust Certificates
                                              will represent in the aggregate
                                              the entire beneficial ownership
                                              interest in the Underlying
                                              Securities, together with certain
                                              other assets, if applicable. Such
                                              other assets may include cash,
                                              cash equivalents, guarantees,
                                              letters of credit, financial
                                              insurance, interest rate,
                                              currency, equity, commodity and
                                              credit-linked swaps, caps, floors,
                                              collars and options, forward
                                              contracts, structured securities
                                              and other instruments and
                                              transactions that credit enhance,
                                              hedge or otherwise support the
                                              Underlying Securities designed to
                                              assure the servicing or timely
                                              distribution of payments to
                                              holders of the Trust Certificates.
                                              Such assets will be described in
                                              the applicable Prospectus
                                              Supplement See "Description of
                                              Deposited Assets".

UNDERLYING SECURITIES.......................  The Underlying Securities will
                                              represent debt securities issued
                                              by the Government of the United
                                              States of America or senior or
                                              subordinated publicly-traded debt
                                              obligations of one or more
                                              corporations, general or limited
                                              partnerships, or preferred
                                              securities of trusts organized by
                                              such issuers to issue certain
                                              trust-originated preferred
                                              securities, in each case organized
                                              under the laws of the United
                                              States of America or any state
                                              thereof. As a condition to the
                                              deposit into a Trust of Underlying
                                              Securities (other than Government
                                              Securities) constituting 10% or
                                              more of the total Underlying
                                              Securities with respect to the
                                              related Series of Certificates
                                              ("Concentrated Underlying
                                              Securities"), as of the date of
                                              the issuance of such Series, the
                                              issuer of such Underlying
                                              Securities will be subject to the
                                              periodic reporting requirements of
                                              the Exchange Act, and in
                                              accordance therewith will file
                                              reports and other information with
                                              the Commission. See "Description
                                              of Deposited Assets--Underlying
                                              Securities Issuer". Except for
                                              Government Securities, the
                                              Underlying Securities will be
                                              purchased in the secondary market;
                                              they will not be acquired from the
                                              issuer thereof. No such issuer
                                              will participate in the offering
                                              of the Certificates, nor will such
                                              issuer receive any of the proceeds
                                              from the sale of the Underlying
                                              Securities to the Depositor or


                                        4

<PAGE>


                                              from the issuance of the
                                              Certificates. See "Description
                                              Deposited Assets--General".

CREDIT SUPPORT..............................  If so specified in the applicable
                                              Prospectus Supplement, the Trust
                                              for a Series of Trust Certificates
                                              may also include, or the
                                              Certificateholders of such Series
                                              may have the benefit of, any
                                              combination of insurance policies,
                                              letters of credit, Reserve
                                              Accounts, and other types of
                                              rights or assets designated to
                                              support or ensure the servicing
                                              and distribution of amounts due in
                                              respect of the Deposited Assets.
                                              See "Description of the Deposited
                                              Assets--Credit Support".

THE DEPOSITOR...............................  The Depositor, a Delaware
                                              corporation, is an indirect,
                                              wholly owned, limited-purpose
                                              subsidiary of Merrill Lynch & Co.,
                                              Inc. The principal office of the
                                              Depositor is c/o Merrill Lynch &
                                              Co., Inc., World Financial Center,
                                              New York, New York 10281. The
                                              Certificate of Incorporation of
                                              the Depositor provides that the
                                              Depositor may conduct any lawful
                                              activities necessary or incidental
                                              to serving as depositor of one or
                                              more trusts that may issue and
                                              sell Certificates.

THE TRUST...................................  The Depositor will assign and
                                              deliver the Deposited Assets for
                                              each Series of Trust Certificates
                                              to the Trustee named in the
                                              applicable Prospectus Supplement,
                                              in its capacity as Trustee, for
                                              the benefit of the Trust
                                              Certificateholders of such Series.
                                              See "Description of the Trust
                                              Agreement--Assignment of Deposited
                                              Assets". The Trustee named in the
                                              applicable Prospectus Supplement
                                              will administer the Deposited
                                              Assets pursuant to the Trust
                                              Agreement and will receive the
                                              Trustee Fee.

FEDERAL INCOME TAX
  CONSEQUENCES..............................  The arrangement pursuant to which
                                              the Trust Certificates will be
                                              created and sold and the
                                              Underlying Securities will be
                                              administered will be treated as a
                                              grantor trust under subpart E,
                                              part I of subchapter J of the
                                              Code. Each Trust Certificateholder
                                              will be treated as the owner of a
                                              pro rata undivided interest in the
                                              ordinary income and corpus of the
                                              Underlying Securities in the
                                              grantor trust. See "Federal Income
                                              Tax Consequences". 

ERISA CONSIDERATIONS........................  An employee benefit plan subject
                                              to the Employee Retirement Income
                                              Security Act of 1974, as amended
                                              ("ERISA"), an individual
                                              retirement account, or an entity
                                              whose underlying assets include
                                              plan assets by reason of a plan's
                                              investment in the entity (each, a
                                              "Plan") may purchase Trust
                                              Certificates provided that either
                                              (a) the offering has been
                                              structured so that participation
                                              by "benefit plan investors" is not
                                              "significant" or so that there are
                                              at least 100 independent
                                              purchasers of the class of Trust
                                              Certificates being offered, or (b)
                                              the Plan can represent that its
                                              purchase of Trust Certificates
                                              would not be prohibited under
                                              ERISA or the Internal Revenue Code
                                              of 1986, as amended (the "Code").
                                              See "ERISA Considerations".

RATINGS  ...................................  At the time of issuance, the
                                              Certificates of a Series (or Class
                                              of such Series) will be rated in
                                              one of the investment grade
                                              categories by one or more
                                              nationally recognized Rating

                                        5

<PAGE>





                                              Agencies. Any rating issued with
                                              respect to a Certificate is not a
                                              recommendation to purchase, sell
                                              or hold a Certificate and there
                                              can be no assurance that the
                                              ratings will remain for any given
                                              period of time or that any rating
                                              will not be revised or withdrawn
                                              by the related Rating Agency. See
                                              "Risk Factors--Ratings of the
                                              Certificates Subject to Change".

LISTING  ...................................  Application may be made to list
                                              certain Series of Trust
                                              Certificates on the New York Stock
                                              Exchange.

FORM OF SECURITY............................  Unless otherwise specified in the
                                              applicable Prospectus Supplement,
                                              each Series of Trust Certificates
                                              will be initially represented by
                                              one or more Global Securities
                                              registered in the name of Cede as
                                              nominee of the DTC. The interests
                                              of beneficial owners of Trust
                                              Certificates will be represented
                                              by book entries of participating
                                              members of DTC. Definitive
                                              certificates in registered form
                                              without coupons will be available
                                              only under the limited
                                              circumstances described under the
                                              heading "Description of the Trust
                                              Certificates--Global Securities".




                                        6

<PAGE>



                                  RISK FACTORS

         In connection with an investment in the Trust Certificates of any
Series, prospective purchasers should consider, among other things, (1) the risk
factors set forth below and (2) any additional risk factors set forth in the
applicable Prospectus Supplement.

Limited Liquidity

         There can be no assurance that an active public market for any Series
(or Class within such Series) of Trust Certificates will develop or, if a public
market develops, as to the liquidity of the trading market for such Trust
Certificates. Merrill Lynch & Co. has advised the Depositor that it intends to
make a market in the Trust Certificates, as permitted by applicable laws and
regulations, after the issuance thereof. Merrill Lynch & Co. is not obligated,
however, to make a market in the Trust Certificates of any Series or Class
within such Series and any such market-making activity may be discontinued at
any time without notice at the sole discretion of Merrill Lynch & Co. If an
active public market for the Trust Certificates does not develop or continue,
the market prices and liquidity of the Trust Certificates may be adversely
affected.

Limited Recourse

         The Trust Certificates will not represent a recourse obligation of or
interest in the Depositor, any Administrative Agent, Merrill Lynch & Co., the
Underlying Securities Issuer or any of their affiliates. Trust Certificates will
not be insured or guaranteed by the Depositor, Merrill Lynch & Co. or any of
their affiliates. The obligations, if any, of the Depositor with respect to the
Trust Certificates of any Series will only be pursuant to certain limited
representations and warranties with respect to an Underlying Security or other
Deposited Assets, and recourse with respect to the satisfaction of any such
obligations will be limited to any recourse for a breach of a corresponding
representation or warranty that the Depositor may have against the seller of
such Underlying Security or other Deposited Assets to the Depositor. The
Depositor does not have, and is not expected in the future to have, any assets
with which to satisfy any claims arising from a breach of any representation or
warranty.

Limited Assets

         The only material assets expected to be in a Trust are Underlying
Securities and any other Deposited Assets corresponding to the related Series
(or Class within such Series) of Trust Certificates being offered. The Trust
Certificates do not represent obligations of the Depositor, any Administrative
Agent, Merrill Lynch & Co. or any of their affiliates and, unless otherwise
specified in the applicable Prospectus Supplement, are not insured or guaranteed
by the Depositor, any Administrative Agent or Merrill Lynch & Co. Accordingly,
Trust Certificateholders' receipt of distributions in respect of the Trust
Certificates will depend entirely on the performance of and the Trust's receipt
of payments with respect to the Deposited Assets.

Reinvestment Risk; Reduction in Yield to Maturity:  Redemption, Repayment or
Call Right

         Several factors affect the timing of distributions on any Series (or
Class within such Series) of Trust Certificates. In particular, provisions in an
Underlying Securities indenture for optional or mandatory redemption or
repayment prior to stated maturity, if exercised, will reduce the weighted
average life of such Underlying Securities and the related Series (or Class
within such Series) of Trust Certificates. A variety of tax, accounting,
economic, and other factors will influence whether an Underlying Securities
Issuer exercises any right of redemption in respect of its securities. All else
remaining equal, if prevailing interest rates are below the interest rates on
the related Underlying Securities, the likelihood of redemption would be
expected to increase. There can be no assurance that any Underlying Security
redeemable at the option of the Underlying Security Issuer will remain
outstanding until its stated maturity. In addition, the effective yield to
holders of the Trust Certificates of any Series (and Class within such Series)
may be 



                                        7

<PAGE>

affected by certain terms of the Deposited Assets or the manner and
priorities of allocations of collections with respect to such Deposited Assets
between Classes of a given Series. The applicable Prospectus Supplement will
discuss any calls, puts or other redemption options, and certain other terms
applicable to such Underlying Securities and any other Deposited Assets.

         If an Underlying Securities Issuer becomes subject to a bankruptcy or
similar insolvency proceeding, the timing and amount of payments with respect to
the principal of, premium on, if any, and any interest to be distributed in
respect of such Trust Certificates may be materially and adversely affected.
Several factors influence the performance of issuers that are corporations or
other business entities; these factors may affect an Underlying Securities
Issuer's ability to satisfy its obligations with respect to the Underlying
Securities, including the Underlying Securities Issuer's operating and financial
condition, its capital structure and other economic, geographic, legal and
social factors.

         Certain Series of Trust Certificates may be subject to a Call Right (as
defined below) by Merrill Lynch & Co., the Depositor or others, as specified in
the applicable Supplement. See "Description of the Trust Certificates--Call
Right". There is no assurance that an investment in the Trust Certificates of a
Callable Series (as defined below) may be held to maturity. In particular, if a
Call Right is exercised by the holder thereof, the investment represented by the
Trust Certificates will have a shorter maturity than if such right were not
exercised. The likelihood that Call Right will be exercised increases as
interest rates generally prevailing in the market for debt securities fall
relative to those in effect on the Original Issue Date (as defined below). Any
such reduction in interest rates would increase the value of the Underlying
Securities, making the exercise of a Call Right more likely. Given a reduction
in interest rates, the interest rates at which proceeds received by Trust
Certificateholders from the exercise of a Call Right may be reinvested may be
lower than the return that would have been earned over the remaining life of the
Trust Certificates if those Trust Certificates had not been called.

         The extent to which the yield to maturity of such Trust Certificates
may vary from the anticipated yield due to the rate and timing of payments on
the Deposited Assets will also depend upon the degree to which they are
purchased at a discount or premium and the degree to which the timing of
payments thereon is sensitive to the rate and timing of payments on the
Deposited Assets.

         To the extent that the Trust Certificate Rate for a Series is based on
variable or adjustable interest rates, variations in the interest rates
applicable to, and the corresponding payments in respect of, such Trust
Certificates, will affect the yield to maturity of such Series. There may be
disproportionate principal payments (whether resulting from differences in
amortization schedules, payments due on scheduled maturity or upon early
redemption) on Trust Certificates backed by a pool of Underlying Securities
having interest rates higher or lower than the then applicable Trust Certificate
Rate, which may adversely affect the yield on such Series of Trust Certificates.

         The applicable Prospectus Supplement for a Series of Trust Certificates
will set forth additional information regarding yield and maturity
considerations applicable to such Series and the related Deposited Assets,
including the related Underlying Securities.

Currency Risk:  Exchange Rates and Exchange Controls

         An investment in a Trust Certificate having a Specified Currency other
than U.S. dollars entails significant risks that are not associated with a
similar investment in a U.S. dollar-denominated security. Such risks include,
without limitation, the possibility of significant changes in rates of exchange
between the U.S. dollar and such Specified Currency and the possibility of the
imposition or modification of foreign exchange controls with respect to such
Specified Currency. Such risks generally depend on factors over which the
Depositor has no control, such as economic and political events and the supply
of and demand for the relevant currencies. In recent years, rates of exchange
between the U.S. dollar and certain currencies have been highly volatile, and
such volatility may be expected in the future. Past fluctuations in any
particular exchange rate do not necessarily indicate, however, fluctuations in
the rate that may occur 


                                        8

<PAGE>

during the term of any Trust Certificate. Depreciation of the Specified Currency
for a Trust Certificate against the U.S. dollar would decrease the effective
yield of such Trust Certificate below its Trust Certificate Rate and, in certain
circumstances, could result in a loss to the investor on a U.S. dollar basis.

         Governments have from time to time imposed, and may in the future
impose, exchange controls that could affect exchange rates and the availability
of a Specified Currency for making distributions in respect of Trust
Certificates denominated in such currency. There can be no assurance that
exchange controls will not restrict or prohibit distributions of principal,
premium or interest in any Specified Currency. Even if there are no actual
exchange controls, it is possible that, on a Distribution Date with respect to
any particular Trust Certificate, the currency in which amounts then due to be
distributed in respect of such Trust Certificate would not be available.


         PROSPECTIVE PURCHASERS SHOULD CONSULT THEIR OWN FINANCIAL
AND LEGAL
ADVISORS AS TO THE RISKS ENTAILED BY AN INVESTMENT IN TRUST
CERTIFICATES
DENOMINATED IN A CURRENCY OTHER THAN U.S. DOLLARS. SUCH TRUST
CERTIFICATES ARE
NOT AN APPROPRIATE INVESTMENT FOR PERSONS WHO ARE
UNSOPHISTICATED WITH RESPECT
TO FOREIGN CURRENCY TRANSACTIONS.

Derivatives

         A Trust may include various derivative instruments, including interest
rate, currency, securities, commodity and credit swaps, caps, floors, collars
and options and structured securities having embedded derivatives (such as
structured notes). Swaps involve the exchange with another party of their
respective commitments to pay or receive amounts computed by reference to
specified fixed or floating interest rates, currency rates, securities prices,
yields or returns (including baskets of securities or securities indices) or
commodity prices and a notional principal amount (i.e., the reference amount
with respect to which such obligations are determined, although no actual
exchange of principal occurs except for currency swaps); for example, an
exchange of floating rate payments for fixed rate payments. Interim payments are
generally netted, with the difference being paid by one party to the other. The
purchase of a cap entitles the purchaser, to the extent that a specified rate,
price, yield or return exceeds a predetermined level, to receive payments
computed by reference to a specified fixed or floating rate, price, yield or
return and a notional principal amount from the party selling such cap. The
purchase of a floor entitles the purchaser, to the extent that a specified rate,
price, yield or return declines below a predetermined level, to receive payments
computed by reference to a specified fixed or floating rate, price, yield or
return and a notional principal amount from the party selling such floor.
Options function in a manner similar to caps and floors, and exist on various
underlying securities, such as bonds, equities, currencies and commodities.
Options can also be structured as securities such as warrants or can be embedded
in securities such as certain commodity or equity-linked bonds with option-like
characteristics. Forward contracts involve the purchase and sale of a specified
security, commodity, currency or other financial instrument at a specified price
and date in the future, and may be settled by physical delivery or cash payment.
Credit derivatives involve swap and option contracts designed to assume or lay
off credit risk on loans, debt securities or other assets, or in relation to a
particular reference entity or country, in return for either swap payments or
payment of premium. Credit derivatives may also be embedded in other instruments
such as notes or warrants. Credit derivatives give one party to a transaction
the right to dispose of or acquire an asset (or group of assets), or the right
to receive or make a payment from the other party, upon the occurrence of
specified credit events.

         Fluctuations in securities, currency and commodity rates, prices,
yields and returns may have a significant effect on the yield to maturity of
derivatives or the levels of support that derivatives can provide to a Trust. In
addition, derivatives may be limited to covering only certain risks. Continued
payments on derivatives may be affected by the financial condition of the
counterparties thereto (or, in come instances, the guarantor thereunder). There
can be no assurance that counterparties will be able to perform their
obligations. Failure by a counterparty (or the related guarantor, if any) to
make required payments may 


                                        9

<PAGE>


result in the delay or failure to make payments on the related securities and
risks. In addition, the notional amounts on which payments are made may vary
under certain circumstances and may not bear any correlation to principal
amounts of the related securities. The terms and risks of the relevant
derivatives will be described in the related Prospectus Supplement. Further, the
relevant Prospectus Supplement will identify the material terms, the material
risks and the counterparty for any derivative instrument in a Trust which is the
result of an agreement with such counterparty to the extent that such agreement
is material.

Information Concerning Underlying Securities Issuers; Risk of Loss if Public
Information Not Available

         A prospective purchaser of Trust Certificates should obtain and
evaluate the same information concerning each Underlying Securities Issuer as it
would obtain and evaluate if it were investing directly in the Underlying
Securities or in other securities issued by the Underlying Securities Issuer.
The publicly-available information concerning an Underlying Securities Issuer is
important in considering whether to invest in or sell Trust Certificates. To the
extent such information ceases to be available, an investor's ability to make an
informed decision to purchase or sell Trust Certificates could be impeded. None
of the Depositor, the Trustee, Merrill Lynch & Co. or any of their affiliates
assumes any responsibility for the continued availability, accuracy or
completeness of any information concerning any Underlying Securities Issuer
(including, without limitation, investigation as to its financial condition or
creditworthiness) or concerning the Underlying Securities (whether or not such
information is filed with the Commission) or otherwise considered by a purchaser
of the Trust Certificates in making its investment decision in connection
therewith; provided that the foregoing shall not apply to any information
concerning the Underlying Securities and any Underlying Securities Issuer that
is expressly set forth in this Prospectus or an applicable Prospectus
Supplement. The issuance of Trust Certificates of any Series should not be
construed as an endorsement by the Depositor, Merrill Lynch & Co. or the Trustee
of the financial condition or business prospects of any Underlying Securities
Issuer.

         If an issuer of Concentrated Underlying Securities ceases to file
periodic reports under the Exchange Act, then the Trustee of the relevant Trust
will exercise one of the following remedies: (i) sell all of such Concentrated
Underlying Securities and distribute the proceeds from such sale to the Trust
Certificateholders in accordance with the Allocation Ratio (as defined below)
(any such sale will result in a loss to the Trust Certificateholders of the
relevant Series if the sale price is less than the purchase price for such
Concentrated Underlying Securities), (ii) distribute such Concentrated
Underlying Securities in kind to the Trust Certificateholders in accordance with
the Allocation Ratio, (iii) elect either (i) or (ii) based upon a majority of
votes cast by the affected Trust Certificateholders, or (iv) in the case of an
Underlying Securities Issuer who is eligible to use Form S-3 for a primary
common stock offering, take no action. The choice of remedies will be set forth
for a given Series in the Prospectus Supplement, and the Trustee, Depositor and
Trust Certificateholders will have no discretion in this respect.

Ratings of the Trust Certificates Subject to Change

         At the time of issuance, the Trust Certificates of a Series (or each
Class of such Series) will be rated in one of the investment grade categories by
one or more nationally recognized rating agencies (each, a "Rating Agency"). The
Rating Agencies may rate a Series or Class of Trust Certificates on the basis of
several factors, including the related Deposited Assets, any Credit Support and
the relative priorities of the Trust Certificateholders of such Series or Class
to receive collections from, and to assert claims against, the Trust with
respect to such Deposited Assets and any Credit Support. The Rating Agencies are
solely responsible for selecting the criteria for rating the Trust Certificates.

         Any rating issued with respect to the Trust Certificates is not a
recommendation to purchase, sell or hold a security; such ratings do not comment
on the market price of the Trust Certificates or their suitability for a
particular investor. There can be no assurance that the ratings will remain for
any given period of time or that any rating will not be revised or withdrawn
entirely by the related Rating Agency if, 



                                       10

<PAGE>

in its judgment, circumstances (including, without limitation, the rating of the
Underlying Securities) so warrant. A revision or withdrawal of such rating may
have an adverse effect on the market price of the Trust Certificates.

Global Securities Limit Direct Voting; Pledge of Trust Certificates

         Unless otherwise specified in the applicable Prospectus Supplement, the
Trust Certificates of each Series will initially be represented by one or more
Global Securities deposited with, or on behalf of, a Depositary (as defined
below) and will not be issued as individual definitive Trust Certificates to the
purchasers of such Trust Certificates. Consequently, unless and until such
individual definitive Trust Certificates of a particular Series are issued, such
purchasers will not be recognized as Trust Certificateholders under the Trust
Agreement. Until such time, such purchasers will only be able to exercise the
rights of Trust Certificateholders indirectly through the Depositary and its
respective Participants (as defined below) and, as a result, the ability of any
such purchaser to pledge that Trust Certificate to persons or entities that do
not participate in the Depositary's system, or otherwise to act with respect to
such Trust Certificate, may be limited. See "Description of the Trust
Certificates--Global Securities" and any further description contained in the
applicable Prospectus Supplement.

