MERRILL LYNCH DEPOSITOR INC
424B5, 1998-01-15
ASSET-BACKED SECURITIES
Previous: ROBOCOM SYSTEMS INC, 10QSB, 1998-01-15
Next: CARRAMERICA REALTY L P, 8-K, 1998-01-15



                 SUBJECT TO COMPLETION, DATED JANUARY 13, 1998


PROSPECTUS SUPPLEMENT
(To Prospectus dated September 18, 1997)

                          Merrill Lynch Depositor, Inc.
                                    Depositor

                        $       INITIAL PRINCIPAL AMOUNT
                           CLASS A TRUST CERTIFICATES

                      $       PRINCIPAL AMOUNT AT MATURITY
                           CLASS B TRUST CERTIFICATES

                    PUBLIC STEERS(R) SERIES 1998 JCP-Z1 TRUST

             PUBLIC STEERS(R) TRUST CERTIFICATES, SERIES 1998 JCP-Z1
               (Underlying Securities Will Be 75/8% Debentures Due
               March 1, 2097 Issued By J. C. Penney Company, Inc.)

         Each Public  STEERS(R)  Trust  Certificate,  Series 1998 JCP-Z1 offered
hereby (collectively, the "Trust Certificates") represents a beneficial interest
in a trust (the  "Trust")  formed  pursuant to the Trust  Agreement  dated as of
January __, 1998 among Merrill Lynch Depositor,  Inc. (the "Depositor"),  United
States Trust Company of New York, as trustee (the  "Trustee")  and United States
Trust Company of New York, as securities  intermediary  (in such  capacity,  the
"Securities  Intermediary").  The  Trust  Certificates  will  be  issued  in two
Classes, Class A and Class B.

         The principal assets of the Trust will be $         aggregate principal
amount of 75/8%  Debentures  due March 1,  2097  (the  "Underlying  Securities")
issued by J. C. Penney  Company,  Inc.  (the  "Underlying  Securities  Issuer"),
having the characteristics described herein under "Description of the Underlying
Securities".

         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
February  21,  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 the Cut-off Date
(as set forth  herein) and such holders will be entitled to receive,  on March 1
and  September 1 of each year (or if such date is not a Business  Day,  the next
succeeding Business Day) (each, a "Distribution Date"), commencing March 1, 1998
and ending on the Final  Distribution  Date (as  defined  below),  the  interest
received, if any, on the Underlying Securities, which will represent a return of
principal on the Class A Trust  Certificates in accordance with the amortization
schedule set forth under  "Description of the Trust  Certificates--General"  and
the payment of interest at a rate of 7.54% per annum on the  Notional  Principal
Amount  of the  Class A Trust  Certificates.  The  holders  of the Class A Trust
Certificates  will not be  entitled  to any  allocation  of  principal  payments
received  under the  Underlying  Securities.  The  holders  of the Class B Trust
Certificates will not be entitled to distributions of interest accrued under the
Underlying  Securities through the Final  Distribution Date,  including interest
accrued  on or before  the Final  Distribution  Date  which is unpaid as of that
date.  On  March  1,  2017,  the  final  date  upon  which  the  Class  A  Trust
Certificateholders  are  scheduled to receive a  distribution  of interest  (the
"Final  Distribution  Date"),  the  Class  B  Trust  Certificateholders  will be
entitled to a distribution of all Underlying  Securities held by the Trust as of
such  date.  All  distributions  of  funds  (in the  case  of the  Class A Trust
Certificates)  or  Underlying  Securities  (in  the  case  of the  Class B Trust
Certificates)  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 "A2" by Moody's and "A" by S&P.

 Prospective investors should consider the factors set forth herein under "Risk
 Factors", beginning on page S-12, and in the Prospectus, beginning on page 7.