Limitation on Remedies Due to Passive Nature of the Trust

         The remedies available to a Trustee of a relevant Trust are
predetermined and therefore an investor in the Trust Certificates has less
discretion over the exercise of remedies than if such investor directly invested
in the Underlying Securities. Each Trust will generally hold the related
Deposited Assets to maturity and not dispose of them, regardless of adverse
events, financial or otherwise, which may affect any Underlying Securities
Issuer or the value of the Deposited Assets. Except as indicated below, a holder
will not be able to dispose of or take other actions with respect to any
Deposited Assets. Under certain circumstances described in the applicable
Prospectus Supplement, the Trustee will (or will at the direction of a specified
percentage of Trust Certificateholders of the relevant Series) dispose of, or
take certain other actions in respect of, the Deposited Assets. In certain
limited circumstances, such as a mandatory redemption of Underlying Securities
or the exercise by a third party of the right to purchase Underlying Securities
(as described below under "Description of Deposited Assets--Principal Terms of
Underlying Securities"), the Trustee may dispose of the Deposited Assets prior
to maturity. The applicable Prospectus Supplement will describe the particular
circumstances, if any, under which a Deposited Asset may be disposed of prior to
maturity.

Amendment of Trust Agreement Without Unanimous Consent

         The Trust Agreement may be amended or otherwise modified with the
consent of a percentage of Trust Certificateholders specified in the Prospectus
Supplement (which percentage will not be less than a majority). Any such
amendment or other modification could have a material adverse effect on those
Trust Certificateholders of the relevant Series that do not consent to such
amendment or other modification. However, the Trust Agreement will provide that
any amendment or other modification that would reduce the amount of, or defer
the date of, distributions to Trust Certificateholders of a Series (or Class
within such Series) may become effective only with the consent of each affected
Trust Certificateholder of that Series (or Class within such Series) and that,
if so specified in the applicable Prospectus Supplement, any such amendment or
other modification that would result in the reduction or withdrawal of the then
current rating assigned to the Trust Certificates of a Series (or Class within
such Series) by a Rating Agency would require the consent of a specified higher
percentage of Trust Certificateholders of that Series (or Class within such
Series).

                                       11
<PAGE>


General Unavailability Of Optional Exchange

         Although the Prospectus Supplement for a Series of Trust Certificates
may designate such Series as an Exchangeable Series (as defined below) and may
provide that a Trust Certificateholder may exchange Trust Certificates of the
Exchangeable Series for a pro rata portion of Deposited Assets of the related
Trust, any such Optional Exchange Right will be exercisable only to the extent
that the exercise of such right does not affect the Trust's ability to be exempt
under Rule 3a-7 under the Investment Company Act of 1940, as amended, and all
applicable rules, regulations and interpretations thereunder, and would not
affect the characterization of the Trust as a "grantor trust" under the Code.
See "Description of the Trust Certificates--Optional Exchange". Accordingly, the
Optional Exchange Right described in this Prospectus under the heading
"Description of the Trust Certificates--Optional Exchange" and further described
in the relevant Prospectus Supplement will be available only to the Depositor
and Merrill Lynch & Co. and their respective affiliates and designees. Other
Trust Certificateholders will generally not be able to exchange their Trust
Certificates of an Exchangeable Series for a pro rata portion of the Deposited
Assets of the related Trust. In addition, the exercise of an Optional Exchange
Right will decrease the aggregate amount of Trust Certificates of the applicable
Exchangeable Series outstanding.

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

         The Prospectus Supplement for each Series of Trust Certificates will
set forth information regarding additional risk factors, if any, applicable to
such Series (and each Class within such Series).





                                       12

<PAGE>



                                  THE DEPOSITOR

         The Depositor, a Delaware corporation, is an indirect, wholly owned,
limited-purpose subsidiary of Merrill Lynch & Co., Inc. The principal office of
the Depositor is c/o Merrill Lynch & Co., Inc., World Financial Center, New
York, New York 10281. The Certificate of Incorporation of the Depositor provides
that the Depositor may conduct any lawful activities necessary or incidental to
serving as depositor of one or more trusts that may issue and sell Trust
Certificates.

                                 USE OF PROCEEDS

         If the related Deposited Assets are to be purchased by the Depositor,
the net proceeds to be received from the sale of each Series of Trust
Certificates (whether or not offered hereby) for such purchase. In addition, the
Depositor will use such net proceeds to arrange certain Credit Support, if any,
including, if specified in the applicable Prospectus Supplement, required
deposits into any Reserve Account or the applicable Trust Certificate Account
(as defined below) for the benefit of the Trust Certificateholders of such
Series or Class. The remaining net proceeds, if any, will be used by the
Depositor for purposes related to the deposit of Deposited Assets into one or
more Trusts and the preparation, distribution and filing by the Depositor of
periodic reports and other information, including, but not limited to, the fees
and expenses of the Depositor incurred in connection with the ongoing activities
of the Trust(s).


                             FORMATION OF THE TRUST

         The Depositor will assign and deliver the Deposited Assets for each
Series of Trust Certificates to the Trustee named in the applicable Prospectus
Supplement, in its capacity as Trustee, for the benefit of the Trust
Certificateholders of such Series. See "Description of the Trust
Agreement--Assignment of Deposited Assets". The Trustee named in the applicable
Prospectus Supplement will administer the Deposited Assets pursuant to the Trust
Agreement and will receive a fee for such services (the "Trustee Fee"). The
Trustee or an Administrative Agent, if applicable, will either cause the
assignment of the Deposited Assets to be recorded on the books and records of
The Depository Trust Company or will obtain an opinion of counsel that no
recordation is required to obtain a first priority perfected security interest
in such Deposited Assets.

         The Depositor's assignment of the Deposited Assets to the Trustee will
be without recourse to the Depositor (except as to certain limited
representations and warranties, if any).

         The applicable Prospectus Supplement will set forth the property of
each Trust, which may consist of (i) such Deposited Assets, or interests
therein, exclusive of any interest in such assets (the "Retained Interest")
retained or acquired by the Depositor, or any previous owner thereof or any
other person or entity, as from time to time are specified in the Trust
Agreement; (ii) such assets as from time to time are identified as deposited in
the related Trust Certificate Account; (iii) rights under the agreement or
agreements pursuant to which the Trustee has acquired such Deposited Assets;
(iv) those elements of Credit Support, if any, provided with respect to any
Series (or Class within such Series) within such Series that are specified as
being part of the related Trust in the applicable Prospectus Supplement, as
described therein and under "Description of Deposited Assets--Credit Support";
and (v) any cash or other property received upon the sale, exchange, collection
or other disposition of any of the foregoing.



                        MATURITY AND YIELD CONSIDERATIONS

         Each Prospectus Supplement will, to the extent applicable, contain
information with respect to the types and maturities of the related Underlying
Securities and the terms, if any, upon which such Underlying Securities may be
subject to early redemption or repayment. Provisions for optional or mandatory
redemption or repayment prior to stated maturity, if exercised, will reduce the
weighted average life of Underlying Securities and the related Series (or Class
within such Series) of Trust 


                                       13

<PAGE>



Certificates. A variety of tax, accounting, economic, and other factors will
influence whether an Underlying Securities Issuer exercises any right of
redemption in respect of its securities. All else remaining equal, if prevailing
interest rates are below the interest rates on the related Underlying
Securities, the likelihood of redemption would be expected to increase. There
can be no assurance that any Underlying Security redeemable at the option of the
Underlying Security Issuer will remain outstanding until its stated maturity.

         In addition, the effective yield to holders of the Trust Certificates
of any Series (and Class within such Series) may be affected by certain terms of
the Deposited Assets or the manner and priorities of allocations of collections
with respect to such Deposited Assets between Classes of a given Series.

         As specified in the applicable Prospectus Supplement, each of the
Underlying Securities may be subject to acceleration upon the occurrence of
certain events of default under the terms of the Underlying Securities. The
maturity and yield on the Trust Certificates will be affected by any early
repayment of the Underlying Securities as a result of the acceleration of the
Underlying Securities by or on behalf of the holders thereof. See "Description
of Deposited Assets--Underlying Securities Indenture". If an Underlying
Securities Issuer becomes subject to a bankruptcy proceeding, the timing and
amount of payments with respect to the principal of, the premium on, if any, and
the interest to be distributed in respect of the Trust Certificates may be
materially and adversely affected. Several factors influence the performance of
issuers that are corporations or other business entities; these factors may
affect an Underlying Securities Issuer's ability to satisfy its obligations
under the Underlying Securities, including the company's operating and financial
condition, leverage, and economic, geographic, legal and social factors.

         The extent to which the yield to maturity of such Trust Certificates
may vary from the anticipated yield due to the rate and timing of payments on
the Deposited Assets will depend upon the degree to which they are purchased at
a discount or premium and the degree to which the timing of payments thereon is
sensitive to the rate and timing of payments on the Deposited Assets.

         The yield to maturity of any Series (or Class) of Trust Certificates
will also be affected by variations in the interest rates applicable to, and the
corresponding payments in respect of, such Trust Certificates, to the extent
that the Trust Certificate Rate, if any, for such Series (or Class) is based on
variable or adjustable interest rates. With respect to any Series of Trust
Certificates representing an interest in a pool of debt, or other eligible,
securities, disproportionate principal payments (whether resulting from
differences in amortization schedules, payments due on scheduled maturity or
upon early redemption) on the related Underlying Securities having interest
rates higher or lower than the then applicable Trust Certificate Rates, if any,
applicable to such Trust Certificates may affect the yield thereon.

         The Prospectus Supplement for each Series of Trust Certificates will
set forth additional information regarding yield and maturity considerations
applicable to such Series (and each Class within such Series) and the related
Deposited Assets, including the applicable Underlying Securities.


                      DESCRIPTION OF THE TRUST CERTIFICATES

         Each Series (or, if more than one Class exists, the Classes within such
Series) of Trust Certificates will be issued pursuant to the Standard Terms and
a supplement thereto (the "Series Supplement") between the Depositor and the
Trustee named in the applicable Prospectus Supplement; a form of which Trust
Agreement is attached as an exhibit to the Registration Statement. The
provisions of the Trust Agreement may vary depending upon the terms of both the
Trust Certificates to be issued thereunder and the Deposited Assets, the Credit
Support, if any, and related Trust. The following summaries describe material
provisions of the Trust Agreement which may be applicable to each Series of
Trust Certificates. The applicable Prospectus Supplement for a Series of Trust
Certificates will describe any material provision of the Trust Agreement that is
not described herein or the description of which is materially different from
the description herein. The following summaries do not purport to be complete
and are subject to the detailed provisions of the form of Trust Agreement to
which reference is hereby made for a full description 



                                       14

<PAGE>



of such provisions, including the definition of certain terms used, and for
other information regarding the Trust Certificates. Wherever particular defined
terms of the Trust Agreement are referred to, such defined terms are
incorporated herein by reference as part of the statement made, and the
statement is qualified in its entirety by such reference. As used herein with
respect to any Series, the term "Trust Certificate" refers to all the Trust
Certificates of that Series (and each Class within such Series), whether or not
offered hereby and by the applicable Prospectus Supplement, unless the context
otherwise requires.

         A copy of the Series Supplement relating to each Series of Trust
Certificates issued from time to time will be filed by the Depositor as an
exhibit to a Current Report on Form 8-K, which will be filed with the Commission
following the issuance of such Series.

General

         There is no limit on the amount of Trust Certificates that may be
issued under the Trust Agreement, and the Trust Agreement will provide that
Trust Certificates of the applicable Series may be issued in multiple Classes.
The Series (or Classes within such Series) of Trust Certificates to be issued
under the Trust Agreement will represent the entire beneficial ownership
interest in the Trust for such Series created pursuant to the Trust Agreement
and each such Class will be allocated certain relative priorities to receive
specified collections from, and a certain percentage ownership interest of the
assets deposited in, such Trust, all as identified and described in the
applicable Prospectus Supplement. See "Description of Deposited
Assets--Collections". Reference is made to the applicable Prospectus Supplement
for a description of the following terms of the Series of Trust Certificates in
respect of which this Prospectus and such Prospectus Supplement are being
delivered:

                  (i)      the title of such Trust Certificates;

                  (ii)     the Series of such Trust Certificates and, if
                           applicable, the number and designation of Classes of
                           such Series;

                  (iii)    material information concerning the type,
                           characteristics and specifications of the Deposited
                           Assets being deposited into the related Trust by the
                           Depositor (including, with respect to any Underlying
                           Security which at the time of such deposit represents
                           a significant portion of all such Deposited Assets
                           and any related Credit Support, if any, information
                           concerning the material terms of each such Underlying
                           Security, the identity of the issuer thereof and
                           where publicly available information regarding such
                           issuer may be obtained);

                  (iv)     the dates on which, or periods during which, such
                           Series of Trust Certificates may be issued (each, an
                           "Original Issue Date") and the offering price
                           thereof;

                  (v)      the limit, if any, upon the aggregate principal
                           amount or Notional Amount, as applicable, of each 
                           Class thereof;

                  (vi)     if applicable, the relative rights and priorities of
                           each such Class (including the method for allocating
                           collections from and defaults or losses on the
                           Deposited Assets to the Trust Certificateholders of
                           each such Class);

                  (vii)    whether the Trust Certificates of such Series are
                           Fixed Rate Trust Certificates or Floating Rate Trust
                           Certificates (each, as defined below) and the
                           applicable interest rate (the "Trust Certificate
                           Rate"), or the method of calculation thereof
                           applicable to such Series, if variable (a "Floating
                           Trust Certificate Rate"); the date or dates from
                           which such interest will accrue; the applicable
                           Distribution Dates on which interest, principal and
                           premium, in each case as applicable, on such Series
                           or Class will be distributable and the related Record
                           Dates (as defined below), if any;

                  (viii)   the circumstances and conditions under which any of
                           the Depositor, Merrill Lynch & Co. or the Trustee, or
                           their respective designees, may exercise an Optional
                           Exchange Right (to the extent 



                                       15

<PAGE>


                           that the exercise of such right does not affect the
                           Trust's ability to be exempt under Rule 3a-7 under
                           the Investment Company Act of 1940, as amended, and
                           all applicable rules, regulations and interpretations
                           thereunder and for treatment of the Trust as a
                           "grantor trust" under the Code) and the periods
                           within which or the dates on which, and the terms and
                           conditions upon which any such Optional Exchange may
                           be exercised, in whole or in part;

                  (ix)     the option, if any, of any specified third party
                           (which may include one or more of the Depositor,
                           Merrill Lynch & Co. or their affiliates) to purchase
                           Trust Certificates held by a Trust Certificateholder
                           and the periods within which or the dates on which,
                           and the terms and conditions upon which any such
                           option may be exercised, in whole or in part;


                  (x)      the rating of each Series or each Class within such
                           Series offered hereby;

                  (xi)     the denominations in which such Series or each Class
                           within such Series will be issuable;

                  (xii)    whether the Trust Certificates of any Class within a
                           given Series are to be entitled to (1) principal
                           distributions, with disproportionate, nominal or no
                           interest distributions, or (2) interest
                           distributions, with disproportionate, nominal or no
                           principal distributions ("Strip Trust Certificates"),
                           and the applicable terms thereof;

                  (xiii)   the identity of the Depositary (as defined below), if
                           other than the Depository Trust Company, for such 
                           Trust Certificates;

                  (xiv)    the Specified Currency applicable to the Trust
                           Certificates of such Series or Class for purposes of
                           denominations and distributions on such Series or
                           each Class within such Series and the circumstances
                           and conditions, if any, when such Specified Currency
                           may be changed, at the election of the Depositor or a
                           Trust Certificateholder, and the currency or
                           currencies in which any principal of or any premium
                           or any interest on such Series or Class are to be
                           distributed pursuant to such election;

                  (xv)     all applicable Required Percentages and Voting Rights
                           relating to the manner and percentage of votes of
                           Trust Certificateholders of such Series and each
                           Class within such Series required with respect to
                           certain actions by the Depositor or the Trustee under
                           the Trust Agreement or with respect to the applicable
                           Trust;

                  (xvi)    remedies upon the occurrence of a payment default on
                           the Underlying Securities on an acceleration of the
                           Underlying Securities; and

                  (xvii)   all other material terms of such Series or Class
                           within such Series of Trust Certificates.

         The United States Federal income tax consequences and ERISA
consequences relating to any Series or any Class within such Series of Trust
Certificates will be described in the applicable Prospectus Supplement. In
addition, any special considerations, the specific terms and other information
with respect to the issuance of any Series or Class within such Series of Trust
Certificates on which the principal of and any premium and interest are
distributable in a Specified Currency other than U.S. dollars will be described
in the applicable Prospectus Supplement. The U.S. dollar equivalent of the
public offering price or purchase price of a Trust Certificate having a
Specified Currency other than U.S. dollars will be determined on the basis of
the noon buying rate in New York City for cable transfers in foreign currencies
as certified for customs purposes by the Federal Reserve Bank of New York for
such Specified Currency on the applicable issue date. As specified in the
applicable Prospectus Supplement, such determination will be made by the
Depositor, the Trustee, the Administrative Agent, if any, or an agent thereof as
exchange rate agent for each Series of Trust Certificates. If a noon buying rate
is not published for a Specified Currency, the applicable Prospectus Supplement
will set forth another source for all exchange rate calculations.

         Transfers of beneficial ownership interests in any Global Security will
be effected in accordance with the normal procedures of The Depository Trust
Company or any other specified Depositary. If Definitive 


                                       16

<PAGE>



Trust Certificates are issued in the limited circumstances described herein,
they may be transferred or exchanged for like Trust Certificates of the same
Series at the corporate trust office or agency of the applicable Trustee in the
City and State of New York, subject to the limitations set forth in the Trust
Agreement, without the payment of any service charge, other than any tax or
governmental charge payable in connection therewith.



Distributions

         Distributions allocable to principal, premium (if any) and interest on
the Trust Certificates of each Series (and each Class within such Series) will
be made by or on behalf of the Trustee on each Distribution Date as specified in
the applicable Prospectus Supplement, and the amount of each distribution will
be determined as of the close of business on the date specified in the
applicable Prospectus Supplement (the "Record Date").

         Except as provided in the succeeding paragraph, distributions with
respect to Trust Certificates will be made at the corporate trust office or
agency of the Trustee specified in the applicable Prospectus Supplement in The
City of New York; provided that any such amounts distributable on the Final
Scheduled Distribution Date of a Trust Certificate will be distributed only upon
surrender of such Trust Certificate at the applicable location set forth above.


         Distributions on Trust Certificates will be made, except as provided
below, by check mailed to the Trust Certificateholders listed on the relevant
Record Date in the ownership register maintained for that purpose under the
Trust Agreement (which, in the case of Global Securities, will be a nominee of
the Depositary). A Trust Certificateholder of $10,000,000 or more in aggregate
principal amount of Trust Certificates of a given Series, and any holder of a
Global Security, shall be entitled to receive such distributions by wire
transfer of immediately available funds, but only if appropriate wire transfer
instructions have been received in writing by the Trustee for such Series not
later than 10 calendar days prior to the applicable Distribution Date.

         "Business Day" with respect to any Trust Certificate means any day
other than (i) a Saturday, a Sunday or a legal holiday or a day on which banking
institutions or trust companies in the City of New York are authorized or
obligated by law, regulation or executive order to close or (ii) a business day,
as such term is used in the indenture for the Underlying Securities (the
"Indenture").

Interest on the Trust Certificates

         Each Class of Trust Certificates (other than certain Classes of Strip
Trust Certificates) of a given Series may have a different Trust Certificate
Rate, which may be a fixed or floating Trust Certificate Rate, as described
below. In the case of Strip Trust Certificates with a nominal or no Trust
Certificate Principal Balance, such distributions of interest will be in an
amount described in the applicable Prospectus Supplement. For purposes hereof,
"Notional Amount" means the notional principal amount specified in the
applicable Prospectus Supplement on which interest on Strip Trust Certificates
with a nominal or no Trust Certificate Principal Balance will be made on each
Distribution Date. Reference to the Notional Amount of a Class of Strip Trust
Certificates herein or in a Prospectus Supplement does not indicate that such
Trust Certificates represent the right to receive any distribution in respect of
principal in such amount, but rather the term "Notional Amount" is used solely
as a basis for calculating the amount of required distributions and determining
certain relative Voting Rights, all as specified in the applicable Prospectus
Supplement. The Trust Certificate Rate will be described in the applicable
Prospectus Supplement and will be based upon the rate of interest received on
the Underlying Securities, Credit Support, if any, and any payments payable in
respect of the Retained Interest (if any). The Trust Certificate Rate may be
either a fixed rate or a floating rate.

         Fixed Rate Trust Certificates. Each Series of Trust Certificates with a
fixed Trust Certificate Rate ("Fixed Rate Trust Certificates") will bear
interest, on the outstanding Trust Certificate Principal Balance, 



                                       17

<PAGE>


from its Original Issue Date, or from the last date to which interest has been
paid, at the fixed Trust Certificate Rate stated on the face thereof and in the
applicable Prospectus Supplement until the principal amount thereof is
distributed or made available for repayment (or, in the case of Fixed Rate Trust
Certificates with a nominal or no principal amount, until the Notional Amount
thereof is reduced to zero), except that, if so specified in the applicable
Prospectus Supplement, the Trust Certificate Rate for such Series or any such
Class or Classes may be subject to adjustment from time to time in response to
designated changes in the rating assigned to such Trust Certificates by one or
more Rating Agencies, in accordance with a schedule or otherwise, all as
described in such Prospectus Supplement. Unless otherwise set forth in the
applicable Prospectus Supplement, interest on each Series or Class of Fixed Rate
Trust Certificates will be distributable in arrears on each Distribution Date
specified in such Prospectus Supplement. Each such distribution of interest
shall include interest accrued through the day specified in the applicable
Prospectus Supplement. Unless otherwise specified in the applicable Prospectus
Supplement, interest on Fixed Rate Trust Certificates will be computed on the
basis of a 360-day year of twelve 30-day months.

         Floating Rate Trust Certificates. Each Series of Trust Certificates
with a variable Trust Certificate Rate ("Floating Rate Trust Certificates") will
bear interest, on the outstanding Trust Certificate Principal Balance, from its
Original Issue Date to but excluding the first Interest Reset Date (as defined
below) for such Series at the Initial Trust Certificate Rate set forth on the
face thereof and in the applicable Prospectus Supplement. Thereafter, the Trust
Certificate Rate on such Series for each Interest Reset Period (as defined
below) will be determined by reference to an interest rate basis (the "Base
Rate"), plus or minus the Spread, if any, or multiplied by the Spread
Multiplier, if any. The Base Rate for any Series of Trust Certificates will, as
described in greater detail below, be a fluctuating rate of interest that is
publicly available and is established by reference to quotations provided by
third parties of the interest rate from time to time prevailing on loans or
other extensions of credit in a specified credit market. The "Spread" is the
number of basis points (one basis point equals one one-hundredth of a percentage
point) that may be specified in the applicable Prospectus Supplement as being
applicable to such Series, and the "Spread Multiplier" is the percentage that
may be specified in the applicable Prospectus Supplement as being applicable to
such Series, except that if so specified in the applicable Prospectus
Supplement, the Spread or Spread Multiplier on such Series of Floating Rate
Trust Certificates may be subject to adjustment from time to time in response to
designated changes in the rating assigned to such Trust Certificates by one or
more Rating Agencies, in accordance with a schedule or otherwise, all as
described in such Prospectus Supplement. The applicable Prospectus Supplement,
unless otherwise specified therein, will designate one of the following Base
Rates as applicable to a Floating Rate Trust Certificate: (i) the CD Rate ("CD
Rate Trust Certificate"), (ii) the Commercial Paper Rate ("Commercial Paper Rate
Trust Certificate"), (iii) the Federal Funds Rate ("Federal Funds Rate Trust
Certificate"), (iv) LIBOR ("LIBOR Trust Certificate"), (v) the Prime Rate
("Prime Rate Trust Certificate"), (vi) the Treasury Rate ("Treasury Rate Trust
Certificate") or (vii) another Base Rate, as set forth in the applicable
Prospectus Supplement. The "Index Maturity" for any Series of Floating Rate
Trust Certificates is the period of maturity of the instrument or obligation
from which the Base Rate is calculated. "H.15(519)" means the publication
entitled "Statistical Release H.15(519), Selected Interest Rates", or any
successor publication of the Board of Governors of the Federal Reserve System.
"Composite Quotations" means the daily statistical release entitled "Composite
3:30 p.m. Quotations for U.S. Government Securities", or any successor
publication, published by the Federal Reserve Bank of New York. Interest will be
payable only from cash received by the Trustee from the Deposited Assets or
other assets deposited in the Trust and available for application to such
payment, notwithstanding the accrual of interest on the Trust Certificate
Principal Balance at a higher rate.

         As specified in the applicable Prospectus Supplement, Floating Rate
Trust Certificates of a given Series may also have either or both of the
following (in each case expressed as a rate per annum on a simple interest
basis): (i) a maximum limitation, or ceiling, on the rate at which interest may
accrue during any interest accrual period specified in the applicable Prospectus
Supplement ("Maximum Trust Certificate Rate") and (ii) a minimum limitation, or
floor, on the rate at which interest may accrue during any 


                                       18

<PAGE>


such interest accrual period ("Minimum Trust Certificate Rate"). In addition to
any Maximum Trust Certificate Rate that may be applicable to any Series of
Floating Rate Trust Certificates, the Trust Certificate Rate applicable to any
Series of Floating Rate Trust Certificates will in no event be higher than the
maximum rate permitted by applicable New York and United States federal law.
Under applicable New York and United States federal law as of the date of this
Prospectus, the maximum rate of interest, with certain exceptions, is 25% per
annum on a simple interest basis.

         The Depositor will appoint, and enter into agreements with, agents
(each, a "Calculation Agent") to calculate Floating Trust Certificate Rates on
each Series of Floating Rate Trust Certificates. The applicable Prospectus
Supplement will set forth the identity of the Calculation Agent for each Series
of Floating Rate Trust Certificates. All determinations of interest by the
Calculation Agent shall, if made on a commercially reasonable
basis and in good faith, be conclusive for all purposes and binding on the
holders of Floating Rate Trust Certificates of a given Series.

         The Floating Trust Certificate Rate will be reset daily, weekly,
monthly, quarterly, semiannually or annually (such period being the "Interest
Reset Period", and the first day of each Interest Reset Period being an
"Interest Reset Date"), as specified in the applicable Prospectus Supplement.
Interest Reset Dates with respect to each Series will be specified in the
applicable Prospectus Supplement; provided that unless otherwise specified in
such Prospectus Supplement, the Trust Certificate Rate in effect for the 10 days
immediately prior to the Final Scheduled Distribution Date will be that in
effect on the tenth day preceding such Final Scheduled Distribution Date. If an
Interest Reset Date for any Series of Floating Rate Trust Certificates would
otherwise be a day that is not a Business Day, such Interest Reset Date will
occur on the next Business Day, except that, in the case of a LIBOR Trust
Certificate, if such Business Day would fall in the next calendar month, such
Interest Reset Date will be the immediately preceding Business Day.

         Unless otherwise specified in the applicable Prospectus Supplement,
interest payable in respect of Floating Rate Trust Certificates shall be the
accrued interest from and including the Original Issue Date of such Series or
the last Interest Reset Date to which interest has accrued and been distributed,
as the case may be, to but excluding the immediately following Distribution
Date. With respect to a Floating Rate Trust Certificate, accrued interest shall
be calculated by multiplying the Trust Certificate Principal Balance of such
Trust Certificate by an accrued interest factor. Such accrued interest factor
will be computed by adding the interest factors calculated for each day in the
period for which accrued interest is being calculated. Unless otherwise
specified in the applicable Prospectus Supplement, the interest factor
(expressed as a decimal calculated to seven decimal places without rounding) for
each such day is computed by dividing the Trust Certificate Rate in effect on
such day by 360, in the case of LIBOR Trust Certificates, Commercial Paper Rate
Trust Certificates, Federal Funds Rate Trust Certificates, Prime Rate Trust
Certificates and CD Rate Trust Certificates or by the actual number of days in
the year, in the case of Treasury Rate Trust Certificates. For purposes of
making the foregoing calculation, the variable Trust Certificate Rate in effect
on any Interest Reset Date will be the applicable rate as reset on such date.

         Unless otherwise specified in the applicable Prospectus Supplement, all
percentages resulting from any calculation of the Trust Certificate Rate on a
Floating Rate Trust Certificate will be rounded, if necessary, to the nearest
1/100,000 of 1% (.0000001), with five one-millionths of a percentage point
rounded upward, and all currency amounts used in or resulting from such
calculation on Floating Rate Trust Certificates will be rounded to the nearest
one-hundredth of a unit (with .005 of a unit being rounded upward).

         Interest on any Series of Floating Rate Trust Certificates will be
distributable on the Distribution Dates and for the interest accrual periods as
and to the extent set forth in the applicable Prospectus Supplement.



                                       19

<PAGE>



         The "Calculation Date", where applicable, pertaining to a Record Date
will be the earlier of (i) the tenth calendar day after such Record Date or, if
any such day is not a Business Day, the next succeeding Business Day or (ii) the
Business Day preceding the applicable Distribution Date.

         Upon the request of the holder of any Floating Rate Trust Certificate
of a given Series, the Calculation Agent for such Series will provide the Trust
Certificate Rate then in effect and, if determined, the Trust Certificate Rate
that will become effective on the next Interest Reset Date with respect to such
Floating Rate Trust Certificate.

         CD Rate Trust Certificates. CD Rate Trust Certificates will bear
interest at the interest rates (calculated with reference to the CD Rate and the
Spread and/or the Spread Multiplier, if any) specified in the applicable
Prospectus Supplement.

         The "CD Rate" means, with respect to any Record Date, the rate on such
date for negotiable certificates of deposit having the applicable Index
Maturity, as published by the Board of Governors of the Federal Reserve System
in H.15(519) under the heading "CDs (Secondary Market)". If such rate is not
published by 9:00 a.m., New York City time, on the Calculation Date pertaining
to such Record Date, the CD Rate will be the rate on such Record Date for
negotiable certificates of deposit of the applicable Index Maturity, as
published by the Federal Reserve Bank of New York in Composite Quotations, under
the heading "Trust Certificates of Deposit". If such rate is not published in
Composite Quotations by 3:00 p.m., New York City time, on the Calculation Date
pertaining to such Record Date, then the CD Rate for such Record Date will be
calculated by the Calculation Agent and will be the arithmetic mean of the
secondary market offered rates as of 10:00 a.m., New York City time, on such
Record Date, of three leading nonbank dealers in negotiable U.S. dollar
certificates of deposit in The City of New York, selected by the Calculation
Agent after consultation with the Depositor, for negotiable certificates of
deposit of major United States money center banks of the highest credit standing
(in the market for negotiable certificates of deposit) with a remaining maturity
closest to the applicable Index Maturity in a denomination of $5,000,000;
provided that, if the dealers selected as aforesaid by the Calculation Agent are
not quoting such rates, the interest rate for the period commencing on the
Interest Reset Date following such Record Date will be the interest rate borne
by such CD Rate Trust Certificates on such Record Date.

         CD Rate Trust Certificates, like other Trust Certificates, are not
deposit obligations of a bank and are not insured by the Federal Deposit
Insurance Corporation.

         Commercial Paper Rate Trust Certificates. Commercial Paper Rate Trust
Certificates will bear interest at the interest rates (calculated with reference
to the Commercial Paper Rate and the Spread and/or the Spread Multiplier, if
any) specified in the applicable Prospectus Supplement.

         The "Commercial Paper Rate" means, with respect to any Record Date, the
Money Market Yield (as defined below) on such date of the rate for commercial
paper having the applicable Index Maturity, as published in H.15(519) under the
heading "Commercial Paper". If such rate is not published prior to 9:00 a.m.,
New York City time, on the Calculation Date pertaining to such Record Date, the
Commercial Paper Rate will be the Money Market Yield on such Record Date of the
rate for commercial paper of the applicable Index Maturity, as published by the
Federal Reserve Bank of New York in Composite Quotations under the heading
"Commercial Paper". If such rate is not published in Composite Quotations by
3:00 p.m., New York City time, on the Calculation Date pertaining to such Record
Date, then the Commercial Paper Rate for such Record Date will be calculated by
the Calculation Agent and will be the Money Market Yield of the arithmetic mean
of the offered rates as of 11:00 a.m., New York City time, on such Record Date
of three leading dealers of commercial paper in The City of New York, selected
by the Calculation Agent after consultation with the Depositor, for commercial
paper of the applicable Index Maturity, placed for industrial issuers whose bond
rating (as determined by a nationally recognized rating agency) is "AA" or the
equivalent; provided that, if the dealers selected as aforesaid by the
Calculation Agent are not quoting such rates, the interest rate for the period
commencing on the Interest Reset Date 



                                       20

<PAGE>



following such Record Date will be the interest rate borne by such Commercial
Paper Rate Trust Certificates on such Record Date.

         "Money Market Yield" will be a yield calculated in accordance with the
following formula:

          Money Market Yield    =        D X 360          X        100
                                    ---------------
                                     360 - (D x M)

where "D" refers to the applicable per annum rate for commercial paper quoted on
a bank discount basis and expressed as a decimal, and "M" refers to the actual
number of days in the applicable period for which interest is being calculated.

         Federal Funds Rate Trust Certificates. Federal Funds Rate Trust
Certificates will bear interest at the interest rates (calculated with reference
to the Federal Funds Rate and the Spread and/or the Spread Multiplier, if any)
specified in the applicable Prospectus Supplement.

         The "Federal Funds Rate" means, with respect to any Record Date, the
rate on such date for federal funds, as published in H.15(519) under the heading
"Federal Funds (Effective)". If such rate is not published by 9:00 a.m., New
York City time, on the Calculation Date pertaining to such Record Date, the
Federal Funds Rate will be the rate on such Record Date, as published by the
Federal Reserve Bank of New York in Composite Quotations under the heading
"Federal Funds/Effective Rate". If such rate is not published in Composite
Quotations by 3:00 p.m., New York City time, on the Calculation Date pertaining
to such Record Date, then the Federal Funds Rate for such Record Date will be
calculated by the Calculation Agent and will be the arithmetic mean of the rates
for the last transaction in overnight federal funds arranged by three leading
brokers of federal funds transactions in The City of New York, selected by the
Calculation Agent after consultation with the Depositor, as of 9:00 a.m., New
York City time, on such Record Date; provided that, if the brokers selected as
aforesaid by the Calculation Agent are not arranging such transactions, the
interest rate for the period commencing on the Interest Reset Date following
such Record Date will be the interest rate borne by such Federal Funds Trust
Certificates on such Record Date.

         LIBOR Trust Certificates. LIBOR Trust Certificates will bear interest
at the interest rates (calculated with reference to LIBOR and the Spread and/or
the Spread Multiplier, if any) specified in the applicable Prospectus
Supplement.

         "LIBOR" means, with respect to any Record Date, the rate determined by
the Calculation Agent in accordance with either clause (1) or clause (2) below,
as specified in the applicable Prospectus Supplement:

                  (1) The rate for deposits in U.S. dollars of the Index
         Maturity specified in the applicable Prospectus Supplement, commencing
         on the second London Banking Day immediately following such Record
         Date, that appears on the Telerate Page 3750 as of 11:00 a.m., London
         time, on such Record Date ("LIBOR Telerate"). "Telerate Page 3750"
         means the display designated as page "3750" on the Telerate Service (or
         such other page as may replace the page 3750 on that service or such
         other service or services as may be designated by the British Bankers'
         Association for the purpose of displaying London interbank offered
         rates for U.S. dollar deposits).

                  (2) The arithmetic mean of the offered rates for deposits in
         U.S. dollars having the Index Maturity specified in the applicable
         Prospectus Supplement, commencing on the second London Banking Day
         immediately following such Record Date, that appear on the Reuters
         Screen LIBO Page as of 11:00 a.m., London time, on such Record Date, if
         at least two such offered rates appear on the Reuters Screen LIBO Page
         ("LIBOR Reuters"). "Reuters Screen LIBO Page" means the display
         designated as Page "LIBO" on the Reuters Monitor Money Rate Service (or
         such other page as may replace the LIBO page on that service for the
         purpose of displaying London interbank offered rates of major banks).



                                       21

<PAGE>


         If neither LIBOR Telerate nor LIBOR Reuters is specified in the
applicable Prospectus Supplement, LIBOR will be determined as if LIBOR Telerate
had been specified.

         If (i) in the case where paragraph (1) above applies, no rate appears
on the Telerate Page 3750 or (ii) in the case where paragraph (2) above applies,
fewer than two offered rates appear on the Reuters Screen LIBO Page, LIBOR in
respect of such Record Date will be determined by the Calculation Agent on the
basis of the rates at which deposits in U.S. dollars of the Index Maturity
specified in the applicable Prospectus Supplement are offered to prime banks in
the London interbank market at approximately 11:00 a.m., London time, on such
Record Date by four major banks ("Reference Banks") in the London interbank
market, selected by the Calculation Agent, commencing on the second London
Banking Day immediately following such Record Date in a principal amount of not
less than $1,000,000 that is representative for a single transaction in such
market at such time. The Calculation Agent will request the principal London
office of each of the Reference Banks to provide a quotation of its rate. If at
least two such quotations are provided, LIBOR for such Record Date will be the
arithmetic mean of such quotations. If fewer than two quotations are provided,
LIBOR for such Record Date will be the arithmetic mean of the rates quoted at
approximately 11:00 a.m., New York City time, on such Record Date by three major
commercial or investment banks (which may include Merrill Lynch & Co. or any of
its affiliates) in The City of New York, selected by the Calculation Agent, for
U.S. dollar loans of the applicable Index Maturity to leading European banks,
commencing on the second London Banking Day immediately following such Record
Date, in a principal amount of not less than $1,000,000 that is representative
for a single transaction in such market at such time; provided that, if the
banks selected as aforesaid by the Calculation Agent are not quoting such rates,
the interest rate for the period commencing on the Interest Reset Date following
such Record Date will be the interest rate borne by such LIBOR Notes on such
Record Date.

         If any LIBOR Trust Certificate is indexed to the offered rates for
deposits in a Specified Currency other than U.S. dollars, the applicable
Prospectus Supplement will set forth the method for determining such rates.

         Prime Rate Trust Certificates. Prime Rate Trust Certificates will bear
interest at the interest rates (calculated with reference to the Prime Rate and
the Spread and/or the Spread Multiplier, if any) specified in the applicable
Prospectus Supplement.

         The "Prime Rate" means, with respect to any Record Date, the rate on
such date, as published in H.15(519) under the heading "Bank Prime Loan". If
such rate is not published by 9:00 a.m., New York City time, on the Calculation
Date pertaining to such Record Date, the Prime Rate will be determined by the
Calculation Agent and will be the arithmetic mean of the rates of interest
publicly announced by each bank named on the "Reuters Screen NYMF Page" as such
bank's prime rate or base lending rate as in effect for such Record Date.
"Reuters Screen NYMF Page" means the display designated as page "NYMF" on the
Reuters Monitor Money Rates Service (or such other page as may replace the NYMF
page on that service for the purpose of displaying prime rates or base lending
rates of major U.S. banks). If fewer than four but more than one such rate
appears on the Reuters Screen NYMF Page for such Record Date, the Prime Rate
will be determined by the Calculation Agent and will be the arithmetic mean of
the prime rates, quoted on the basis of the actual number of days in the year
divided by 360, as of the close of business on such Record Date by four major
money center banks in The City of New York, selected by the Calculation Agent
after consultation with the Depositor. If fewer than two such rates appear on
the Reuters Screen NYMF Page, the Prime Rate will be calculated by the
Calculation Agent and will be the arithmetic mean of the prime rates in effect
for such Record Date as furnished in The City of New York by at least three
substitute banks or trust companies organized and doing business under the laws
of the United States, or any state thereof, in each case having total equity
capital of at least $500,000,000 and subject to supervision or examination by
federal or state authority, selected by the Calculation Agent after consultation
with the Depositor; provided that, if the banks or trust companies selected as
aforesaid by the Calculation Agent are not quoting such rates, the interest rate
for the period commencing on the Interest Reset Date 



                                       22

<PAGE>



following such Record Date will be the interest rate borne by such Prime Rate
Trust Certificates on such Record Date.

         Treasury Rate Trust Certificates. Treasury Rate Trust Certificates will
bear interest at the interest rates (calculated with reference to the Treasury
Rate and the Spread and/or the Spread Multiplier, if any) specified in the
applicable Prospectus Supplement.

         The "Treasury Rate" means, with respect to any Record Date, the rate
for the auction held on such Record Date of treasury bills of the Index Maturity
specified in the applicable Prospectus Supplement, as published in H.15(519)
under the heading "U.S. Government Securities--Treasury bills-auction average
(investment)". If such rate is not published by 9:00 a.m., New York City time,
on the Calculation Date pertaining to such Record Date, the Prime Rate will be
the auction average rate for such Record Date (expressed as a bond equivalent,
rounded to the nearest one-hundredth of one percent, with five one-thousandths
of a percent rounded upward, on the basis of a year of 365 or 366 days, as
applicable, and applied on a daily basis) as otherwise announced by the United
States Department of the Treasury. If the results of the auction of treasury
bills having the applicable Index Maturity are not published or reported as
provided above by 3:00 p.m., New York City time, on such Calculation Date, or if
no such auction is held on such Record Date, then the Treasury Rate will be
calculated by the Calculation Agent and will be a yield to maturity (expressed
as a bond equivalent on the basis of a year of 365 or 366 days, as applicable,
and applied on a daily basis) of the arithmetic mean of the secondary market bid
rates, as of approximately 3:30 p.m., New York City time, on such Record Date,
of three leading primary United States government securities dealers, selected
by the Calculation Agent after consultation with the Depositor, for the issue of
treasury bills with a remaining maturity closest to the applicable Index
Maturity; provided that, if the dealers selected as aforesaid by the Calculation
Agent are not quoting such rates, the interest rate for the period commencing on
the Interest Reset Date following such Record Date will be the interest rate
borne by such Treasury Rate Trust Certificates on such Record Date.

Principal of the Trust Certificates

         Each Trust Certificate (other than certain Classes of Strip Trust
Certificates) will have a "Trust Certificate Principal Balance" which, at any
time, will equal the maximum amount that the holder thereof will be entitled to
receive in respect of principal out of the future cash flows on the Deposited
Assets. The applicable Prospectus Supplement will include a section entitled
"Description of the Trust Certificates--Collections and Distributions" which
will set forth the priority of distributions on each Class of Trust Certificates
in a given Series. The outstanding Trust Certificate Principal Balance of a
Trust Certificate will be reduced to the extent of distributions of principal
thereon, and, if applicable pursuant to the terms of the related Series, by the
amount of any net losses realized on any Deposited Asset ("Realized Losses")
allocated thereto. The initial aggregate Trust Certificate Principal Balance of
Trust Certificates of a Series will equal the outstanding aggregate principal
balance of the related Deposited Assets as of the applicable Cut-off Date. The
initial aggregate Trust Certificate Principal Balance of a Series will be
specified in the applicable Prospectus Supplement.

Optional Exchange

         The applicable Prospectus Supplement may provide that any of the
Depositor, Merrill Lynch & Co. or the Trustee, or their respective designees,
may exchange Trust Certificates of any given Series (an "Exchangeable Series")
for a pro rata portion of the Deposited Assets (an "Optional Exchange Right").
The applicable Prospectus Supplement will specify the terms upon which an
Optional Exchange Right may be exercised; provided that (a) any Optional
Exchange Right shall be exercisable only to the extent that the exercise of such
right does not affect the Trust's ability to be exempt under Rule 3a-7 under the
Investment Company Act of 1940, as amended, and all applicable rules,
regulations and interpretations thereunder and would not affect the
characterization of the Trust as a "grantor trust" under the Code and (b) if the
Deposited Assets constitute a pool of Underlying Securities, any exercise of the
Optional Exchange Right 



                                       23

<PAGE>

will be effected so that, with respect to each series or issue of Underlying
Securities included in such pool (together with any related assets that credit
enhance or otherwise support that series or issue of Underlying Securities), the
proportion that the principal amount of such series or issue of Underlying
Securities (together with such related assets) bears to the aggregate principal
amount of Trust Certificates immediately prior to such exercise will be equal to
the proportion that the principal amount of such series or issue of Underlying
Securities (together with such related assets) bears to the aggregate principal
amount of Trust Certificates immediately after such exercise. In addition, the
exercise of an Optional Exchange Right will decrease the aggregate amount of
Trust Certificates of the applicable Exchangeable Series outstanding. See "Risk
Factors--General Unavailability of Optional Exchange".