Information contained herein is subject to completion or amendment. These
securities may not be sold nor may offers to buy be accepted to the time a
final prospectus supplement is delivered. This preliminary prospectus supplement
and the accompanying prospectus shall not constitute an offer to sell or the
solicitation of an offer to buy nor shall there be any sale of these securities
in any State in which such offer, solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.

<PAGE>


                             (cover page continued)

    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.

<TABLE>
<CAPTION>

==================================================================================================================
                                              Initial                Underwriter's            Proceeds to the
                                               Price                   Discount                  Depositor
- ------------------------------------------------------------------------------------------------------------------
<S>                                   <C>                       <C>                       <C>             
Per Trust Certificate                 $                                  %                         %
- ------------------------------------------------------------------------------------------------------------------
Total                                 $                         $                         $
==================================================================================================================
</TABLE>

(1)      The Underwriting  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.

(2)      Before deducting expenses payable by the Depositor estimated at $     .

<TABLE>
<CAPTION>
===================================================================================================================================
                                                   Trust                                         Final
                           Principal            Certificate             Initial              Distribution              Cusip
        Class               Amount             Interest Rate             Yield                   Date                 Number
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                   <C>                             <C>                    <C>        <C>    
Class A               $          (1)(3)               %(1)                   %          March 1, 2017
- -----------------------------------------------------------------------------------------------------------------------------------
Class B               $          (3)                    (2)                  %          March 1, 2017(2)
===================================================================================================================================
</TABLE>

(1)      The  holders  of the Class A Trust  Certificates  will be  entitled  to
         receive,  on March 1 and September 1 of each year,  commencing on March
         1,  1998 and  ending  on the  Final  Distribution  Date,  the  interest
         received,  if any, on the Underlying  Securities which will represent a
         return of principal  on the Class A Trust  Certificates  in  accordance
         with the  amortization  schedule  set forth under  "Description  of the
         Trust  Certificates--General"  and the payment of interest at a rate of
         7.54% per annum on the Notional  Principal  Amount of the Class A Trust
         Certificates.

(2)      The holders of the Class B Trust  Certificates  will not be entitled to
         distributions of interest.  On the Final Distribution Date, the Class B
         Trust  Certificates  will be entitled to a  distribution  of all of the
         Underlying Securities then held by the Trust.

(3)      With respect to the Class A Trust Certificates,  this amount represents
         the initial  aggregate  principal  amount.  With respect to the Class B
         Trust  Certificates,  this amount  represents  the aggregate  principal
         amount at maturity.

         The Trust Certificates are offered by the Underwriter, subject to prior
sale, when, as and if delivered to and accepted by them, 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  January  __,  1998 (the  "Closing  Date")  against  payment  therefor  in
immediately available funds.


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

                               Merrill Lynch & Co.

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


           The date of this Prospectus Supplement is January __, 1998.


                                       S-2

<PAGE>



                             (cover page continued)

         As and to the extent  described  herein,  collections  received  by the
Trustee with respect to 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.

         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.............  The Trust Certificates, Series 1998 JCP-Z1 (the
                                 "Trust  Certificates").  The Trust Certificates
                                 will be  offered  in two  Classes,  Class A and
                                 Class  B.  Each  Class  of  Trust  Certificates
                                 represents a proportionate undivided beneficial
                                 interest in certain distributions to be made by
                                 the Trust,  and will be issued  pursuant to the
                                 Trust Agreement (as defined below). Payments on
                                 the Trust  Certificates  will be derived solely
                                 from the Underlying Securities.

THE TRUST......................  The Trust Certificates,  Public STEERS(R)Series
                                 1998 JCP-Z1 Trust (the "Trust"). The Trust will
                                 be formed  pursuant to the  Supplement,  Series
                                 1998 JCP-Z1 (the  "Series  Supplement"),  which
                                 incorporates  the Standard Terms (together with
                                 the Series  Supplement,  the "Trust Agreement")
                                 by and among the Depositor, the Trustee and the
                                 Securities Intermediary.