         While the exercise of an Optional Exchange will decrease the aggregate
amount of Trust Certificates of the applicable Exchangeable Series outstanding,
the availability of the Optional Exchange Right may increase liquidity for the
Trust Certificateholders. The ability to exchange Trust Certificates for
Underlying Securities enables the Depositor, Merrill Lynch & Co. or the Trustee,
or their respective designees, to sell the Underlying Security, which may be
part of a more liquid issue than the Trust Certificates, at a better price for
the holder than the sale of the less liquid Trust Certificates.

Default and Remedies

         If there is a payment default on or acceleration of the Underlying
Securities, then the Trustee of the relevant Trust will exercise one of the
following remedies: (i) sell all of such Underlying Securities and distribute
the proceeds from such sale to the Trust Certificateholders in accordance with
the Allocation Ratio (any such sale may result in a loss to the Trust
Certificateholders of the relevant Series if the sale price is less than the
purchase price for such Underlying Securities), (ii) distribute such Underlying
Securities in kind to the Trust Certificateholders in accordance with the
Allocation Ratio, or (iii) elect either (i) or (ii) based upon a majority of
votes cast by the affected Trust Certificateholders. The choice of remedies will
be set forth for a given Series in the Prospectus Supplement, and the Trustee,
Depositor and Trust Certificateholders will have no discretion in this respect.

         The "Allocation Ratio" is the allocation between Classes of a given
Series of the total expected cash flows from the Deposited Assets of that
Series. The Prospectus Supplement for any Series with more than one Class will
set forth the Allocation Ratio for that Series. In addition to default or
acceleration on Underlying Securities, the Allocation Ratio relates to voting
rights held by owners of Underlying Securities because such rights will be
allocated among the Trust Certificateholders of different Classes of a given
Series in accordance with their economic interests. Further, the Allocation
Ratio applies in the event of a sale or distribution of Underlying Securities
once an issuer of Concentrated Underlying Securities ceases to file periodic
reports under the Exchange Act, as discussed below under "Description of
Deposited Assets--Principal Terms of Underlying Securities".

Call Right

         Merrill Lynch & Co. or the Depositor or, if so specified in the
relevant Prospectus Supplement, a transferee as a result of a private placement
to eligible investors, may hold the right to purchase all or some of the Trust
Certificates of a given Series or Class from the holders thereof, prior to
maturity (a "Call Right"). If one or more specified persons holds a Call Right,
the applicable Prospectus Supplement will designate such Series as a "Callable
Series". The terms upon which any such specified person or entity may exercise a
Call Right will be specified in the applicable Prospectus Supplement. Such terms
may relate to, but are not limited to, the following:

                  (a)      a requirement that the Trust Certificate Principal
                           Balance of each Trust Certificate being purchased be
                           an integral multiple of an amount specified in the
                           Prospectus Supplement;

                  (b)      specified dates during which a Call Right may be
                           exercised, which may include any and all times that
                           the Trust Certificates remain outstanding; and


                                       24
<PAGE>

                  (c)      the price or prices at which a Call Right may be
                           exercised, which may include fixed dollar amounts or
                           be calculated as a percentage of the principal amount
                           of the Trust Certificates outstanding (each, a "Call
                           Price").

         After receiving notice of the exercise of a Call Right, the Trustee
will provide notice thereof as specified in the Standard Terms. Upon the
satisfaction of any applicable conditions to the exercise of a Call Right, each
Trust Certificateholder will be entitled to receive (in the case of a purchase
of less than all of the Trust Certificates) payment of a pro rata share of the
Call Price paid in connection with such exercise. The Call Right will not be
exercised unless the value of the Underlying Securities exceeds the Call Price
payable upon exercise of the Call Right.

Put Right

         Trust Certificates may be issued with Underlying Securities that permit
the holder thereof to require the Underlying Securities Issuer to repurchase or
otherwise repay (in each case, a "Put Option") such Underlying Securities
("Puttable Underlying Securities") on or after a fixed date. In such cases, the
Trustee for such Series of Trust Certificates will exercise the Put Option on
the first date such option is available to be exercised (the "Put Date") and the
Put Date will also be the Final Scheduled Distribution Date with respect to such
Series; provided, however, if the holder of a Call Right has exercised that
right prior to the Final Scheduled Distribution Date, then the Trust
Certificates of the Callable Series will be redeemed as described in
"Description of the Trust Certificates--Call Right". The Depositor will not
issue a Series of Trust Certificates with Puttable Underlying Securities if it
would either (i) cause the Trust or Depositor to fail to satisfy the applicable
requirements for exemption under Rule 3a-7 under the Investment Company Act of
1940 or (ii) affect the characterization of the Trust as a "grantor trust" under
the Code.

Global Securities

         Unless otherwise specified in the applicable Prospectus Supplement, all
Trust Certificates of a given Series will, upon issuance, be represented by one
or more Global Securities that will be deposited with, or on behalf of, the
Depositary, and registered in the name of a nominee of the Depositary. Unless
and until it is exchanged in whole or in part for the individual Trust
Certificates represented thereby (each, a "Definitive Trust Certificate"), a
Global Security may not be transferred except as a whole by the Depositary for
such Global Security to a nominee of such Depositary or by a nominee of such
Depositary to such Depositary or another nominee of such Depositary or by such
Depositary or any such nominee to a successor of such Depositary or a nominee of
such successor.

         The Depository Trust Company has advised the Depositor as follows: The
Depository Trust Company is a limited-purpose trust company organized under the
laws of the State of New York, 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 Exchange Act. The Depository Trust Company was created to hold
securities of its Participants and to facilitate the clearance and settlement of
securities transactions among the institutions that have accounts with such
Depositary ("Participants") in such securities through electronic book-entry
changes in accounts of the Participants, thereby eliminating the need for
physical movement of securities certificates. Such Depositary's Participants
include securities brokers and dealers (including Merrill Lynch & Co.), banks,
trust companies, clearing corporations and certain other organizations, some of
which (and/or their representatives) own such Depositary. Access to such
Depositary's book-entry system is also available to others, such as banks,
brokers, dealers and trust companies that clear through or maintain a custodial
relationship with a Participant, either directly or indirectly. The Depository
Trust Company has confirmed to the Depositor that it intends to follow such
procedures.


                                       25

<PAGE>


         Upon the issuance of a Global Security, the Depositary for such Global
Security will credit, on its book-entry registration and transfer system, the
respective principal amounts of the individual Trust Certificates represented by
such Global Security to the accounts of its Participants. The accounts to be
accredited shall be designated by the underwriters of such Trust Certificates,
or, if such Trust Certificates are offered and sold directly through one or more
agents, by the Depositor or such agent or agents. Ownership of beneficial
interests in a Global Security will be limited to Participants or persons or
entities that may hold beneficial interests through Participants. Ownership of
beneficial interests in a Global Security will be shown on, and the transfer of
that ownership will be effected only through, records maintained by the
Depositary for such Global Security or by Participants or persons or entities
that hold through Participants. The laws of some states require that certain
purchasers of securities take physical delivery of such securities. Such limits
and such laws may limit the market for beneficial interests in a Global
Security.

         So long as the Depositary for a Global Security, or its nominee, is the
owner of such Global Security, such Depositary or such nominee, as the case may
be, will be considered the sole Trust Certificateholder of the individual Trust
Certificates represented by such Global Security for all purposes under the
Trust Agreement governing such Trust Certificates. Except as set forth below,
owners of beneficial interests in a Global Security will not be entitled to have
individual Trust Certificates represented by such Global Security registered in
their names, will not receive or be entitled to receive physical delivery of any
such Trust Certificates and will not be considered the Trust Certificateholders
thereof under the Trust Agreement governing such Trust Certificates. Because the
Depositary can only act on behalf of its Participants, the ability of a holder
of any Trust Certificate to pledge that Trust Certificate to persons or entities
that do not participate in the Depositary's system, or to otherwise act with
respect to such Trust Certificate, may be limited due to the lack of a physical
certificate for such Trust Certificate.

         Distributions of principal of (and premium, if any) and any interest on
individual Trust Certificates represented by a Global Security will be made to
the Depositary or its nominee, as the case may be, as the Trust
Certificateholder of such Global Security. None of the Depositor, the Trustee
for such Trust Certificates, any Paying Agent or the Trust Certificate Registrar
for such Trust Certificates will have responsibility or liability for any aspect
of the records relating to or payments made on account of beneficial interests
in such Global Security or for maintaining, supervising or reviewing any records
relating to such beneficial interests.

         The Depositor expects that the Depositary for Trust Certificates of a
given Series, upon receipt of any distribution of principal, premium or interest
in respect of a definitive Global Security representing any of such Trust
Certificates, will immediately credit Participants' accounts with payments in
amounts proportionate to their respective beneficial interests in the principal
amount of such Global Security as shown on the records of such Depositary. The
Depositary also expects that payments by Participants to owners of beneficial
interests in such Global Security held through such Participants will be
registered in "street name" and will be the responsibility of such Participants.

         If the Depositary for Trust Certificates of a given Series is at any
time unwilling or unable to continue as depository and a successor depository is
not appointed by the Depositor within 90 days, the Depositor will issue
individual Definitive Trust Certificates in exchange for the Global Security or
Securities representing such Trust Certificates. In addition, the Depositor may
at any time and in its sole discretion determine not to have any Trust
Certificates of a given Series represented by one or more Global Securities and,
in such event, will issue Definitive Trust Certificates of such Series in
exchange for the Global Security or Securities representing such Trust
Certificates. Further, if the Depositor so specifies with respect to the Trust
Certificates of a given Series, an owner of a beneficial interest in a Global
Security representing Trust Certificates of such Series may, on terms acceptable
to the Depositor and the Depositary for such Global Security, receive individual
Definitive Trust Certificates in exchange for such beneficial interest. In any
such instance, an owner of a beneficial interest in a Global Security will be
entitled to physical delivery of

                                       26

<PAGE>



individual Definitive Trust Certificates of the Series represented by such
Global Security equal in principal amount to such beneficial interest and to
have such Definitive Trust Certificates registered in its name.

         The applicable Prospectus Supplement will set forth any specific terms
of the depository arrangement with respect to any Series of Trust Certificates
being offered thereby to the extent not set forth or different from the
description set forth above.








                                       27
<PAGE>

                         DESCRIPTION OF DEPOSITED ASSETS

General

         Each Series of Trust Certificates (or, if more than one Class exists,
each Class within such Series) will represent in the aggregate the entire
beneficial ownership interest in the Underlying Securities (which shall be
Government Securities, senior or subordinated publicly-traded debt obligations
of one or more corporations, general or limited partnerships, preferred
securities of TOPrS(sm) trusts (as defined below) organized by such issuers, or
securities that are similar to those issued by TOPrS(sm) trusts, in each case
organized under the laws of the United States of America or any state thereof,
together with other assets. Such other assets may include cash, cash
equivalents, guarantees, letters of credit, financial insurance, interest rate,
currency, equity, commodity and credit-linked swaps, caps, floors, collars and
options, forward contracts, structured securities and other instruments and
transactions that credit enhance, hedge or otherwise support the Underlying
Securities (also described under "Risk Factors--Derivatives") designed to assure
the servicing or timely distribution of payments to holders of the Trust
Certificates. Such assets will be described in the applicable Prospectus
Supplement (such assets, together with the Underlying Securities, the "Deposited
Assets"). Underlying Securities will have been issued pursuant to an effective
registration statement filed with the Commission (or an exemption therefrom). If
the Underlying Securities represent obligations issued by one or more Underlying
Securities Issuers, such Underlying Securities will satisfy certain eligibility
criteria described below under "Underlying Securities Issuer". Except for
Government Securities, the Underlying Securities will be purchased in the
secondary market and will not be acquired from any Underlying Securities Issuer
(whether as part of any distribution by or pursuant to any agreement with such
Underlying Securities Issuer or otherwise). The Underlying Securities will
represent direct obligations of the United States Government, one or more
corporations, general or limited partnerships, preferred securities of TOPrs
Trusts organized by such issuers, or securities that are similar to TOPrS(sm),
in each case, organized under the laws of the United States or any state
thereof. No Underlying Securities Issuer will participate in the offering of the
Trust Certificates, nor will an Underlying Securities Issuer receive any of the
proceeds from the sale of Underlying Securities or from the issuance of the
Trust Certificates.

         Deposited Assets for a given Series of Trust Certificates and the
related Trust will not constitute Deposited Assets for any other Series of Trust
Certificates and the related Trust, and the Trust Certificates of a given Series
will possess an equal and ratable undivided ownership interest in such Deposited
Assets. The applicable Prospectus Supplement may, however, specify that certain
assets constituting a part of the Deposited Assets relating to any given Series
may be beneficially owned solely by or deposited solely for the benefit of one
Class or a group of Classes within such Series. In such event, the other Classes
of such Series will not possess any beneficial ownership interest in those
specified assets constituting a part of the Deposited Assets.

         This Prospectus relates only to the Trust Certificates offered hereby
and does not relate to the Underlying Securities. The following description of
the Underlying Securities and the Underlying Securities Issuer is intended only
to summarize material characteristics of the Underlying Securities that the
Depositor is permitted to deposit in a Trust and does not purport to be a
complete description of any prospectus relating to Underlying Securities or of
any related Indenture.

         The applicable Prospectus Supplement will describe the material terms
of the Deposited Assets, including the material terms of any derivative
instruments that are included in the Deposited Assets.

Underlying Securities Issuer

         The Underlying Securities Issuers will be the United States Government,
one or more corporations, general or limited partnerships, TOPrS(sm) trusts
organized by such issuers, or by issuers of preferred securities that are
similar to TOPrS(sm), in each case organized under the laws of the United States
or any state thereof. The applicable Prospectus Supplement will provide only
limited information about each 

                                       28

<PAGE>


Underlying Securities Issuer, such as its name, place of incorporation and the
address of its principal offices, unless a Trust consists of Underlying
Securities of a Concentrated Underlying Securities issuer. In that event, the
applicable Prospectus Supplement will include audited financial statements of
such Concentrated Underlying Securities issuer; provided that if such Underlying
Securities Issuer is eligible to use Form S-3 for a primary offering, then the
applicable Prospectus Supplement will only refer to the periodic reports filed
with the Commission by such Underlying Securities Issuer, which periodic reports
should be reviewed by any prospective Trust Certificateholder of the Trust
containing such Underlying Securities. See "Risk Factors--Information Concerning
Underlying Securities Issuers; Risk of Loss if Public Information not
Available".

         Reports and information referred to in the preceding paragraph may be
inspected and copied at the public reference facilities maintained by the
Commission at 450 Fifth Street, N.W., Washington, D.C. 20549, and at the
following Regional Offices of the Commission: New York Regional Office, Room
1100, 7 World Trade Center, New York, New York 10048 and Chicago Regional
Office, Suite 1400, Northwestern Atrium Center, 500 West Madison Street, Suite
1400, Chicago, Illinois 60661-2511, and copies of such material can be obtained
from the Public Reference Section of the Commission, Washington, D.C. 20549, at
prescribed rates. Such material may also be accessed electronically by means of
the Commission's home page on the Internet at http://www.sec.gov.

         WITH RESPECT TO ANY UNDERLYING SECURITIES, A PROSPECTIVE
TRUST
CERTIFICATE HOLDER SHOULD OBTAIN AND EVALUATE THE SAME
INFORMATION CONCERNING
THE RELEVANT UNDERLYING SECURITIES ISSUER AS IT WOULD OBTAIN AND
EVALUATE IF IT
WERE INVESTING DIRECTLY IN THE UNDERLYING SECURITIES OR IN THE
ISSUER THEREOF.

         None of the Depositor, the Trustee, Merrill Lynch & Co. or any of their
affiliates assumes any responsibility for the accuracy or completeness of any
publicly available information concerning any Underlying Securities Issuer
(including, without limitation, any investigation as to its financial condition
or creditworthiness) or concerning any Underlying Securities (whether or not
such information is filed with the Commission) or otherwise considered by a
purchaser of the Trust Certificates in making its investment decision in
connection therewith; provided that the foregoing shall not apply to any
information concerning the Underlying Securities and any Underlying Securities
Issuer that is expressly set forth in this Prospectus or an applicable
Prospectus Supplement (i.e., identifying information, information of the type
described in an applicable Prospectus Supplement under "Description of the
Underlying Securities--General" and "Description of the Underlying
Securities--Underlying Securities Indenture".

Underlying Securities Indenture

         General. Except for Government Securities or unless otherwise specified
in the applicable Prospectus Supplement, each Underlying Security will have been
issued pursuant to an Indenture between the Underlying Securities Issuer and a
trustee (the "Underlying Securities Trustee"). The Indenture and the Underlying
Securities Trustee will be qualified under the Trust Indenture Act of 1939 (the
"Trust Indenture Act") and the Indenture will contain certain provisions
required by the Trust Indenture Act. Government Securities are not issued
pursuant to an indenture, are exempt from the Securities Act under Section
3(a)(2) thereof and from the Trust Indenture Act under Section 304(a)(4)
thereof.

         Certain Covenants. Indentures generally contain covenants intended to
protect security holders against the occurrence or effects of certain specified
events, including restrictions limiting the issuer's, and in some cases one or
more of the issuer's subsidiaries', ability to: (i) consolidate, merge, or
transfer or lease assets; (ii) incur or suffer to exist any lien, charge or
encumbrance upon all or some specified portion of its property or assets, or to
incur, assume, guarantee or suffer to exist any indebtedness for borrowed money
if the payment of such indebtedness is secured by the grant of such a lien; or
(iii) declare or pay any cash dividends, or make any distributions on or in
respect of, or purchase, redeem, exchange or otherwise


                                       29

<PAGE>



acquire or retire for value, any capital stock or subordinated indebtedness of
the issuer or its subsidiaries, if any. An indenture may also contain financial
covenants which, among other things, require the maintenance of certain
financial ratios or the creation or maintenance of reserves or permit certain
actions to be taken only if compliance with such covenants can be demonstrated
at the time the actions are to be taken. Subject to certain exceptions,
indentures typically may be amended or supplemented and past defaults may be
waived with the consent of the indenture trustee, the consent of the holders of
not less than a specified percentage of the outstanding securities, or both.

         The Indenture for one or more Underlying Securities included in a Trust
may include some, all or none of the foregoing provisions or variations thereof,
together with additional covenants not discussed herein. There can be no
assurance that any type of Underlying Securities will be subject to any such
covenants or that any such covenants will protect the Trust as a holder of the
Underlying Securities against losses. The Prospectus Supplement used to offer
any Series of Trust Certificates will describe material covenants concerning any
Concentrated Underlying Security and, as applicable, will describe material
covenants which are common to any pool of Underlying Securities. Any material
risk factors associated with non-investment grade Underlying Securities
deposited into a Trust will be set forth in the applicable Prospectus
Supplement.

         Events of Default. Indentures generally provide that any one of a
number of specified events will constitute an event of default with respect to
the securities issued thereunder. Such events of default typically include the
following or variations thereof: (i) failure by the issuer to pay an installment
of interest or principal on the securities at the time required (subject to any
specified grace period) or to redeem any of the securities when required
(subject to any specified grace period); (ii) failure by the issuer to observe
or perform any covenant, agreement or condition contained in the securities or
the indenture which failure is materially adverse to security holders and
continues for a specified period after notice thereof is given to the issuer by
the indenture trustee or the holders of not less than a specified percentage of
the outstanding securities; (iii) failure by the issuer and/or one or more of
its subsidiaries to make any required payment of principal (and premium, if any)
or interest with respect to other material outstanding debt obligations or the
acceleration by or on behalf of the holders of such securities; and (iv) certain
events of bankruptcy or insolvency with respect to the issuer and/or one or more
of its subsidiaries.

         Remedies. Indentures generally provide that upon the occurrence of an
event of default, the indenture trustee may, and upon the written request of the
holders of not less than a specified percentage of the outstanding securities
the indenture trustee must, take such action as it may deem appropriate to
protect and enforce the rights of the security holders. Certain indentures
provide that the indenture trustee or a specified percentage of the holders of
the outstanding securities have the right to declare all or a portion of the
principal and accrued interest on the outstanding securities immediately due and
payable upon the occurrence of certain events of default, subject to the
issuer's right to cure, if applicable. Generally, an indenture will contain a
provision entitling the trustee thereunder to be indemnified by the security
holders prior to proceeding to exercise any right or power under such indenture
with respect to such securities at the request of such security holders. An
indenture is also likely to limit a security holder's right to institute certain
actions or proceedings to pursue any remedy under the indenture unless certain
conditions are satisfied, including obtaining the consent of the indenture
trustee, that the proceeding be brought for the ratable benefit of all holders
of the security and/or that the indenture trustee, after being requested to
institute a proceeding by the owners of at least a specified minimum percentage
of the securities, shall have refused or neglected to comply with such request
within a reasonable time.

         Each Indenture may include some, all or none of the foregoing
provisions or variations thereof, together with additional events of default
and/or remedies not discussed herein. The Prospectus Supplement for any Series
of Trust Certificates will describe the events of default under the Indenture
for any Concentrated Underlying Security and the applicable remedies. The
Prospectus Supplement for any Trust consisting of a pool of Underlying
Securities will describe certain common Underlying Security events of default
with respect to such pool. There can be no assurance that any such provision
will protect the Trust, 



                                       30

<PAGE>


as a holder of the Underlying Securities, against losses. Furthermore, a Trust
Certificateholder will have no independent legal right to exercise any remedies
with respect to the Underlying Securities and will be required to rely on the
Trustee of the applicable Trust to pursue any available remedies on behalf of
the relevant Trust Certificateholders in accordance with the terms of the Trust
Agreement. If an Underlying Security Event of Default occurs and the Trustee as
a holder of the Underlying Securities is entitled to vote or take such other
action to declare the principal amount of an Underlying Security and
any accrued and unpaid interest thereon to be due and payable, the Trust
Certificateholders' objectives may differ from those of holders of other
securities of the same Series and Class as any Underlying Security in
determining whether to require the acceleration of the Underlying Securities.
See "Risk Factors--Limitation on Remedies Due to Passive Nature of the Trust".

         Subordination. If specified in the applicable Prospectus Supplement,
certain of the Underlying Securities with respect to any Trust may be either
senior ("Senior Underlying Securities") or subordinated ("Subordinated
Underlying Securities") in right to payment to other existing or future
indebtedness of the Underlying Securities Issuer. With respect to Subordinated
Underlying Securities, to the extent of the subordination provisions of such
securities,and after the occurrence of certain events, security holders and
direct creditors whose claims are senior to Subordinated Underlying Securities,
if any, may be entitled to receive payment of the full amount due thereon before
the holders of any subordinated debt securities are entitled to receive payment
on account of the principal (and premium, if any) or any interest on such
securities. Consequently, the Trust as a holder of subordinated debt may suffer
a greater loss than if it held unsubordinated debt of the Underlying Securities
Issuer. There can be no assurance, however, that in the event of a bankruptcy or
similar insolvency proceeding the Trust as a holder of Senior Underlying
Securities would receive all payments in respect of such securities even if
holders of subordinated securities receive no amounts in respect of such
securities. Reference is made to the Prospectus Supplement used to offer any
Series of Trust Certificates for a description of any subordination provisions
with respect to any Concentrated Underlying Securities and the percentage of
Senior Underlying Securities and Subordinated Underlying Securities, if any, in
a Trust comprised of a pool of securities.

         Secured Obligations. Certain of the Underlying Securities with respect
to any Trust may represent secured obligations of the Underlying Securities
Issuer ("Secured Underlying Securities"). Generally, unless an event of default
shall have occurred, or with respect to certain collateral or as otherwise set
forth in the indenture pursuant to which such securities were issued, an issuer
of secured obligations has the right to remain in possession and retain
exclusive control of the collateral and to collect, invest and dispose of any
income related to the collateral. The indenture pursuant to which any secured
indebtedness is issued may also contain certain provisions for release,
substitution or disposition of collateral under certain circumstances with or
without the consent of the indenture trustee or upon the direction of not less
than a specified percentage of the security holders. The indenture pursuant to
which any secured indebtedness is issued typically will also provide for the
disposition of the collateral upon the occurrence of certain events of default
with respect thereto. In the event of a default in respect of any secured
obligation, security holders may experience a delay in payments on account of
principal (and premium, if any) or any interest on such securities pending the
sale of any collateral and prior to or during such period the related collateral
may decline in value. If proceeds of the sale of collateral following an
indenture event of default are insufficient to repay all amounts due in respect
of any secured obligations, the holders of such securities (to the extent not
repaid from the proceeds of the sale of the collateral) would have only an
unsecured claim ranking pari passu with the claims of all other general
unsecured creditors.

         The Indenture with respect to Secured Underlying Securities may include
some, all or none of the foregoing provisions or variations thereof. The
Prospectus Supplement used to offer any Series of Trust Certificates that
includes Concentrated Underlying Securities which are Secured Underlying
Securities will describe the material security provisions of such Underlying
Securities and the related collateral. With respect to any Trust composed of a
pool of securities, a substantial portion of which are Secured 



                                       31

<PAGE>



Underlying Securities, the applicable Prospectus Supplement will disclose
certain material information with respect to such security provisions and the
collateral.

Principal Terms of Underlying Securities

         Reference is made to the applicable Prospectus Supplement for each
Series of Trust Certificates for a description of the following terms, as
applicable, of any Concentrated Underlying Security: (i) the title and series of
such Underlying Securities, and the aggregate principal amount, denomination and
form thereof; (ii) whether such securities are senior or subordinated to any
other existing or future obligations of the Underlying Securities Issuer; (iii)
whether any of the obligations are secured and the nature of any collateral;
(iv) the limit, if any, upon the aggregate principal amount of such securities;
(v) the dates on which, or the range of dates within which, the principal of
(and premium, if any, on) such securities will be payable; (vi) the rate or
rates, or the method of determination thereof, at which such Underlying
Securities will bear interest, if any ("Underlying Securities Rate");
the date or dates from which such interest will accrue; and the dates on which
such interest will be payable; (vii) the obligation, if any, of the Underlying
Securities Issuer to redeem such Underlying Securities and other securities of
the same Class or Series pursuant to any sinking fund or similar provisions, or
at the option of a holder thereof, and the periods within which or the dates on
which, the prices at which and the terms and conditions upon which such
securities may be redeemed or repurchased, in whole or in part, pursuant to such
obligation; (viii) the periods within which or the dates on which, the prices at
which and the terms and conditions upon which such securities may be redeemed,
if any, in whole or in part, at the option of the Underlying Securities Issuer;
(ix) the periods within which or the dates on which, the prices at which and the
terms and conditions upon which the holder of the Underlying Securities may
require the issuer of the Puttable Underlying Securities to repurchase or
otherwise repay such Puttable Underlying Securities; (x) whether the Underlying
Securities were issued at a price lower than the principal amount thereof; (xi)
if other than U.S. dollars, the currency in which such securities are
denominated, or in which payment of the principal of (and premium, if any) or
any interest on such Underlying Securities will be made, and the circumstances,
if any, when such currency of payment may be changed; (xii) material events of
default or restrictive covenants provided for with respect to such Underlying
Securities; (xiii) the rating thereof, if any; (xv) the principal United States
market on which the Underlying Securities are traded, if any; and (xiv) any
other material terms of such Underlying Securities.

         With respect to a Trust comprised of a pool of Underlying Securities,
the applicable Prospectus Supplement will describe the composition of the
Underlying Securities pool as of the Cut-off Date, certain material events of
default or restrictive covenants common to the Underlying Securities, and, on an
aggregate, percentage or weighted average basis, as applicable, the
characteristics of the pool with respect to the terms set forth in subclauses
(ii), (iii), (v), (vi), (vii), (viii), (ix), (x) and (xi) of the preceding
paragraph and any other material terms regarding such pool of securities.

         Other than publicly traded debt securities which satisfy the necessary
requirements set forth herein for Underlying Securities, the Underlying
Securities may consist of, or be similar in structure to, Trust Originated
Preferred Securities ("TOPrS(sm)") in respect of eligible corporations or
general or limited partnerships. (Trust Originated Preferred Securities and
TOPrS(sm) are service marks of Merrill Lynch & Co.)

         If an issuer of Concentrated Underlying Securities ceases to file
periodic reports under the Exchange Act, the Depositor will continue to be
subject to the reporting requirements of the Exchange Act but certain
information with respect to such issuer may be unavailable. In such cases, the
Trustee of the relevant Trust will exercise one of the following remedies: (i)
sell all of such Concentrated Underlying Securities and distribute the proceeds
from such sale to the Trust Certificateholders in accordance with the Allocation
Ratio (any such sale will result in a loss to the Trust Certificateholders of
the relevant Series if the sale price is less than the purchase price for such
Concentrated Underlying Securities), (ii) distribute such Concentrated
Underlying Securities in accordance with the Allocation Ratio, or (iii) elect
either (i) or (ii) based upon a majority of votes cast by the affected Trust
Certificateholders. The applicable Prospectus 


                                       32

<PAGE>


Supplement will specify which of these two remedies must be exercised by the
Trustee, and the Trustee, the Depositor and the Trust Certificateholders will
have no discretion in this respect.

Credit Support

         As specified in the applicable Prospectus Supplement for a given Series
of Trust Certificates, the Trust for any Series of Trust Certificates may
include, or the Trust Certificateholders of such Series (or any Class or group
of Classes within such Series) may have the benefit of, Credit Support for any
Class or group of Classes within such Series. Credit Support directly benefits
the relevant Trust and thereby benefits Trust Certificateholders. Such Credit
Support may be provided by any combination of the following means described
below or any other means described in the applicable Prospectus Supplement. The
applicable Prospectus Supplement will set forth whether the Trust for any Class
or Classes of Trust Certificates contains, or the Trust Certificateholders of
such Trust Certificates have the benefit of, Credit Support and, if so, the
amount, type and other relevant terms of each element of Credit Support with
respect to any such Class or Classes and certain information with respect to the
obligors of each such element, including financial information with respect to
any such obligor providing Credit Support for 20% or more of the aggregate
principal amount of such Class or Classes.

         Subordination. As discussed below under "--Collections", the rights of
the Trust Certificateholders of any given Class within a Series of Trust
Certificates to receive collections from the Trust for such Series and any
Credit Support obtained for the benefit of the Trust Certificateholders of such
Series (or Classes within such Series) may be subordinated to the rights of the
Trust Certificateholders of one or more other Classes of such Series to the
extent described in the applicable Prospectus Supplement. Such subordination
accordingly provides some additional Credit Support to those Trust
Certificateholders of those other Classes. For example, if losses are realized
during a given period on the Deposited Assets relating to a Series of Trust
Certificates such that the collections received thereon are insufficient to make
all distributions on the Trust Certificates of such Series, those Realized
Losses would be allocated to the Trust Certificateholders of any Class of any
such Series that is subordinated to another Class, to the extent and in the
manner provided in the applicable Prospectus Supplement. In addition, if so
provided in the applicable Prospectus Supplement, certain amounts otherwise
payable to Trust Certificateholders of any Class that is subordinated to another
Class may be required to be deposited into a Reserve Account.

         If so provided in the applicable Prospectus Supplement, the Credit
Support for any Series or Class of Trust Certificates may also include other
forms of Credit Support, described below. Any such other forms of Credit Support
that are solely for the benefit of a given Class will be limited to the extent
necessary to make required distributions to the Trust Certificateholders of such
Class or as otherwise specified in the applicable Prospectus Supplement. In
addition, if so provided in the applicable Prospectus Supplement, the obligor of
any other forms of Credit Support may be reimbursed for amounts paid pursuant to
such Credit Support out of amounts otherwise payable to one or more of the
Classes of the Trust Certificates of such Series. Further, payments to be made
in respect of any forms of Credit Support arranged for on behalf of the Trust
Certificateholders may be required to be paid prior to any distributions that
must be made to Trust Certificateholders.

         Letter of Credit; Surety Bond. The Trust Certificateholders of any
Series (or Class or group of Classes of Trust Certificates within such Series)
may, if specified in the applicable Prospectus Supplement, have the benefit of a
letter or letters of credit (a "Letter of Credit") issued by a bank (a "Letter
of Credit Bank") or a surety bond or bonds (a "Surety Bond") issued by a surety
company (a "Surety"). In either case, the Trustee or such other person specified
in the applicable Prospectus Supplement will use its reasonable efforts to cause
the Letter of Credit or the Surety Bond, as the case may be, to be obtained, to
be kept in full force and effect (unless coverage thereunder has been exhausted
through payment of claims) and to pay timely the fees or premiums therefor
unless, as described in the applicable Prospectus Supplement, the payment of
such fees or premiums is otherwise provided for. The Trustee or such other
person specified in the applicable Prospectus Supplement will make or cause to
be made draws under the Letter of Credit or 


                                       33

<PAGE>



the Surety Bond, as the case may be, under the circumstances and to cover the
amounts specified in the applicable Prospectus Supplement. Any amounts otherwise
available under the Letter of Credit or the Surety Bond will be reduced to the
extent of any prior unreimbursed draws thereunder. The applicable Prospectus
Supplement will provide the manner, priority and source of funds by which any
such draws are to be repaid.

         Unless otherwise specified in the applicable Prospectus Supplement, if
the Letter of Credit Bank or the Surety, as applicable, ceases to satisfy any
credit rating or other applicable requirements specified in the applicable
Prospectus Supplement, the Trustee or such other person specified in the
applicable Prospectus Supplement will use its reasonable efforts to obtain or
cause to be obtained a substitute Letter of Credit or Surety Bond, as
applicable, or other form of credit enhancement providing similar protection,
that meets such requirements and provides the same coverage to the extent
available for the same cost. There can be no assurance that any Letter of Credit
Bank or any Surety, as applicable, will continue to satisfy such requirements or
that any such substitute Letter of Credit, Surety Bond or similar credit
enhancement will be available providing equivalent coverage for the same cost.
To the extent not so available, the Credit Support otherwise provided by the
Letter of Credit or the Surety Bond (or similar credit enhancement) may be
reduced to the level otherwise available for the same cost as the original
Letter of Credit or Surety Bond.

         Reserve Accounts. If so provided in the applicable Prospectus
Supplement, the Trustee or such other person specified in the Prospectus
Supplement will deposit or cause to be deposited into an account maintained with
an eligible institution (which may be the Trustee) (a "Reserve Account") any
combination of cash or permitted investments in specified amounts, which will be
applied and maintained in the manner and under the conditions specified in such
Prospectus Supplement. In the alternative or in addition to such deposit, a
Reserve Account may be funded through application of a portion of collections
received on the Deposited Assets for a given Series of Trust Certificates, in
the manner and priority specified in the applicable Prospectus Supplement.
Amounts may be distributed to Trust Certificateholders of such Class or group of
Classes within such Series, or may be used for other purposes, in the manner and
to the extent provided in the applicable Prospectus Supplement. Amounts
deposited in any Reserve Account will be invested in certain permitted
investments by, or at the direction of, the Trustee, the Depositor or such other
person as may be specified in the applicable Prospectus Supplement.

Collections

         The Trust Agreement will establish procedures by which the Trustee or
such other person as may be specified in the Prospectus Supplement is obligated,
for the benefit of the Trust Certificateholders of each Series of Trust
Certificates, to administer the related Deposited Assets, including making
collections of all payments made thereon, depositing from time to time prior to
any applicable Distribution Date such collections into a segregated trust
account maintained or controlled by the applicable Trustee for the benefit of
such Series (each a "Trust Certificate Account"). An Administrative Agent, if
any is appointed, will direct the Trustee, and otherwise the Trustee will make
all determinations, as to the appropriate application of such collections and
other amounts available for distribution to the payment of any administrative or
collection expenses (such as the administrative fee) and certain Credit
Support-related ongoing fees (such as insurance premiums, letter of credit fees
or any required account deposits) and to the payment of amounts then due and
owing on the Trust Certificates of such Series (and Classes within such Series),
all in the manner and priorities described in the applicable Prospectus
Supplement. The applicable Prospectus Supplement will specify the collection
periods, if applicable, and Distribution Dates for a given Series of Trust
Certificates and the particular requirements relating to the segregation and
investment of collections received on the Deposited Assets during a given
collection period or on or by certain specified dates. There can be no assurance
that amounts received from the Deposited Assets and any Credit Support obtained
for the benefit of Trust Certificateholders for a particular Series or Class of
Trust Certificates over a specified period will be sufficient, after payment of
all prior expenses and fees for 

                                       34
<PAGE>


such period, to pay amounts then due and owing to holders of such Trust
Certificates. The applicable Prospectus Supplement will also set forth the
manner and priority by which any Realized Loss will be allocated among the
Classes of any Series of Trust Certificates, if applicable.

         The relative priorities of distributions with respect to collections
from the assets of the Trust assigned to Classes of a given Series of Trust
Certificates may permanently or temporarily change over time upon the occurrence
of certain circumstances specified in the applicable Prospectus Supplement.
Moreover, the applicable Prospectus Supplement may specify that the Allocation
Ratio in respect of each Class of a given Series for purposes of payments of
certain amounts, such as principal, may be different from the Allocation Ratio
assigned to each such Class for payments of other amounts, such as interest or
premium.






                                       35
<PAGE>


                       DESCRIPTION OF THE TRUST AGREEMENT

         General. The following summary of material provisions of the Trust
Agreement does not purport to be complete, and such summary is qualified in its
entirety by reference to the detailed provisions of the form of Trust Agreement
filed as an exhibit to the Registration Statement. Wherever particular sections
or defined terms of the Standard Terms are referred to, such sections or defined
terms are incorporated herein by reference as part of the statement made, and
the statement is qualified in its entirety by such reference.

Assignment of Deposited Assets

         At the time any Series of Trust Certificates is issued, the Depositor
will cause the Underlying Securities and the Deposited Assets specified in the
Prospectus Supplement, if any, to be assigned and delivered to the Trustee to be
deposited in the related Trust, together with all principal, premium (if any)
and interest received by or on behalf of the Depositor on or with respect to
such Underlying Securities and other Deposited Assets after the cut-off date
specified in the Prospectus Supplement (the "Cut-off Date"), other than
principal, premium (if any) and interest due on or before the Cut-off Date and
other than any Retained Interest. Concurrently with such assignment, the
Depositor will execute, and the Trustee will authenticate and deliver, the Trust
Certificates to the Depositor in exchange for the Underlying Securities and
other Deposited Assets, if any. Each Deposited Asset will be identified
in a schedule to the Trust Agreement. Such schedule will include certain summary
identifying information with respect to each Underlying Security and each other
Deposited Asset as of the Cut-off Date. Such schedule will include, to the
extent applicable, information regarding the payment terms of any Concentrated
Underlying Security, the Retained Interest, if any, with respect thereto, the
maturity or terms thereof, the rating, if any, thereof and any other material
information with respect thereto.

         In addition, the Depositor will, with respect to each Deposited Asset,
deliver or cause to be delivered to the Trustee (or to the custodian hereinafter
referred to) all documents necessary to transfer ownership of such Deposited
Asset to the Trustee. The Trustee (or such custodian) will hold such documents
in trust for the benefit of the Trust Certificateholders.

         The Depositor will make certain representations and warranties
regarding its authority to enter into, and its ability to perform its
obligations under, the Trust Agreement. Upon a breach of any such representation
of the Depositor which materially and adversely affects the interests of the
Trust Certificateholders, the Depositor will be obligated to cure the breach in
all material respects.

Collection and Other Administrative Procedures

         General. With respect to any Series of Trust Certificates, the Trustee
or such other person specified in the Prospectus Supplement, directly or through
administrative agents, will establish and maintain certain accounts for the
benefit of the holders of the relevant Trust Certificates and will deposit in
such accounts all amounts received by it in respect of the Deposited Assets. The
Trustee on behalf of the Trust may direct any depository institution maintaining
such accounts to invest the funds in such accounts in one or more Eligible
Investments (as defined in the Trust Agreement) bearing interest or sold at a
discount. Any earnings with respect to such investments will be paid to, and any
losses with respect to such investments will be solely for the account of, the
Trust Certificateholders (and, if applicable, the holder of the Retained
Interest) in accordance with the Allocation Ratio. Further, the Trustee or such
other person specified in the Prospectus Supplement, will make reasonable
efforts to collect all scheduled payments under the Deposited Assets and will
follow or cause to be followed such collection procedures, if any, as it would
follow with respect to comparable financial assets that it held for its own
account, provided that such procedures are consistent with the Trust Agreement
and any related instrument governing any Credit Support and provided further
that, except as otherwise expressly set forth in the applicable Prospectus

                                       36
<PAGE>

Supplement, it shall not be required to expend or risk its own funds or
otherwise incur personal financial liability.

         Realization upon Defaulted Deposited Assets. The Trustee, as
administrator with respect to the Deposited Assets, on behalf of the Trust
Certificateholders of a given Series (or any Class or Classes within such
Series), will present claims under each applicable Credit Support instrument and
will take such reasonable steps as are necessary to receive payment or to permit
recovery thereunder with respect to defaulted Deposited Assets. As set forth
above, all collections by or on behalf of the Trustee under any Credit Support
instrument are to be deposited in the Trust Certificate Account for the related
Trust, subject to withdrawal as described above.

         The Trustee will be obligated to follow or cause to be followed such
normal practices and procedures as it deems necessary or advisable to realize
upon any defaulted Deposited Asset; provided that, the Trustee will be required
to expend or risk its own funds or otherwise incur financial liability if and
only to the extent specified in the applicable Prospectus Supplement. If the
proceeds of any liquidation of the defaulted Deposited Asset are less than the
sum of (i) the outstanding principal balance of the defaulted Deposited Asset,
(ii) interest accrued but unpaid thereon at the applicable interest rate and
(iii) the aggregate amount of expenses incurred by the Trustee in connection
with such proceedings to the extent reimbursable from the assets of the Trust
under the Trust Agreement, the Trust for the applicable Series will realize a
loss in the amount of such difference. To the extent provided in the applicable
Prospectus Supplement, the Trustee will be entitled to withdraw or cause to be
withdrawn from the related Trust Certificate Account out of the net proceeds
recovered on any defaulted Deposited Asset, prior to the distribution of such
proceeds to Trust Certificateholders, amounts representing its normal
administrative compensation on the Deposited Asset, unreimbursed administrative
expenses incurred with respect to the Deposited Asset and any unreimbursed
advances of delinquent payments made with respect to the Deposited Asset.

Retained Interest

         The Prospectus Supplement for a Series of Trust Certificates will
specify whether there will be any Retained Interest in the Deposited Assets,
and, if so, the owner thereof. If so provided, the Retained Interest will be
established on an asset-by-asset basis and will be specified in an exhibit to
the applicable Series Supplement. A Retained Interest in a Deposited Asset
represents a specified ownership interest therein and a right to a portion of
the payments thereon. Payments in respect of the Retained Interest will be
deducted from payments on the Deposited Assets as received and, in general, will
not be deposited in the applicable Trust Certificate Account or become a part of
the related Trust. After the Trustee deducts all applicable fees (as provided
for in the Trust Agreement) from any partial recovery on an Underlying Security,
the Trustee will allocate any such partial recovery between the holder of the
Retained Interest (if any) and the Trust Certificateholders of the applicable
Series.