DEPOSITOR......................  Merrill    Lynch    Depositor,     Inc.    (the
                                 "Depositor"),  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  at the rate
                                 set forth in the Series Supplement,  payable on
                                 each Distribution Date (the "Trustee Fee").

CLOSING DATE...................  January __, 1998.

CUT-OFF DATE...................  January __, 1998.

TRUST ASSETS...................  The  initial   assets  of  the  Trust  will  be
                                 $         aggregate  principal  amount  of  the
                                 75/8%   Debentures   due  March  1,  2097  (the
                                 "Underlying    Securities")   issued   by   the
                                 Underlying Securities Issuer.

INITIAL PRINCIPAL
  AMOUNT OF CLASS A
  TRUST CERTIFICATES...........   $            .



                                       S-4

<PAGE>




PRINCIPAL AMOUNT AT MATURITY
 OF CLASS B TRUST CERTIFICATES.. $            .

FINAL DISTRIBUTION DATE......... March 1, 2017.

DISTRIBUTIONS

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

                                 All  distributions  of payments (in the case of
                                 the Class A Trust  Certificates)  or Underlying
                                 Securities  (in the  case of the  Class B Trust
                                 Certificates)  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 initial principal amount of $           .
                                 The Class A Trust Certificates will be entitled
                                 to receive,  on March 1 and September 1 of each
                                 year (or if such  date is not a  Business  Day,
                                 the next  succeeding  Business  Day)  (each,  a
                                 "Distribution Date"),  commencing March 1, 1998
                                 and ending on the Final  Distribution Date, the
                                 interest  payment,  if  any,  received  on  the
                                 Underlying  Securities,  which will represent a
                                 return  of  principal  on  the  Class  A  Trust
                                 Certificates    in    accordance    with    the
                                 amortization  schedule  set forth  herein under
                                 "Description         of        the        Trust
                                 Certificates--General"   and  the   payment  of
                                 interest  at a rate of 7.54%  per  annum on the
                                 Notional  Principal Amount of the Class A Trust
                                 Certificates.

    CLASS B TRUST CERTIFICATES.. The  Class B  Trust  Certificates  will  have a
                                 principal  amount  at  maturity of $ 
                                 and will not be  entitled  to  distributions of
                                 interest   prior  to  the   Final  Distribution
                                 Date.    On   March   1,   2017   (the   "Final
                                 Distribution   Date"),   the   Class   B  Trust
                                 Certificates    will   be    entitled    to   a
                                 distribution   of   all   of   the   Underlying
                                 Securities held by the Trust as of such date.

SALE OR DISTRIBUTION OF
  THE TRUST CERTIFICATES IN
  THE EVENT OF A DEFAULT ON
  THE UNDERLYING SECURITIES..... In  the  event  of a  payment  default  on  the
                                 Underlying  Securities or  acceleration  of the
                                 maturity  of  the  Underlying  Securities,  the
                                 Trustee will sell the Underlying Securities and
                                 allocate  the  proceeds  from  the  sale of the
                                 Underlying Securities between the Class A Trust
                                 Certificates and the Class B Trust Certificates
                                 in accordance with the Allocation Ratio (as set
                                 forth below).

                                 As used  herein,  "Allocation  Ratio" means the
                                 ratio of the Class A Allocation  to the Class B
                                 Allocation.  The "Class A Allocation" means the
                                 present value (discounted at the rate of 7.540%
                                 per  annum) of the  unpaid  interest  due or to
                                 become due on the  Underlying  Securities on or
                                 prior  to  the  Final  Distribution  Date.  The
                                 "Class  B  Allocation"  means  the  sum  of the
                                 present


                                       S-5

<PAGE>




                                 values  (discounted  at the rate of 8.200%  per
                                 annum)  of (i) the  unpaid  interest  due or to
                                 become due on the Underlying  Securities  after
                                 the  Final   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).