Advances in Respect of Delinquencies

         Unless otherwise specified in the applicable Prospectus Supplement, the
Trustee will have no obligation to make any advances with respect to collections
on the Deposited Assets or in favor of the Trust Certificateholders of the
related Series of Trust Certificates. However, to the extent provided in the
applicable Prospectus Supplement, the Trustee will advance on or before each
Distribution Date its own funds or funds held in the Trust Certificate Account
for such Series that are not part of the funds available for distribution for
such Distribution Date, in an amount equal to the aggregate of payments of
principal, premium (if any) and interest (net of related fees and any Retained
Interest) with respect to the Deposited Assets that were due during the related
Collection Period and were delinquent on the related Record Date, subject to (i)
the Trustee's good faith determination that such advances will be reimbursable
from Related Proceeds (as defined below) and (ii) such other conditions as may
be specified in the Prospectus Supplement.


                                       37

<PAGE>

         Advances are intended to maintain a regular flow of scheduled interest,
premium (if any) and principal payments to holders of the Class or Classes of
Trust Certificates entitled thereto, rather than to guarantee or insure against
losses. Unless otherwise provided in the applicable Prospectus Supplement,
advances of the Trustee's funds, if any, will be reimbursable only out of
related recoveries on the Deposited Assets (and amounts received under any form
of Credit Support) for such Series with respect to which such advances were made
(as to any Deposited Assets, "Related Proceeds"); provided, however, that any
such advance will be reimbursable from any amounts in the Trust Certificate
Accounts for such Series to the extent that the Trustee shall determine, in its
sole judgment, that such advance is not ultimately recoverable from Related
Proceeds. If advances have been made by the Trustee from excess funds in the
Trust Certificate Account for any Series, the Trustee will replace such funds in
such Trust Certificate Account on any future Distribution Date to the extent
that funds in such Trust Certificate Account on such Distribution date are less
than payments required to be made to Trust Certificateholders on such date. If
so specified in the applicable Prospectus Supplement, the obligations, if any,
of the Trustee to make advances may be secured by a cash advance reserve fund or
a surety bond. If applicable, information regarding the characteristics of, and
the identity of any obligor on, any such surety bond will be set forth in the
applicable Prospectus Supplement.

Certain Matters Regarding the Trustee, the Administrative Agent, and the
Depositor

         The Trustee may enter into agreements ("Administration Agreements")
with one or more Administrative Agents in order to delegate certain of its
administrative obligations with respect to a related Series under the Trust
Agreement; provided, however, that (i) such delegation shall not release the
Trustee from the duties, obligations, responsibilities or liabilities arising
under the Trust Agreement; (ii) such Administrative Agreement shall not affect
the rating of any Class of Trust Certificates of such Series; (iii) such
agreements must be consistent with the terms of the Trust Agreement, (iv) the
Trustee will remain solely liable for all fees and expenses it may owe to such
Administrative Agent; (v) the Administrative Agent shall give representations
and warranties in such Administration Agreement which are the same in substance
as those required of the Trustee; and (vi) such Administrative Agent shall meet
the eligibility requirements of the Trustee pursuant to the Trust Agreement. An
Administrative Agent, if any, for each Series of Trust Certificates under the
Trust Agreement will be named in the applicable Prospectus Supplement. The
entity serving as Administrative Agent for any such Series may be the Trustee,
the Depositor, an affiliate of either thereof, or any third party and may have
other business relationships with the Trustee, the Depositor or their
affiliates. The applicable Prospectus Supplement will specify the Administrative
Agent's compensation, if any, and the source, manner and priority of payment
thereof, with respect to a given Series of Trust Certificates.

         The Trust Agreement will provide that an Administrative Agent may
resign from its obligations and duties under the Trust Agreement with respect to
any Series of Trust Certificates only if such resignation, and the appointment
of a successor, will not result in a withdrawal or downgrading of the rating of
any Class of Trust Certificates of such Series or upon a determination that its
duties under the Trust Agreement with respect to such Series are no longer
permissible under applicable law. No such resignation will become effective
until the Trustee or a successor has assumed the Administrative Agent's
obligations and duties under the Trust Agreement with respect to such Series.

         The Trust Agreement will further provide that neither such
Administrative Agent, the Depositor, the Trustee nor any director, officer,
employee, or agent of the Trustee, the Administrative Agent or the Depositor
will incur any liability to the related Trust or Trust Certificateholders for
any action taken, or for refraining from taking any action, in good faith
pursuant to the Trust Agreement or for errors in judgment; provided, however,
that none of the Trustee, the Administrative Agent, the Depositor nor any such
director, officer, employee or agent will be protected against any liability
that would otherwise be imposed by reason of willful misfeasance, bad faith or
gross negligence in the performance of duties thereunder or by reason of
reckless disregard of obligations and duties thereunder. The Trust Agreement
will further provide that 



                                       38

<PAGE>





the Trustee, an Administrative Agent, the Depositor and any director, officer,
employee or agent of any of them will be entitled to indemnification by the
related Trust and will be held harmless against any loss, liability or expense
incurred in connection with any legal action relating to the Trust Agreement or
the Trust Certificates, other than any loss, liability or expense incurred by
reason of willful misfeasance, bad faith or gross negligence in the performance
of duties thereunder or by reason of reckless disregard of obligations and
duties thereunder. In addition, the Trust Agreement will provide that the
Trustee, an Administrative Agent, and the Depositor are under no obligation to
appear in, prosecute or defend any legal action which is not incidental to their
respective responsibilities under the Trust Agreement or which in their
respective opinions may involve it in any expense or liability. Each of the
Trustee, an Administrative Agent, and the Depositor may, however, in its
discretion undertake any such action which it may deem necessary or desirable
with respect to the Trust Agreement and the rights and duties of the parties
thereto and the interests of the Trust Certificateholders thereunder. The
applicable Prospectus Supplement will describe how such legal expenses and costs
of such action and any liability resulting therefrom will be allocated.

         The Trustee, Depositor, and any Administrative Agent shall have no
obligations with respect to the Underlying Securities. The Depositor is not
authorized to proceed against the Underlying Securities Issuer in the event of a
default. Except as expressly provided in the Trust Agreement, the Trustee is not
authorized to proceed against the Underlying Securities Issuer or to assert the
rights and privileges of Trust Certificateholders.

         Any person into which the Trustee, the Depositor, or an Administrative
Agent may be merged or consolidated, or any person resulting from any merger of
consolidation to which the Trustee, Depositor, or an Administrative Agent is a
part, or any person succeeding to the business of the Trustee, Depositor, or an
Administrative Agent, will be the successor of the Trustee, Depositor, or such
Administrative Agent (as the case may be) under the Trust Agreement with respect
to the Trust Certificates of a Series.

Administrative Agent Termination Events; Rights upon Administrative Agent
Termination Event

         "Administrative Agent Termination Events" under the Trust Agreement
with respect to any given Series of Trust Certificates will consist of the
following: (i) any failure by an Administrative Agent to remit to the Trustee
any funds in respect of collections on the Deposited Assets and Credit Support,
if any, as required under the Trust Agreement, that continues unremedied for
five days after the giving of written notice of such failure to the
Administrative Agent by the Trustee or the Depositor, or to the Administrative
Agent, the Depositor and the Trustee by the holders of such Trust Certificates
evidencing not less than 25% of the Voting Rights; (ii) any failure by an
Administrative Agent duly to observe or perform in any material respect any of
its other covenants or obligations under its agreement with the Trustee with
respect to such Series which continues unremedied for 30 days after the giving
of written notice of such failure to the Administrative Agent by the Trustee or
the Depositor, or to the Administrative Agent, the Depositor and the Trustee by
the holders of such Trust Certificates evidencing not less than 25% of the
Voting Rights; and (iii) certain events of insolvency, readjustment of debt,
marshalling of assets and liabilities or similar proceedings and certain actions
by or on behalf of an Administrative Agent indicating its insolvency or
inability to pay its obligations. Any additional Administrative Agent
Termination Events with respect to any given Series of Trust Certificates will
be set forth in the applicable Prospectus Supplement. In addition, the
applicable Prospectus Supplement and the related Series Supplement will specify
as to each matter requiring the vote of holders of Trust Certificates of a Class
or group of Classes within a given Series, the circumstances and manner in which
the Required Percentage applicable to each such matter is calculated. "Required
Percentage" means, with respect to any matter requiring a vote of holders of
Trust Certificates of a given Series, the specified percentage of the aggregate
Voting Rights of Trust Certificates of such Series applicable to such matter.
"Voting Rights" are the portion of the aggregate voting rights of Underlying
Securities allocated to Trust Certificateholders of each Class within a given
Series (and to the 

                                       39

<PAGE>



holder of the Retained Interest) in direct proportion to the Allocation Ratio,
as set forth in the applicable Prospectus Supplement.

         Upon the occurrence of an Administrative Agent Termination Event, the
Trustee may terminate the relevant Administration Agreement and the rights and
obligations of any such Administrative Agent under any Administration Agreement
in accordance with the terms and conditions of any such Administration
Agreement. In the event of a termination of any such Administration Agreement,
the Trustee shall simultaneously reassume direct responsibility for all
obligations delegated in such Administration Agreement without any act or deed
on the part of the applicable Administrative Agent, and the Trustee shall
administer directly the related Underlying Securities or shall enter into an
Administration Agreement with a successor Administrative Agent which so
qualifies under the requirements set forth above. If the Trustee is unwilling or
unable to act, it may appoint, or petition a court of competent jurisdiction for
the appointment of, an Administrative Agent which so qualifies under the
requirements set forth above. Pending such appointment, the Trustee must act in
such capacity (except that if the Trustee is prohibited by law from obligating
itself to make advances regarding delinquent Deposited Assets, then the Trustee
will not be so obligated).

Trustee Compensation and Payment of Expenses

         The applicable Prospectus Supplement will specify the Trustee's
compensation, and the source, manner and priority of payment thereof, with
respect to a given Series of Trust Certificates.

         The applicable Series Supplement may provide for the payment by the
Depositor of certain Prepaid Ordinary Expenses (as defined below) of the
Trustee. If the Prepaid Ordinary Expenses set forth in the Series Supplement are
greater than zero, the Trustee will be deemed to agree that the payment of such
amount constitutes full and final satisfaction of and payment for all Ordinary
Expenses. If the Prepaid Ordinary Expenses set forth in the Series Supplement
are zero, the Series Supplement may indicate that Ordinary Expenses will be paid
for by the Trust, in which case the Trustee will be paid on a periodic basis by
the Trust or the Retained Interest at the rate or amount and on the terms
provided for in the Series Supplement. The Trustee has agreed, pursuant to the
Trust Agreement, that its right to receive such payments from the Trust will
constitute full and final satisfaction of and payment for all Ordinary Expenses
and that the Trustee will have no claim on payment of Ordinary Expenses from any
other source, including the Depositor. If the Prepaid Ordinary Expenses set
forth in the Series Supplement are zero, the Series Supplement may provide that
the Depositor will pay to the Trustee from time to time a fee for its services
and expenses as trustee as set forth in the Series Supplement payable at the
times set forth therein. The Trustee will agree, pursuant to the Trust
Agreement, that its right to receive such payments from the Depositor will
constitute full and final satisfaction of and payment for all Ordinary Expenses
and that the Trustee will have no claim for payment of Ordinary Expenses from
the Trust. The Trustee has further agreed that, notwithstanding any failure by
the Depositor to make such periodic payments of Ordinary Expenses, the Trustee
will continue to perform its obligations under the Trust Agreement. The
Depositor's obligations to pay Ordinary Expenses under the Trust Agreement will
be extinguished and of no further effect upon he payment of Ordinary Expenses
due and owing on the termination of the Trust pursuant to the terms of the Trust
Agreement.

         Subject to the terms of the Trust Agreement, all Extraordinary
Expenses, to the extent not paid by a third party, are obligations of the Trust,
and when due and payable will be satisfied solely by the Trust. "Extraordinary
Expenses" are any and all costs, expenses or liabilities arising out of the
establishment, existence or administration of the Trust, other than (i) Ordinary
Expenses and (ii) costs and expenses payable by a particular Trust
Certificateholder, the Trustee or the Depositor pursuant to the Trust Agreement.
"Ordinary Expenses" are defined in the Series Supplement and generally will
consist of the Trustee's ordinary expenses and overhead in connection with its
services as Trustee, including (i) the costs and expenses of preparing, sending
and receiving all reports, statements, notices, returns, filings, solicitations
of consent or instructions, or other communications required by the Trust
Agreement, (ii) the costs


                                       40

<PAGE>


and expenses of holding and making ordinary collection or payments on the assets
of the Trust and of determining and making payments of interest or principal,
(iii) the costs and expenses of the Trust's or Trustee's counsel, accountants
and other experts for ordinary or routine consultation or advice in connection
with the establishment, administration and termination of the Trust, and (iv)
any other costs and expenses that are or reasonably should have been expected to
be incurred in the ordinary course of administration of the Trust. If and to the
extent specified in the applicable Series Supplement, in addition to amounts
payable to any Administrative Agent, the Trustee will pay from its compensation
certain expenses incurred in connection with its administration of the Deposited
Assets, including, without limitation, payment of the fees and disbursements of
the Trustee, if applicable, and independent accountants, payment of expenses
incurred in connection with distributions and reports to Trust
Certificateholders, and payment of any other expenses described in the
applicable Prospectus Supplement.

         The Trustee will not take any action, including appearing in,
instituting or conducting any action or suit under the Trust Agreement or in
relation thereto which is not indemnifiable under the Trust Agreement which, in
the Trustee's opinion, would or might cause it to incur costs, expenses or
liabilities that are Extraordinary Expenses unless (i) the Trustee is satisfied
that it will have adequate security or indemnity in respect of such costs,
expenses and liabilities, (ii) the Trustee has been instructed to do so by Trust
Certificate holders representing not less than the Required Percentage-Remedies,
and (iii) the Trust Certificate holders, pursuant to the instructions given
under clause (ii) above, have agreed that such costs, expenses or liabilities
will either be (x) paid by the Trustee from the Trust, in the case of a vote of
100% of the aggregate principal amount of Trust Certificates then outstanding,
or (y) paid by the Trustee (which payment will be made out of its own funds and
not from monies on deposit in the Trust), in which case the Trustee will be
entitled to receive, upon demand, reimbursement from those Trust
Certificateholders who have agreed to bear the entire amount of such costs,
expenses or liabilities on a pro rata basis among such Trust Certificateholders.

Optional Exchange

         The terms and conditions, if any, upon which Trust Certificates of any
Series may be exchanged for a pro rata portion of the Deposited Assets of the
related Trust will be specified in the related Series Supplement; provided that
any such Optional Exchange Right will be exercisable only to the extent that the
Depositor provides upon the Trustee's request an opinion of counsel that (i)
such exchange would not be inconsistent with continued satisfaction of the
applicable requirements under the Investment Company Act of 1940, as amended,
and (ii) such exchange would not affect the characterization of the Trust as a
"grantor trust" under the Code; and provided further, that no Trust Certificate
may be exchanged unless the Trustee has received at least 30 days' but not more
than 45 days' notice prior to an Optional Exchange Date (as defined in the
Supplement), as more particularly described in the Trust Agreement.

         Any tender of a Trust Certificate by the holder thereof for exchange
will be irrevocable. Unless otherwise provided in the applicable Series
Supplement, the Optional Exchange Right may be exercised by the holder of a
Trust Certificate for less than the aggregate principal amount of such Trust
Certificate as long as the aggregate principal amount outstanding after such
exchange is a multiple of the minimum denomination of such Trust Certificate and
all other exchange requirements set forth in the related Series Supplement are
satisfied. Upon such partial exchange, such Trust Certificate will be cancelled
and a new Trust Certificate or Trust Certificates for the remaining principal
amount of the Trust Certificate will be issued (which, in the case of any Trust
Certificate issued in registered form, will be in the name of the holder of such
exchanged Trust Certificate).

Voting Rights with Respect to Underlying Securities

         Within five Business Days after receipt of notice of any meeting of, or
other occasion for the exercise of Voting Rights or the giving of consents by,
owners of any of the Underlying Securities, the Trustee will give notice to the
Trust Certificateholders, setting forth (i) such information as is contained in
such notice 


                                       41

<PAGE>


to owners of Underlying Securities, (ii) a statement that the Trust
Certificateholders will be entitled, subject to any applicable provision of law
and any applicable provisions of such Underlying Securities, to instruct the
Trustee as to the exercise of Voting Rights, if any, pertaining to such
Underlying Securities and (iii) a statement as to the manner in which
instructions may be given to the Trustee to give a discretionary proxy to a
person designated in the notice received by the Trustee. The Trustee will give
such notice to the Trust Certificateholders of record on the relevant record
date.

         Upon the written request of the applicable Trust Certificateholder,
received on or before the date established by the Trustee for such purpose, the
Trustee will endeavor, insofar as practicable and permitted under any applicable
provision of law and any applicable provision of or governing the Underlying
Securities, to vote in accordance with any nondiscretionary instruction set
forth in such written request. The Trustee will not vote except as specifically
authorized and directed in written instructions from the applicable Trust
Certificateholder entitled to give such instructions. Notwithstanding the
foregoing, if the Trustee determines (based upon advice furnished by nationally
recognized independent tax counsel, whether at the request of any Trust
Certificateholder or otherwise) that the exercise of voting rights with respect
to any Underlying Securities could result in a "sale or other disposition" of
such Underlying Securities within the meaning of Section 1001(a) of the Internal
Revenue Code of 1986, as amended (the "Code"), the Trustee will exercise such
voting rights in a manner that would not result in any such sale or other
disposition. The Trustee will have no responsibility to make any such
determination.

         By accepting delivery of a Trust Certificate, whether upon original
issuance or subsequent transfer, exchange or replacement thereof, and without
regard to whether ownership is beneficial or otherwise, the Trust
Certificateholder agrees so long as it is an owner of such Trust Certificate
that it will not grant any consent (i) to any conversion of the timing of
payment of, or the method or rate of accruing, interest on the Underlying
Securities underlying the Trust Certificates held by such Trust
Certificateholder or (ii) to any redemption or prepayment of the Underlying
Securities underlying the Trust Certificates held by such Trust
Certificateholder. The Trustee will not grant any consent solicited from the
owners of the Underlying Securities underlying the Trust Certificates with
respect to the matters set forth under this section, "Description of the Trust
Agreement--Voting Rights with Respect to Underlying Securities," nor will it
accept or take any action in respect of any consent, proxy or instructions
received from any Trust Certificateholder in contravention of the provisions of
such Section.

Limitations on Rights of Trust Certificateholders

         No Trust Certificateholder of a given Series will have the right under
the Trust Agreement to institute any proceeding with respect thereto unless (i)
such Trust Certificateholder previously has given to the Trustee written notice
of a continuing breach, (ii) Trust Certificateholders evidencing not less than
the Required Percentage- Remedies of the aggregate Voting Rights have made
written request upon the Trustee to institute such proceeding in its own name as
Trustee, (iii) such Trust Certificateholder or Trust Certificateholders have
offered the Trustee reasonable indemnity, (iv) the Trustee for 15 days has
failed to institute any such proceeding and (v) no direction inconsistent with
such written request has been given to the Trustee during such 15 day period by
Trust Certificateholders evidencing not less than the Required
Percentage-Remedies of the aggregate Voting Rights. The Trustee, however, is
under no obligation to exercise any of the trusts or powers vested in it by the
Trust Agreement, to make any investigation into the facts of matters arising
under the Trust Agreement or stated in any document believed by it to be
genuine, unless requested in writing to do so by Trust Certificateholders of the
Required Percentage-Direction of Trustee (as defined in the Trust Agreement) or
to institute, conduct or defend any litigation thereunder or in relation thereto
at the request, order or direction of any of the holders of Trust Certificates
covered by the Trust Agreement, unless such Trust Certificateholders have
offered to the Trustee reasonable security or indemnity against the costs,
expenses and liabilities which may be incurred therein or thereby.

                                       42

<PAGE>

Modification and Waiver

         Unless otherwise specified in the applicable Prospectus Supplement, the
Trust Agreement may be amended from time to time by the Depositor and the
Trustee without notice to or the consent of any of the Trust Certificateholders
for any of the following purposes: (i) to cure any ambiguity; (ii) to correct or
supplement any provision therein which may be inconsistent with any other
provision therein or in the Prospectus Supplement; (iii) to appoint a change in
Trustee for a Series of Trust Certificates subsequent to the Closing Date (as
defined in the applicable Supplement) for such Series; (iv) to provide for
administration of separate Trusts by more than one trustee; (v) to provide for a
successor Trustee with respect to Trust Certificates of one or more Series; (vi)
to provide for the issuance of a new Series of Trust Certificates pursuant to a
Supplement; (vii) to add or supplement any Credit Support for the benefit of any
Trust Certificateholders (provided that if any such addition affects any series
or Class of Trust Certificateholders differently than any other Series or Class
of Trust Certificateholders, then such addition will not, as evidenced by an
opinion of counsel, have a material adverse effect on the interests of any
affected Series or Class of Trust Certificateholders; (viii) to add to the
covenants, restrictions or obligations of the Depositor, the Administrative
Agent, if any, or the Trustee for the benefit of the Trust Certificateholders;
(ix) to comply with any requirements imposed by the Code; or (x) to add, change
or eliminate any other provisions with respect to matters or questions arising
under this Trust Agreement; provided, however, that in the case of any amendment
the Rating Agency Condition shall be satisfied with respect to such amendment
and that no such amendment shall cause any Trust created hereunder to fail to
qualify as a fixed investment trust (or "grantor trust") under the Code.

         Without limiting the generality of the foregoing, unless otherwise
specified in the applicable Prospectus Supplement, the Trust Agreement may also
be modified or amended from time to time by the Depositor and the Trustee, with
the consent of the holders of Trust Certificates evidencing the Required
Percentage-Amendment of the aggregate Voting Rights of those Trust Certificates
that are materially adversely affected by such modification or amendment for the
purpose of adding any provision to or changing in any manner or eliminating any
provision of the Trust Agreement or of modifying in any manner the rights of
such Trust Certificateholders; provided, however, that if such modification or
amendment would materially adversely affect the rating of any Series or Class by
each Rating Agency, the Required Percentage specified in the related Series
Supplement shall include an additional specified percentage of the Trust
Certificates of such Series or Class, and provided further, that no such
amendment will (i) reduce in any manner the amount of, or delay the timing of,
payments received on Deposited Assets which are required to be distributed on
any Trust Certificate without the consent of the holders of such Trust
Certificates or (ii) reduce the percentage of aggregate Voting Rights required
to take any action specified in the Trust Agreement, without the consent of the
holders of all Trust Certificates of such Series or Class then Outstanding.