OPTIONAL REDEMPTION............  The Underlying Securities Issuer has the option
                                 to redeem the Underlying  Securities,  in whole
                                 or in part,  at any time and from time to time,
                                 on not less than 30 or more than 60 days' prior
                                 notice to the holders thereof.  In the event of
                                 such a redemption,  the redemption  price shall
                                 be  as  set  forth  in   "Description   of  the
                                 Underlying Securities--Advance of Maturity Date
                                 or Optional  Redemption--Optional  Redemption".
                                 The  proceeds  of  such   redemption   will  be
                                 allocated    between    the   Class   A   Trust
                                 Certificates and the Class B Trust Certificates
                                 in accordance with the Allocation Ratio.

ADVANCE OF MATURITY
  OR OPTIONAL REDEMPTION
  OF THE UNDERLYING
  SECURITIES FOLLOWING
  A TAX EVENT..................  Upon the  occurrence of a Tax Event (as defined
                                 below),  the Underlying  Securities  Issuer may
                                 exercise  its  right to redeem  the  Underlying
                                 Securities  in whole  but not in  part.  In the
                                 event  of  such a  redemption,  the  redemption
                                 price shall be as set forth in  "Description of
                                 the Underlying  Securities--Advance of Maturity
                                 Date or Optional  Redemption--Tax  Event".  The
                                 proceeds of such  redemption  will be allocated
                                 between the Class A Trust  Certificates and the
                                 Class B Trust  Certificates  in accordance with
                                 the Allocation Ratio.

                                 Upon  the  occurrence  of  a  Tax  Event,   the
                                 Underlying  Securities  Issuer may exercise its
                                 right to shorten the maturity of the Underlying
                                 Securities (see  "Description of the Underlying
                                 Securities--Advance   of   Maturity   Date   or
                                 Optional  Redemption  --Tax Event" herein).  In
                                 the event that the  maturity of the  Underlying
                                 Securities  is  shortened  as  described in the
                                 preceding  sentence,  then (i) if the shortened
                                 maturity  date  is on or  prior  to  the  Final
                                 Distribution Date, the redemption price and the
                                 allocation  thereof shall occur as set forth in
                                 the   preceding   paragraph   or  (ii)  if  the
                                 shortened  maturity  date is  after  the  Final
                                 Distribution  Date, the Trust Certificates will
                                 remain outstanding until the Final Distribution
                                 Date and the  Class B Trust  Certificateholders
                                 will receive a  distribution  of the Underlying
                                 Securities, as otherwise provided herein.

RECORD DATES.................... The day immediately 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


                                       S-6

<PAGE>




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

CUSIP NUMBERS..................  Class A Trust Certificates:             .
                                 Class B Trust Certificates:             .

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
                                 Class A Trust  Certificates  will be treated by
                                 the Trust as newly issued  self-amortizing debt
                                 obligations  maturing on the Final Distribution
                                 Date,  although it is unclear whether the Class
                                 A  Trust   Certificates   will   receive   such
                                 treatment  under the  Internal  Revenue Code of
                                 1986,  as  amended  (the  "Code").  The Class B
                                 Trust  Certificates will be deemed to be issued
                                 with  original  issue  discount  ("OID").   The
                                 statements  contained  in  this  paragraph  are
                                 based on the  assumption  that  the  Underlying
                                 Securities  constitute  indebtedness  for  U.S.
                                 Federal  income  tax  purposes.   See  "Federal
                                 Income Tax Consequences".

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"),  equivalent  to  the
                                 ratings of the Underlying Securities, which, as
                                 of the date of this Prospectus Supplement, were
                                 "A2" by Moody's and "A" by S&P.

                                 The rating of the Trust Certificates by Moody's
                                 addresses   the   likelihood  of  the  ultimate
                                 payment of principal  and interest on the Trust
                                 Certificates   or  any  Underlying   Securities
                                 distributed in respect  thereof.  The rating of
                                 the Trust  Certificates  by S&P  addresses  the
                                 likelihood of timely receipt of interest on the
                                 Class A Trust  Certificates  or any  Underlying
                                 Securities  distributed in respect of the Class
                                 B 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  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


                                       S-7

<PAGE>




                                 the  occurrence or frequency of redemption  of,
                                 the Underlying Securities and the corresponding
                                 effect on yield to investors. See "Ratings".

ERISA CONSIDERATIONS...........  If an  employee  benefit  plan  subject  to the
                                 Employee  Retirement  Income  Security  Act  of
                                 1974,  as  amended   ("ERISA"),   including  an
                                 individual  retirement  account  (an  "IRA") or
                                 Keogh plan (each, a "Plan"), acquires an equity
                                 interest in the underlying  assets of an entity
                                 such  as the  Trust,  certain  aspects  of such
                                 investment,  including  the  operation  of  the
                                 Trust,  might  be  subject  to  the  prohibited
                                 transaction  provisions  under  ERISA  and  the
                                 Code,  unless certain  exemptions apply. A Plan
                                 should  consult  its  advisors  concerning  the
                                 ability   of  such  Plan  to   purchase   Trust
                                 Certificates  under  ERISA or the  Code.  These
                                 issues are  discussed  more fully  below  under
                                 "ERISA Considerations".



                                       S-8

<PAGE>




                            THE UNDERLYING SECURITIES

         The Underlying Securities were issued under an Indenture dated April 1,
1994 (the "Indenture") between the Underlying  Securities Issuer and First Trust
of  California,   National  Association  providing  for  the  issuance  of  debt
securities by the  Underlying  Securities  Issuer (the "Debt  Securities").  The
Underlying  Securities were part of an issue of Debt  Securities  totalling $500
million.   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 dated July 2, 1996, and the prospectus  supplement dated February
21, 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..........  $           principal   amount   of  the  75/8%
                                 Debentures  due  March 1,  2097,  comprising  a
                                 portion  of  a  fixed  rate,  publicly  traded,
                                 unsecured  senior  debt  security  issue 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 6501 Legacy Drive,  Plano, Texas
                                 75024-3698, and whose telephone number is (214)
                                 431-1000.  See  "Description  of the Underlying
                                 Securities".

UNDERLYING SECURITIES
   ISSUER:  COMMISSION
   FILING NUMBER................ 333-06883   (for  the   Underlying   Securities
                                 Prospectus);   1-777   (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
                                 unsecured  and  senior   indebtedness   of  the
                                 Underlying Securities Issuer.

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

UNDERLYING SECURITIES:
  ORIGINAL ISSUE DATE........... February 21, 1997.

UNDERLYING SECURITIES:
  ORIGINAL AMOUNT ISSUED........ $500,000,000.

UNDERLYING SECURITIES:
  MATURITY DATE................. March 1, 2097.

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



                                       S-9

<PAGE>




UNDERLYING SECURITIES:
  INTEREST PAYMENT DATES......... March 1 and September 1.

UNDERLYING SECURITIES:
  INTEREST RATE.................. 75/8% per annum.

UNDERLYING SECURITIES:
  INTEREST ACCRUAL PERIODS....... Semi-annual.

UNDERLYING SECURITIES:
  DENOMINATIONS;
  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................... 708160BL9.

UNDERLYING SECURITIES:
  RECORD DATES................... The  fifteenth  day of the  month  immediately
                                  preceding each Interest Payment Date.

UNDERLYING SECURITIES:
  UNDERLYING SECURITIES
  TRUSTEE........................ First    Trust   of    California,    National
                                  Association   (the   "Underlying    Securities
                                  Trustee"). The Underlying Securities have been
                                  issued pursuant to an indenture dated April 1,
                                  1994 (the "Indenture")  between the Underlying
                                  Securities    Trustee   and   the   Underlying
                                  Securities Issuer.