         Unless otherwise specified in the applicable Prospectus Supplement,
holders of Trust Certificates evidencing not less than the Required Percentage
to waive the Voting Rights of a given Series may, on behalf of all Trust
Certificateholders of that Series, (i) waive, insofar as that Series is
concerned, compliance by the Depositor or the Trustee with certain restrictive
provisions, if any, of the Trust Agreement before the time for such compliance
and (ii) waive any past default under the Trust Agreement with respect to Trust
Certificates of that Series, except a default in the failure to distribute
amounts received as principal of (and premium, if any) or any interest on any
such Trust Certificate and except a default in respect of a covenant or
provision the modification or amendment of which would require the consent of
the holder of each outstanding Trust Certificate affected thereby.

Reports to Trust Certificateholders; Notices

         Reports to Trust Certificateholders. With each distribution to Trust
Certificateholders of a Series, the Trustee will forward or cause to be
forwarded to each such Trust Certificateholder, to the Depositor and to such
other parties as may be specified in the Trust Agreement, a statement setting
forth:

                                       43

<PAGE>

                  (i) the amounts received by the Trustee as of the last such
         statement in respect of principal, interest and premium on the
         Underlying Securities and any amounts received by the Trustee with
         respect to any derivatives transaction entered into by the Trust
         pursuant to the terms of the Trust Agreement;

                  (ii) any amounts payable by the Trust as of such date pursuant
         to any derivatives transaction entered into by the Trust pursuant to
         the terms of the Trust Agreement;

                  (iii) the amount of compensation received by the
         Administrative Agent, if any, and the Trustee for the period relating
         to such Distribution Date, and such other customary information as the
         Administrative Agent, if any, or otherwise the Trustee deems necessary
         or desirable (or that such Certificateholder reasonably requests in
         writing) to enable Trust Certificateholders to prepare their tax
         returns;

                  (iv) the amount of the distribution on such Distribution Date
         to Trust Certificateholders of each Class of such Series allocable to
         principal of and premium, if any, and interest on the Trust
         Certificates of each such Class, and the amount of aggregate unpaid
         interest accrued as of such Distribution Date;

                  (v) in the case of Trust Certificates bearing interest on a
         floating rate basis, the respective floating rate applicable to such
         Trust Certificates on such Distribution Date, as calculated in
         accordance with the method specified in such Trust Certificates and the
         related Series Supplement;

                  (vi) if the Series Supplement provides for Advances (as
         defined in the Trust Agreement), the aggregate amount of Advances, if
         any, included in such distribution, and the aggregate amount of
         unreimbursed Advances, if any, at the close of business on such
         Distribution Date;

                  (vii) the aggregate stated principal amount and, if
         applicable, Notional Amount of the Underlying Securities related to
         such Series, the current interest rate or rates thereon at the close of
         business on such Distribution Date and, if such rating has changed
         since the last Distribution Date, the current rating assigned thereon
         by the applicable Rating Agency;

                  (viii) the aggregate principal amount (or Notional Amount, if
         applicable) of each Class of such Series at the close of business on
         such Distribution Date, separately identifying any reduction in such
         aggregate principal amount (or Notional Amount) due to the allocation
         of certain Realized Losses on such Distribution Date or otherwise, as
         provided in the Trust Agreement;

                  (ix) as to any Series (or Class within such Series) for which
         Credit Support has been obtained, the amount or notional amount of
         coverage of each element of Credit Support (and rating, if any,
         thereof) included therein as of the close of business on such
         Distribution Date; and

                  (x) any other information appropriate for a Series, as
         specified in the applicable Prospectus Supplement.

         Within a reasonable period of time after the end of each calendar year,
the Trustee will furnish to each person who at any time during the calendar year
was a Trust Certificateholder a statement containing the information set forth
in subclause (iii) above, aggregated for such calendar year during which such
person was a Trust Certificateholder. Such obligation of the Trustee will be
deemed to have been satisfied to the extent that substantially comparable
information is provided by the Trustee pursuant to any requirements of the Code
as are from time to time in effect.

         Notices. Any notice required to be given to a holder of a Registered
Trust Certificate will be mailed to the last address of such holder set forth in
the applicable Trust Certificate Register. Any notice so mailed within the time
period prescribed in the Trust Agreement or Series Supplement shall be
conclusively presumed to have been duly given when mailed, whether or not the
Trust Certificateholder receives such notice.

                                       44
<PAGE>

Evidence as to Compliance

         The Trust Agreement will provide that commencing on a certain date and
on or before a specified date in each year thereafter, a firm of independent
public accountants will furnish a statement to the Trustee to the effect that
such firm has examined certain documents and records relating to the
administration of the Deposited Assets during the related 12-month period (or,
in the case of the first such report, the period ending on or before the date
specified in the Prospectus Supplement, which date shall not be more than one
year after the related Original Issue Date) and that, on the basis of certain
agreed upon procedures considered appropriate under the circumstances, such firm
is of the opinion that such administration was conducted in compliance with the
terms of the Trust Agreement, except for such exceptions as such firm shall
believe to be immaterial and such other exceptions and qualifications as shall
be set forth in such report.

         The Trust Agreement will also provide for delivery to the Depositor,
the Administrative Agent, if any, and the Trustee on behalf of the Trust
Certificateholders, on or before a specified date in each year, of an annual
statement signed by two officers of the Trustee to the effect that the Trustee
has fulfilled its obligations under the Trust Agreement throughout the preceding
year with respect to any Series of Trust Certificates.

         Copies of the annual accountants' statement, if any, and the statement
of officers of the Trustee may be obtained by Trust Certificateholders without
charge upon written request to either the Administrative Agent or the Trustee,
as applicable, at the address set forth in the applicable Prospectus Supplement.

Replacement Trust Certificates

         If a mutilated Trust Certificate is surrendered at the corporate trust
office or agency of the Trustee in the City and State of New York or the
Depositor and the Trustee receive satisfactory evidence that such Trust
Certificate has been lost, destroyed or stolen it may be replaced upon payment
by the holder of such expenses as may be incurred by the Trustee in connection
therewith and the furnishing of such security and indemnity as the Trustee and
the Depositor may require to hold each of them and any Paying Agent harmless;
provided that neither the Depositor nor the Trustee has received notice that
such Trust Certificate was acquired by a bona fide purchaser.

Termination

         The obligations created by the Trust Agreement for each Series of Trust
Certificates will terminate upon the payment to Trust Certificateholders of that
Series of all amounts held in the related Trust Certificate Account and required
to be paid to them pursuant to the Trust Agreement following final payment or
other liquidation of any remaining Deposited Assets or Credit Support subject
thereto or the disposition of all property acquired upon foreclosure or
liquidation of any such Deposited Assets or Credit Support. In no event,
however, will any Trust created by the Trust Agreement continue beyond the
respective date specified in the applicable Prospectus Supplement, nor will such
Trust continue to exist if its existence would result in a violation of the
common-law Rule Against Perpetuities. Written notice of termination of the
obligations with respect to the related Series of Trust Certificates under the
Trust Agreement will be provided as set forth above under "--Reports to Trust
Certificateholders; Notices", and the final distribution will be made only upon
surrender and cancellation of the Trust Certificates at an office or agency
appointed by the Trustee which will be specified in the notice of termination.

         Any such purchase of Deposited Assets or Credit Support and property
acquired in respect of Deposited Assets or Credit Support evidenced by a Series
of Trust Certificates shall be made at a price approximately equal to the
aggregate fair market value of all the assets in the Trust (as determined by the
Trustee, the Administrative Agent, if any, and, if different than both such
persons, the person entitled to effect such termination), in each case taking
into account accrued interest at the applicable interest rate to the first day
of the month following such purchase or, to the extent specified in the
applicable Prospectus 



                                       45

<PAGE>



Supplement, a specified price as determined therein. The exercise of such right
will effect early retirement of the Trust Certificates of that Series, but the
right of the person entitled to effect such termination is subject to the
aggregate principal balance of the outstanding Deposited Assets or Credit
Support for such Series at the time of purchase being less than the percentage
of the aggregate principal balance of the Deposited Assets or the Credit Support
at the Cut-off Date (as defined in the Trust Agreement) for the Series specified
in the applicable Prospectus Supplement.

Duties of the Trustee

         The Trustee makes no representations as to the validity or sufficiency
of the Trust Agreement, the recitals contained therein, the Trust Certificates
of any Series or any Deposited Asset or related document and is not accountable
for the use or application by the Depositor of any of the Trust Certificates or
the Deposited Assets, or the proceeds thereof. The Trustee is required to
perform only those duties specifically required under the Trust Agreement with
respect to such Series. However, upon receipt of the various certificates,
reports or other instruments required to be furnished to it, the Trustee is
required to examine such documents and to determine whether they conform to the
applicable requirements of the Trust Agreement.

The Trustee

         The Trustee for any given Series of Trust Certificates under the Trust
Agreement will be named in the applicable Prospectus Supplement. The commercial
bank, national banking association or trust company serving as Trustee will be
unaffiliated with, but may have banking relationships with or provide financial
services to, the Depositor, any Administrative Agent and their affiliates.



                                       46

<PAGE>

                                 CURRENCY RISKS

         An investment in a Trust Certificate having a Specified Currency other
than U.S. dollars entails significant risks that are not associated with a
similar investment in a U.S. dollar-denominated security. Such risks include,
without limitation, the possibility of significant changes in rates of exchange
between the U.S. dollar and such Specified Currency and the possibility of the
imposition or modification of foreign exchange controls with respect to such
Specified Currency. Such risks generally depend on factors over which the
Depositor has no control, such as economic and political events and the supply
of and demand for the relevant currencies. In recent years, rates of exchange
between the U.S. dollar and certain currencies have been highly volatile, and
such volatility may be expected in the future. Past fluctuations in any
particular exchange rate do not necessarily indicate, however, fluctuations in
the rate that may occur during the term of any Trust Certificate. Depreciation
of the Specified Currency for a Trust Certificate against the U.S. dollar would
decrease the effective yield of such Trust Certificate below its Trust
Certificate Rate and, in certain circumstances, could result in a loss to the
investor on a U.S. dollar basis.

         Governments have from time to time imposed, and may in the future
impose, exchange controls that could affect exchange rates and the availability
of a Specified Currency for making distributions in respect of Trust
Certificates denominated in such currency. At present, the Depositor has
identified the following currencies in which distributions of principal, premium
and interest on Trust Certificates may be made: Australian dollars, Canadian
dollars, Danish kroner, Italian lire, Japanese yen, New Zealand dollars, U.S.
dollars and ECU. However, Trust Certificates distributable in another Specified
Currency may be issued at any time, based upon investor demand for Trust
Certificates denominated in such currencies. There can be no assurance that
exchange controls will not restrict or prohibit distributions of principal,
premium or interest in any Specified Currency. Even if there are no actual
exchange controls, it is possible that, on a Distribution Date with respect to
any particular Trust Certificate, the currency in which amounts then due to be
distributed in respect of such Trust Certificate would not be available.

         PROSPECTIVE PURCHASERS SHOULD CONSULT THEIR OWN FINANCIAL
AND LEGAL
ADVISORS AS TO THE RISKS ENTAILED BY AN INVESTMENT IN TRUST
CERTIFICATES
DENOMINATED IN A CURRENCY OTHER THAN U.S. DOLLARS. SUCH TRUST
CERTIFICATES ARE
NOT AN APPROPRIATE INVESTMENT FOR PERSONS WHO ARE
UNSOPHISTICATED WITH RESPECT
TO FOREIGN CURRENCY TRANSACTIONS.

         Any Prospectus Supplement relating to Trust Certificates having a
Specified Currency other than U.S. dollars will contain historical exchange
rates for such currency against the U.S. dollar, a description of such currency,
any exchange controls affecting such currency and any other required information
concerning such currency. Such Prospectus Supplement will also discuss risk
factors relating to any such Specified Currency.

                         FEDERAL INCOME TAX CONSEQUENCES

         This summary is based on the Internal Revenue Code of 1986, as amended
to the date hereof (the "Code"), revenue rulings, judicial decisions and
existing and proposed Treasury regulations, including final regulations
concerning the tax treatment of debt instruments issued with original issue
discount (the "OID Regulations"), changes to any of which subsequent to the date
of the Prospectus may affect the tax consequences described herein.

         This summary discusses only Trust Certificates held by Trust
Certificateholders as capital assets within the meaning of Section 1221 of the
Code. It does not discuss all of the tax consequences that may be relevant to a
Trust Certificateholder in light of its particular circumstances or to Trust
Certificateholders subject to special rules, such as certain financial
institutions, insurance companies, dealers or Trust Certificateholders holding
the Trust Certificates as part of a hedging transaction or straddle. Further,
the tax consequences arising from the ownership of any Series of Trust
Certificates with special characteristics will be set forth in the applicable
Prospectus Supplement and a legal opinion of tax counsel will be filed with the
Commission in connection with each such Series of Trust Certificates. In such
opinion, tax counsel 

                                       47

<PAGE>


will opine as to the tax disclosure regarding the Trust Certificates set forth
in this Prospectus and the applicable Prospectus Supplement.

          In all cases, prospective investors are advised to consult their own
tax advisors regarding the federal tax consequences to them of holding, owning
and disposing of Trust Certificates, including the advisability of making any of
the elections described below, as well as any tax consequences arising under the
law of any state or other taxing jurisdiction.

         For purposes of this discussion "U.S. Person" means an individual who,
for federal income tax purposes, is a citizen or resident of the United States
or a corporation, partnership or other entity created or organized in or under
the laws of the United States, any state thereof, or an estate that is subject
to U.S. federal income tax regardless of the source of its income, or a trust if
a court within the United States is able to exercise primary supervision of the
administration of the trust and one or more U.S. persons have the authority to
control all substantial decisions of the trust. "U.S. Owner" means a Trust
Certificateholder that is a U.S. Person and "Non-U.S. Owner" means a Trust
Certificateholder that is not a U.S. Person.

Classification of Investment Arrangement

         The arrangement pursuant to which the Trust Certificates will be
created and sold and the Underlying Securities will be administered will be
treated as a grantor trust under subpart E, part I of subchapter J of the Code.
Each Trust Certificateholder will be treated as the owner of a pro rata
undivided interest in the ordinary income and corpus of the Underlying
Securities in the grantor trust.

U.S. Owners

         In General

         Each Trust Certificateholder will be required to report on its federal
income tax return its pro rata share of the entire income from the Underlying
Securities, including gross interest income at the interest rate on the
Underlying Securities, in accordance with its method of accounting.

         Original Issue Discount

         The Underlying Securities may have originally been sold at a discount
below their principal amount. As provided in the Code and the OID Regulations,
the excess of the "stated redemption price" (as defined below) of each such
Underlying Security over its "issue price" (defined as the initial offering
price to the public, excluding bond houses and brokers, at which a substantial
amount of such Underlying Securities has been sold) will be original issue
discount if such excess equals or exceeds a de minimis amount (i.e., one-quarter
of one percent of such Underlying Security's stated redemption price multiplied
by the number of complete years to its maturity). An Underlying Security having
more than a de minimis amount of original issue discount is referred to herein
as an "OID Underlying Security." A U.S. Owner of an Underlying Security with a
de minimis amount of original issue discount will include any de minimis
original issue discount in income, as capital gain, on a pro rata basis as
principal payments are made on the Underlying Security. The "stated redemption
price" of an Underlying Security is equal to the sum of all payments on the
Underlying Security other than interest based on a fixed rate (or a variable
rate, unless an applicable Prospectus Supplement otherwise states) and payable
unconditionally at least annually.

         U.S. Owners are required to include original issue discount in income
as it accrues, which may be before the receipt of the cash attributable to such
income, based on a compounding of interest at a constant rate (using the yield
to maturity of the Underlying Security as originally issued). Under these rules,
U.S. Owners generally must include in income increasingly greater amounts of
original issue discount in successive accrual periods, unless payments that are
part of the state redemption price at maturity of an Underlying Security are
made before its final maturity. The OID Regulations permit U.S. Owners to use
accrual periods of any length up to one year (including daily accrual periods)
to compute accruals of original issue discount, provided each scheduled payment
of principal or interest occurs either on the first or the last day of an
accrual period.


                                       48

<PAGE>

         Acquisition Premium and Market Discount

         In the event that a U.S. Owner purchases an OID Underlying Security at
an acquisition premium (i.e., at a price in excess of its "adjusted issue price"
but less than its stated redemption price), the amount includible in income in
each taxable year as original issue discount is reduced by that portion of the
excess properly allocable to such year. The adjusted issue price is defined as
the sum of the issue price of the Underlying Security and the aggregate amount
of previously accrued original issue discount, less any prior payments of
amounts included in its stated redemption price. Unless a U.S. Owner makes the
accrual method election described below, acquisition premium is allocated on a
pro rata basis to each accrual of original issue discount, so that the U.S.
Owner is allowed to reduce each accrual of original issue discount by a constant
fraction.

         A U.S. Owner that purchases at a "market discount" (i.e., at a price
less than the stated redemption price or, in the case of an OID Underlying
Security, the adjusted issue price) will be required (unless such difference is
less than a de minimis amount) to treat any principal payments on, or any gain
realized upon the disposition or retirement of, the Underlying Security as
interest income to the extent of the market discount that accrued while such
U.S. Owner held such Underlying Security, unless the U.S. Owner elects to
include such market discount in income on a current basis. Market discount is
considered to be de minimis if it is less than one-quarter of one percent of
such Underlying Security's stated redemption price multiplied by the number of
complete years to maturity after the U.S. Owner acquired the Trust Certificate.
If an Underlying Security with more than a de minimis amount of market discount
is disposed of in a nontaxable transaction (other than a nonrecognition
transaction described in Section 1276(d) of the Code), accrued market discount
will be includible as ordinary income to the U.S. Owner as if such U.S. Owner
had sold the Trust Certificate at its then fair market value. A U.S. Owner that
acquired at a market discount and that does not elect to include market discount
in income on a current basis also may be required to defer the deduction for a
portion of the interest expense on any indebtedness incurred or continued to
purchase or carry the Trust Certificate until the deferred income is realized.

         Premium

         Except as noted below, a U.S. Owner that purchases for an amount in
excess of the principal amount, or in the case of an OID Underlying Security,
the remaining stated redemption price, will be treated as having premium with
respect to the Underlying Security in the amount of such excess. A U.S. Owner
that purchases an OID Underlying Security at a premium is not required to
include in income any original issue discount with respect to such Underlying
Security. If such a U.S. Owner makes an election under Section 171(c)(2) of the
Code to treat such premium as "amortizable bond premium," the amount of interest
that must be included in such U.S. Owner's income for such accrual period (where
such Underlying Security is not optionally redeemable prior to its maturity
date) will be reduced by the portion of the premium allocable to such period
based on the Underlying Security's yield to maturity. If such Underlying
Security may be called prior to maturity after the U.S. Owner has acquired it,
the U.S. Owner generally may not assume that the call will be exercised and must
amortize premium to the maturity date. If the Underlying Security is in fact
called, any unamortized premium may be deducted in the year of the call. If a
U.S. Owner makes the election under Section 171(c)(2), the election also shall
apply to all bonds the interest on which is not excludible from gross income
("Fully Taxable Bonds") held by the U.S. Owner at the beginning of the first
taxable year to which the election applies and to all such Fully Taxable Bonds
thereafter acquired by it, and is irrevocable without the consent of the IRS. If
such an election is not made, such a U.S. Owner must include the full amount of
each interest payment in income in accordance with its regular method of
accounting and will receive a tax benefit from the premium only in computing its
gain or loss upon the sale or other disposition or retirement of the Underlying
Security.

         Accrual Method Election

         Under the OID Regulations, a U.S. Owner is permitted to elect to
include in gross income its entire return on an Underlying Security (i.e., the
excess of all remaining payments to be received on the 


                                       49

<PAGE>

Underlying Security over the amount paid for the Trust Certificate by such U.S.
Owner) based on the compounding of interest at a constant rate. Such an election
for an Underlying Security with amortizable bond premium (or market discount)
will result in a deemed election for all of the U.S. Owner's debt instruments
with amortizable bond premium (or market discount) and may be revoked only with
permission of the IRS.

         Disposition or Retirement of Trust Certificates

         Upon the sale, exchange or other disposition of a Trust Certificate, or
upon the retirement of a Trust Certificate, a U.S. Owner will recognize gain or
loss equal to the difference, if any, between the amount realized upon the
disposition or retirement and the U.S. Owner's tax basis in the Trust
Certificate. A U.S. Owner's tax basis for determining gain or loss on the
disposition or retirement of a Trust Certificate will be the cost of such Trust
Certificate to such U.S. Owner, increased by the amount of original issue
discount and any market discount includible in such U.S. Owner's gross income
with respect to the Underlying Security, and decreased by the amount of any
payments under the Underlying Security that are part of its stated redemption
price and by the portion of any premium applied to reduce interest payments as
described above.

         Gain or loss upon the disposition or retirement of a Trust Certificate
will be capital gain or loss, except to the extent the gain represents accrued
stated interest, original issue or market discount on the Trust Certificate not
previously included in gross income, to which extent such gain or loss would be
treated as ordinary income. Any capital gain or loss will be long-term capital
gain or loss if at the time of disposition or retirement the Trust Certificate
has been held for more than one year.

Non-U.S. Owners

         Interest

         Interest (including original issue discount) on an Underlying Security
of a Non-U.S. Owner will be subject to a 30 percent federal income and
withholding tax, unless an exemption is established.

         Disposition or Retirement of Trust Certificates

         A Non-U.S. Owner that does not have certain present or former
connections with the United States (e.g., holding such Non-U.S. Owner's Trust
Certificate in connection with the conduct of a trade or business within the
United States or being present in the United States for 183 days or more during
a taxable year) generally will not be subject to federal income tax, and no
withholding of such tax will be required, with respect to any gain realized upon
the disposition or retirement of a Trust Certificate.