UNDERLYING SECURITIES:
  RATINGS AS OF THE DATE
  OF THIS PROSPECTUS
  SUPPLEMENT..................... "A2"  by  Moody's  and  "A"  by S&P  (each,  a
                                  "Rating Agency", and collectively, the "Rating
                                  Agencies").

UNDERLYING SECURITIES:
  INFORMATION WITH RESPECT TO
  THE UNDERLYING SECURITIES
  ISSUER ........................ J. C. Penney  Company,  Inc. is subject to the
                                  informational requirements of the Exchange Act
                                  and in  accordance  therewith  files  reports,
                                  including  reports on Forms 10-K and 10-Q, and
                                  other  information  with  the  Securities  and
                                  Exchange Commission (the  "Commission").  Such
                                  reports and other information 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:


                                      S-10

<PAGE>




                                  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.  In addition,  reports and
                                  other  information  concerning  the Underlying
                                  Securities Issuer may also be inspected at the
                                  Information  Center  of  the  New  York  Stock
                                  Exchange Inc., 20 Broad Street,  New York, New
                                  York 10005.


         This Prospectus Supplement does not provide 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
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-11

<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 any Series
or 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 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.

Maturity and Yield Considerations; Reinvestment Risk--
 Optional Redemption--Generally

         Given the existence of the  Underlying  Securities  Issuer's  option to
redeem the Underlying Securities, in whole or in part, at any time and from time
to time,  on not less than 30 or more than 60 days' prior  notice to the holders
thereof, the Class A and the Class B Trust  Certificateholders have no assurance
that the Underlying Securities will be held until their maturity date.

         The effect of the  exercise  of such an option to redeem on the Class A
and the  Class B  Certificateholders  is that the  interest  rates at which  the
proceeds received by such Trust  Certificateholders  as a result of the optional
redemption  may be reinvested  may be lower than the return that would have been
earned on the Trust  Certificates  through the Final  Distribution  Date, in the
case of the Class A Trust Certificateholders,  or over the remaining life of the
Underlying Securities, in the case of the Class B Trust Certificateholders.

         See  "Description  of the  Underlying  Securities--Advance  of Maturity
Date--Tax Event and Optional Redemption" herein.

Maturity and Yield Considerations; Reinvestment Risk--Tax Event

         The yield  realized  by a holder of a Trust  Certificate  depends  upon
several  factors,  including the purchase price of the Trust  Certificates,  the
time of  acquisition,  and whether a Tax Event  occurs.  The  Depositor  has not
formulated an opinion as to the likelihood of a Tax Event. If a Tax Event occurs
and the Underlying Securities Issuer exercises its right to advance the maturity
of or redeem the Underlying Securities, or if the Underlying Securities are paid
or sold prior to  maturity as a result of a default,  or because the  Underlying
Securities  Issuer  ceases to file reports under the Exchange Act, an investor's
investment in the Trust  Certificates and the Underlying  Securities will have a
shorter  average  maturity  than if such  right  were not  exercised  or if such
default had not occurred.  Prevailing  interest  rates at the time of such early
redemption may be lower than the yield on the Trust Certificates.  Therefore, an
investor in the Trust  Certificates  may be unable to realize a comparable yield
upon reinvestment of the funds from such early redemption.

Zero Coupon Nature of the Class B Trust Certificates

         Because the Class B Trust  Certificates  do not receive  allocations of
either interest or principal in respect of the Underlying Securities until after
the distribution  thereof on the Final  Distribution Date, the changes in market
value of the Class B Trust Certificates as a result of changes in interest rates
or spreads are expected to be more than for the Underlying Securities.  Although
the Class B Trust Certificates will not receive any cash


                                      S-12

<PAGE>



flow during the term of the Trust, the Class B Trust Certificates will be deemed
to be issued with OID. See "Federal Income Tax Consequences" herein.

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.