Information Reporting and Backup Withholding

         Payments made on the Underlying Securities and proceeds from the sale
of the Trust Certificates will not be subject to a "backup" withholding tax of
31 percent unless, in general, the Trust Certificateholder fails to comply with
certain reporting procedures and is not an exempt recipient under applicable
provisions of the Code.

         THE FEDERAL TAX DISCUSSION SET FORTH ABOVE IS INCLUDED FOR GENERAL
INFORMATION ONLY AND MAY NOT BE APPLICABLE DEPENDING UPON A TRUST
CERTIFICATEHOLDER'S PARTICULAR SITUATION. TRUST CERTIFICATEHOLDERS SHOULD
CONSULT THEIR OWN TAX ADVISORS WITH RESPECT TO THE TAX CONSEQUENCES TO THEM OF
THE OWNERSHIP AND DISPOSITION OF THE TRUST CERTIFICATES, INCLUDING THE TAX
CONSEQUENCES UNDER THE TAX LAWS OF THE UNITED STATES, STATES, LOCALITIES,
COUNTRIES OTHER THAN THE UNITED STATES AND ANY OTHER TAXING JURISDICTIONS AND
THE POSSIBLE EFFECTS OF CHANGES IN SUCH TAX LAWS.

                                       50

<PAGE>

                              ERISA CONSIDERATIONS

         The Employee Retirement Income Security Act of 1974, as amended
("ERISA"), and the Code impose certain requirements on (a) an employee benefit
plan (as defined in Section 3(3) of ERISA), (b) a plan described in Section
4975(e)(i) of the Code or (c) any entity whose underlying assets include Plan
Assets (as defined below) by reason of a plan's investment in the entity (each,
a "Plan").

         In accordance with ERISA's general fiduciary standards, before
investing in a Trust Certificate, a Plan fiduciary should determine whether such
an investment is permitted under the governing Plan instruments and appropriate
for the Plan in view of the Plan's overall investment policy and the composition
and diversification of its portfolio. Other provisions of ERISA and the Code
prohibit certain transactions involving the assets of a Plan and persons who
have certain specified relationships to the Plan ("Parties in Interest" within
the meaning of ERISA or "Disqualified Persons" within the meaning of the Code).
Thus, a Plan fiduciary considering an investment in Trust Certificates should
also consider whether such an investment might constitute or give rise to a
prohibited transaction under ERISA or the Code.

         An investment in Trust Certificates by a Plan might result in the
assets of the Trust being deemed to constitute Plan Assets, which in turn might
mean that certain aspects of such investment, including the operation of the
Trust, might be prohibited transactions under ERISA and the Code. Neither ERISA
nor the Code defines the term "Plan Assets". Under Section 2510.3-101 of the
United States Department of Labor regulations (the "Regulation"), "Plan Assets"
may include an interest in the underlying assets of an entity (such as a trust)
for certain purposes, including the prohibited transaction provisions of ERISA
and the Code, if the Plan acquires an "equity interest" in such entity. Thus, if
a Plan acquired a Trust Certificate, for certain purposes under ERISA and the
Code (including the prohibited transaction provisions) the Plan would be
considered to own its share of the underlying assets of the Trust unless (1)
such Trust Certificate is a "publicly-offered security" or (2) equity
participation by "benefit plan investors" is not "significant".

         Under the Regulation, a publicly offered security is a security that is
(1) freely transferable, (2) part of a class of securities that is owned by 100
or more investors independent of the issuer and of one another at the conclusion
of the initial offering and (3) either is (A) part of a class of securities
registered under Section 12(b) or 12(g) of the Exchange Act or (B) sold to the
Plan as part of an offering of securities to the public pursuant to an effective
registration statement under the Securities Act and the class of securities of
which such security is a part is registered under the Exchange Act within 120
days (or such later time as may be allowed by the Commission) after the end of
the fiscal year of the issuer during which the offering of such securities to
the public occurred.

         Participation by benefit plan investors in the Trust Certificates would
not be significant if immediately after the most recent acquisition of a Trust
Certificate, whether or not from the Depositor or Merrill Lynch & Co., less than
25% of (1) the value of such Class of Trust Certificates and (2) the value of
any other Class of Trust Certificates that is not a publicly-offered security
under the Regulation, were held by benefit plan investors, which are defined as
Plans and employee benefit plans not subject to ERISA (for example, governmental
plans).

         It is anticipated that certain offerings of Trust Certificates will be
structured so that assets of the Trust will not be deemed to constitute Plan
Assets. In such cases, the relevant Prospectus Supplement will indicate either
that the Trust Certificates will be considered publicly offered securities under
the Regulation or that participation by benefit plan investors will not be
significant for purposes of the Regulation.

         In other instances, however, the offering of Trust Certificates may not
be so structured. Thus, the assets of the Trust may be deemed to be Plan Assets
and transactions involving the Depositor, an underwriter, the Trustee, any
trustee with respect to Underlying Securities, any obligors with respect to
Underlying Securities or affiliates of such obligors might constitute prohibited
transactions with respect to a Plan holding a Trust Certificate unless (i) one
or more prohibited transaction exemptions ("PTEs") applies or (ii) in the case
of an issuer of Underlying Securities, it is not a Disqualified Person or party
in 

                                       51

<PAGE>


interest with respect to such Plan. Plans maintained or contributed to by the
Depositor, an underwriter, the Trustee, a trustee with respect to Underlying
Securities, any issuer of underlying securities, or any of their affiliates,
should not acquire or hold any Trust Certificate.

               If the Trust is deemed to hold Plan Assets, the Underlying
Securities would appear to be an indirect loan between the issuer of the
Underlying Securities and any Plan owning Trust Certificates; however, such
loan, by itself, would not constitute prohibited transaction unless such issuer
is a party in interest or Disqualified Person with respect to such Plan.

               If the underwriter with respect to an offering of Trust
Certificates is a broker-dealer registered under the Exchange Act, and
customarily purchases and sells securities for its own account in the ordinary
course of its business as a broker-dealer, sales of Trust Certificates by such
underwriter to Plans may be exempt under PTE 75-1 if the following conditions
are satisfied: (i) the underwriter is not a fiduciary with respect to the Plan
and is party in interest or Disqualified Person solely by reason of Section
3(14)(B) of ERISA or Section 4975(e)(2)(B) of the Code or a relationship to a
person described in such Sections, (ii) the transaction is at least as favorable
to the Plan as an arms-length transaction with an unrelated party and is not a
prohibited transaction within the meaning of Section 503(b) of the Code, and
(iii) the Plan maintains for at least six years such records as are necessary to
determine whether the conditions)s of PTE 75-1 have been met.

               The custodial and other services tendered by the Trustee and any
trustee with respect to Underlying Securities might be exempt pursuant to
Section 408(b)(2) of ERISA and Section 4975(d)(2) of the Code, which exempt
services necessary for the establishment or operation of a Plan under a
reasonable contract or arrangement and for which no more than reasonable
compensation is paid. An arrangement would not be treated as reasonable unless
it can be terminated upon reasonably short notice under the circumstances
without penalty. The statutory exemption for services noted above does not
provide exemptive relief from prohibited transactions described in Section
406(b) of ERISA or Section 4975(c)(1)(E) or (F) of the Code.

               Other prohibited transaction exemptions could apply to the
acquisition and holding of Trust Certificates by Plans, and the operation of the
Trust, including, but not limited to: PTE 84-14 (an exemption for certain
transaction determined by An independent qualified professional asset manager),
PTE 91-38 (an exemption for certain transactions involving bank collective
investment funds), PTE 90-1 (an exemption for certain transactions involving
insurance company pooled separate accounts) or PTE 95-60 (an exemption for
certain transactions involving insurance company pooled general accounts).

               The Prospectus Supplement relating to any offering of Trust
Certificates that will result in the Trust Assets being deemed to constitute
Plan Assets will provide that, by acquiring and holding a Trust Certificate, a
Plan shall be deemed to have represented and warranted to the Depositor,
Trustee, and underwriter that such acquisition and holding of a Trust
Certificate does not involve a non-exempt prohibited transaction with respect to
such Plan, including with respect to the activities of the Trust.


         ANY PLAN OR INSURANCE COMPANY INVESTING ASSETS OF ITS GENERAL ACCOUNT
PROPOSING TO ACQUIRE TRUST CERTIFICATES SHOULD CONSULT WITH ITS
COUNSEL.

                              PLAN OF DISTRIBUTION

         Trust Certificates may be offered in any of three ways: (i) through
underwriters or dealers; (ii) directly to one or more purchasers; or (iii)
through agents. The applicable Prospectus Supplement will set forth the material
terms of the offering of any Series of Trust Certificates, which may include the
names of any underwriters, or initial purchasers, the purchase price of such
Trust Certificates and the proceeds to the Depositor from such sale, any
underwriting discounts and other items constituting underwriters' compensation,
any initial public offering price, any discounts or concessions allowed or
reallowed or paid to dealers, any securities exchanges on which such Trust
Certificates may be listed, and the place and time of delivery of the Trust
Certificates to be offered thereby.


                                       52

<PAGE>


         If underwriters are used in the sale, Trust Certificates will be
acquired by the underwriters at a fixed price for their own account and may be
resold from time to time in one or more transactions, including negotiated
transactions, at a fixed public offering price or at varying prices determined
at the time of sale. Such Trust Certificates may be offered to the public either
through underwriting syndicates represented by managing underwriters or by
underwriters without a syndicate. Such managing underwriters or underwriters in
the United States will include Merrill Lynch & Co. The obligations of such
underwriters to purchase such Trust Certificates will be subject to certain
conditions precedent and the underwriters will be obligated to purchase all such
Trust Certificates if any of such Trust Certificates are purchased. Any initial
public offering price and any discounts or concessions allowed or reallowed or
paid to dealers may be changed from time to time.

         Trust Certificates may also be sold through agents designated by the
Depositor from time to time. Any agent involved in the offer or sale of Trust
Certificates will be named, and any commissions payable by the Depositor to such
agent will be set forth, in the applicable Prospectus Supplement. Unless
otherwise indicated in the applicable Prospectus Supplement, any such agent will
act on a best-efforts basis for the period of its appointment.

         If so indicated in the applicable Prospectus Supplement, the Depositor
will authorize agents, underwriters or dealers to solicit offers by certain
specified institutions to purchase Trust Certificates at the public offering
price described in such Prospectus Supplement pursuant to delayed delivery
contracts providing for payment and delivery on a future date specified in such
Prospectus Supplement. Such contracts will be subject only to those conditions
set forth in the applicable Prospectus Supplement and such Prospectus Supplement
will set forth the commissions payable for solicitation of such contracts. Any
underwriters, dealers or agents participating in the distribution of Trust
Certificates may be deemed to be underwriters and any discounts or commissions
received by them on the sale or resale of Trust Certificates may be deemed to be
underwriting discounts and commissions under the Securities Act. Agents and
underwriters may be entitled under agreements entered into with the Depositor to
indemnification by the Depositor against certain civil liabilities, including
liabilities under the Securities Act, or to contribution with respect to
payments that the agents or underwriters or their affiliates may be required to
make in respect thereof. Agents and underwriters and their affiliates may be
customers of, engage in transactions with, or perform services for, the
Depositor or its affiliates in the ordinary course of business.

         Only Trust Certificates rated in one of the investment grade rating
categories by a Rating Agency will be offered hereby. Affiliates of the
underwriters may act as agents or underwriters in connection with the sale of
the Trust Certificates. Any affiliate of the underwriters so acting will be
named, and its affiliation with the underwriters described, in the applicable
Prospectus Supplement. The underwriters or their affiliates may act as
principals or agents in connection with market-making transactions relating to
the Trust Certificates. The original Prospectus Supplement related to the Trust
Certificates for which a market is being made will be delivered with respect to
the Trust Certificates for use by such underwriters or affiliates in connection
with offers and sales related to market-making transactions in the Trust
Certificates.

         The Depositor is an affiliate of Merrill Lynch & Co.

                                  LEGAL MATTERS

         The validity of the Trust Certificates will be passed upon for the
Depositor and the underwriters by Shearman & Sterling, New York, New York or
other counsel identified in the applicable Prospectus Supplement.




                                       53

<PAGE>

                             INDEX OF DEFINED TERMS

                                                                           Page
                                                                           ----

Acquisition Event...........................................................S-5
Acquisition Related Rating Change...........................................S-1
Adjusted Issue Price.........................................................49
Administration Agreements....................................................38
Administrative Agent..........................................................1
Administrative Agent Termination Event.......................................39
Allocation Ratio........................................................S-5, 24
Attributable Debt..........................................................S-23
Available Funds............................................................S-14
Base Rate....................................................................18
Business Day.................................................................17
Calculation Agent............................................................19
Calculation Date.............................................................20
Call Price...................................................................25
Call Right...................................................................24
Callable Series..............................................................24
Capital Improvements.......................................................S-23
CD Rate......................................................................19
CD Rate Trust Certificate....................................................17
Cede.................................................................... S-2, 1
Class.........................................................................1
Class A Allocation..........................................................S-5
Class B Allocation..........................................................S-5
Clearing Agency........................................................S-13, 25
clearing corporation.........................................................25
Closing Date................................................................S-1
Code.................................................................... S-6, 5
Collection Period..........................................................S-13
Commercial Paper Rate........................................................20
Commercial Paper Rate Trust Certificate......................................18
Commission...............................................................S-9, 1
Composite Quotations.........................................................18
Concentrated Underlying Securities............................................1
Credit Support................................................................1
Cut-off Date............................................................S-2, 36
Debt.......................................................................S-22
Declaration...................................................................9
Definitive Trust Certificate.................................................25
Depositary...............................................................S-2, 1
Deposited Assets..............................................................1
Depositor................................................................S-1, 1
Disqualified Persons...................................................S-30, 51
Distribution Date....................................................... S-2, 2
DTC......................................................................S-2, 1
ERISA....................................................................S-7, 5

                                       I-1

<PAGE>


                                                                           Page
                                                                           ----

Event of Default...........................................................S-17
Exchangeable Series..........................................................23
Exchange Act.............................................................S-8, 1
Extraordinary Expenses.......................................................40
Federal Funds Rate...........................................................21
Federal Funds Rate Trust Certificate.........................................18
Final Scheduled Distribution Date........................................S-2, 2
Fixed Rate Trust Certificates................................................17
Floating Rate Trust Certificates.............................................18
Floating Trust Certificate Rate..............................................15
Foreign Trust Certificateholders...........................................S-29
Fully Taxable Bonds..........................................................49
Global Security...............................................................1
Government Securities.........................................................1
grantor trust................................................................11
H.15(519)....................................................................18
Indenture...............................................................S-8, 17
Index Maturity...............................................................18
Interest Reset Date..........................................................19
Issue Price..................................................................48
Interest Reset Period........................................................19
Joint Venture..............................................................S-23
Letter of Credit.............................................................33
Letter of Credit Bank........................................................33
LIBOR........................................................................21
LIBOR Reuters................................................................21
LIBOR Telerate...............................................................21
LIBOR Trust Certificate......................................................18
Lien.......................................................................S-22
Market Discount..............................................................49
Maximum Trust Certificate Rate...............................................18
Merrill Lynch & Co...................................................... S-1, 1
Minimum Trust Certificate Rate...............................................19
Money Market Yield...........................................................21
Moody's.....................................................................S-2
Non-U.S. Owner...............................................................48
Notional Amount..............................................................17
NYSE..........................................................................1
OID Regulations........................................................S-28, 47
OID Underlying Security......................................................48
Optional Exchange Right......................................................23
Ordinary Expenses......................................................S-15, 40
Original Issue Date..........................................................15
Participants............................................................S-2, 25
Parties in Interest....................................................S-30, 51

                                       I-2

<PAGE>


                                                                          Page
                                                                          ----

Plan...................................................................S-7, 51
Plan Assets.................................................................51
Prime Rate..................................................................22
Prime Rate Trust Certificate................................................18
Principal Property........................................................S-23
Prospectus Supplement........................................................1
PTEs........................................................................51
Public Notice.............................................................S-24
Purchase Agreement........................................................S-31
Purchase Price..............................................................40
Put Date....................................................................25
Put Option..................................................................25
Puttable Underlying Securities..............................................25
Rating Agency and Rating Agencies......................................S-6, 10
Realized Losses.............................................................23
Record Date.................................................................17
Reference Banks.............................................................22
Registration Statement.......................................................2
Regulation..................................................................51
Related Proceeds............................................................38
Required Percentage.........................................................39
Required Percentage-Amendment.............................................S-17
Required Percentage-Remedies..............................................S-17
Reserve Account.............................................................34
Retained Interest...........................................................13
Restricted Subsidiary.....................................................S-22
Reuters Screen LIBO Page....................................................21
Reuters Screen NYMF Page....................................................22
Risk Factors-Derivatives....................................................25
S&P........................................................................S-2
Secured Underlying Securities...............................................31
Securities Act.........................................................S-31, 2
Securities Intermediary....................................................S-1
Senior Underlying Securities................................................31
Series.......................................................................1
Series Supplement.......................................................S-1, 1
Specified Currency......................................................S-5, 2
Spread......................................................................18
Spread Multiplier...........................................................18
Standard Purchase Agreement...............................................S-31
Standard Terms..........................................................S-1, 1
Stated Redemption Price.....................................................48
Strip Trust Certificates....................................................15
Subordinated Underlying Securities..........................................31
Subsidiary................................................................S-25

                                       I-3

<PAGE>


                                                                          Page
                                                                          ----

Surety......................................................................33
Surety Bond.................................................................33
Telerate Page 3750..........................................................21
Terms Agreement...........................................................S-31
TOPrS(sm)...................................................................32
Treasury Rate...............................................................23
Treasury Rate Trust Certificate.............................................18
Trust...................................................................S-1, 1
Trust Agreement.........................................................S-1, 1
Trust Certificate Account...................................................34
Trust Certificate Principal Balance.........................................23
Trust Certificate Rate......................................................15
Trust Certificateholders................................................S-1, 1
Trust Certificates......................................................S-1, 1
Trust Indenture Act.........................................................29
Trustee.................................................................S-1, 1
Trustee Fee.................................................................13
Underlying Securities...................................................S-1, 1
Underlying Securities Issuer............................................S-1, 1
Underlying Securities Prospectus...........................................S-8
Underlying Securities Rate..................................................32
Underlying Securities Trustee..........................................S-8, 29
Underwriter................................................................S-1
U.S. dollars, US$, dollar or $...............................................3
U.S. Owner..................................................................48
U.S. Person.................................................................48
Voting Rights...............................................................39


                                       I-4

<PAGE>



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

     No dealer,  sales  person or other person has been  authorized  to give any
information or make any  representation not contained in this Prospectus and, if
given or made,  such  information or  representation  must not be relied upon as
having been  authorized by the Depositor or Merrill Lynch & Co. This  Prospectus
does not constitute an offer to sell or a solicitation of an offer to buy any of
the Trust Certificates  offered hereby in any jurisdiction to any person to whom
it is unlawful to make such offer in such jurisdiction.  Neither the delivery of
this Prospectus nor any sale hereunder shall,  under any  circumstances,  create
any implication that the information herein is correct as of any time subsequent
to the date  hereof  or that  there has been no  change  in the  affairs  of the
Depositor since such date.


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

                                TABLE OF CONTENTS
                                                                            Page
                                                                            ----
                              PROSPECTUS SUPPLEMENT
PROSPECTUS SUPPLEMENT SUMMARY................................................S-3
RISK FACTORS................................................................S-11
THE TRUST...................................................................S-13
DESCRIPTION OF THE TRUST CERTIFICATES.......................................S-13
THE DEPOSITOR...............................................................S-16
DESCRIPTION OF THE TRUST AGREEMENT..........................................S-16
DESCRIPTION OF THE UNDERLYING SECURITIES....................................S-19
FEDERAL INCOME TAX CONSEQUENCES.............................................S-27
ERISA CONSIDERATIONS........................................................S-30
UNDERWRITING................................................................S-31
VALIDITY OF THE TRUST CERTIFICATES..........................................S-31
RATINGS.....................................................................S-32
ALLOCATION RATIOS CALCULATED ON
  DISTRIBUTION DATES.........................................................A-1

                                   PROSPECTUS
PROSPECTUS SUPPLEMENT..........................................................2
AVAILABLE INFORMATION..........................................................2
INCORPORATION OF CERTAIN DOCUMENTS
  BY REFERENCE.................................................................2
REPORTS TO TRUST CERTIFICATEHOLDERS............................................3
PROSPECTUS SUMMARY.............................................................4
RISK FACTORS...................................................................7
THE DEPOSITOR.................................................................13
USE OF PROCEEDS...............................................................13
FORMATION OF THE TRUST........................................................13
MATURITY AND YIELD CONSIDERATIONS.............................................13
DESCRIPTION OF THE TRUST CERTIFICATES.........................................14
DESCRIPTION OF DEPOSITED ASSETS...............................................28
DESCRIPTION OF THE TRUST AGREEMENT............................................36
CURRENCY RISKS................................................................47
FEDERAL INCOME TAX CONSEQUENCES...............................................47
ERISA CONSIDERATIONS..........................................................51
PLAN OF DISTRIBUTION..........................................................52
LEGAL MATTERS.................................................................53
INDEX OF DEFINED TERMS.......................................................I-1


     Until December 20, 1998, all dealers effecting  transactions in the offered
Trust  Certificates,  whether or not participating in this distribution,  may be
required  to deliver a  Prospectus  Supplement  and the  Prospectus  to which it
relates.  This  requirement  is in  addition  to the  obligations  of dealers to
deliver a Prospectus  Supplement and Prospectus when acting as underwriters  and
with respect to their unsold allotments or subscriptions.
================================================================================

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


                                  $25,000,000

                           Class A Trust Certificates



                                PUBLIC STEERS(r)
                               TRUST CERTIFICATES
                               SERIES 1998 HLT-1


                              -------------------
                              P R O S P E C T U S
                              S U P P L E M E N T
                              -------------------



                              Merrill Lynch & Co.


                               September 24, 1998



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


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