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, which
may affect the value of the  Underlying  Security or the  Underlying  Securities
Issuer.  If there is a payment  default on any Underlying  Security or any other
default which may result in acceleration of the Underlying  Security,  the Trust
will only dispose of or otherwise deal with the defaulted Underlying Security in
the  manner  provided  in  the  Trust  Agreement.  If a  payment  default  on or
acceleration  of the  Underlying  Securities  occurs,  the Trust  Agreement will
provide  that the Trust  will  sell the  Underlying  Securities  notwithstanding
market  conditions  at the time,  and the Trustee will have no  discretion to do
otherwise.  Such sale may result in greater losses than might occur if the Trust
continued to hold the Underlying Securities.

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.

Underlying Securities 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 "A2" by
Moody's and "A" by S&P. Any rating issued with respect to the Trust Certificates
is not a


                                      S-13

<PAGE>



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.


                                    THE TRUST

         The Trust  will be formed  pursuant  to the Series  Supplement,  by and
among the Depositor, the Trustee and the Securities  Intermediary.  Concurrently
with the execution  and delivery of the Series  Supplement,  the Depositor  will
deposit the Underlying  Securities into the Trust. 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 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
aggregate principal amount of the Underlying Securities is $         . The 
primary economic terms of the Underlying Securities are described in "Prospectus
Supplement Summary--The Underlying Securities" herein.

         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  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 6501 Legacy Drive,
Plano,  Texas  75024-3698  and its  telephone  number  is  (214)  431-1000.  The
Underlying Securities Issuer is subject to the informational requirements of the
Exchange Act, and in accordance  therewith  files reports and other  information
with the  Commission.  Such reports and other  information  may be inspected and
copied at the public reference facilities maintained by the Commission at 450


                                      S-14

<PAGE>



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.  In  addition,
reports and other  information  concerning the Underlying  Securities Issuer may
also be inspected at the Information Center 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.

         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.  NEITHER THE DEPOSITOR,
THE  UNDERWRITER  NOR  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 an Indenture dated April 1,
1994  (the  "Indenture"),  between  the  Underlying  Securities  Issuer  and the
Underlying Securities Trustee providing for the issuance of Debt Securities. The
Underlying  Securities were % of an issue totalling $500 million.  The following
summaries of certain  provisions of the Debt Securities and the Indenture do not
purport to be complete and are based upon the prospectus dated July 2, 1996, and
the prospectus  supplement  dated February 21, 1997  (together,  the "Underlying
Securities  Prospectus"),   relating  to  the  Debt  Securities,  of  which  the
Underlying  Securities  are a series,  and are subject to, and are  qualified in
their  entirety by reference to, all  provisions of the Debt  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  Prospectus  Supplement  of the  Underlying
Securities  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, and rank on a parity with the
Underlying Securities Issuer's other indebtedness.


                                      S-15

<PAGE>




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

Covenants; Underlying Securities Events of Default

         The Indenture  limits the  Underlying  Securities  Issuer's  ability to
engage in certain  activities and  transactions and requires that the Underlying
Securities  Issuer  perform  certain   obligations  with  respect  to  the  Debt
Securities.  Certain of the restrictive  covenants on the Underlying  Securities
Issuer, as well as certain Events of Default,  contained in the Indenture are as
follows:

         Limitations on Liens

         The Indenture  provides that the Underlying  Securities Issuer may not,
nor may it permit any  Restricted  Subsidiary  to,  issue,  assume or  guarantee
evidences of indebtedness  for money borrowed which are secured by any mortgage,
security interest, pledge or lien ("mortgage") of or upon any Principal Property
or of or upon any shares of stock or  evidences  of  indebtedness  for  borrowed
money issued by any Restricted Subsidiary and owned by the Underlying Securities
Issuer or any Restricted Subsidiary,  whether owned at the date of the Indenture
or thereafter acquired,  without effectively providing that the Principal Amount
of the series of securities of which the  Underlying  Securities are a part from
time to time outstanding  shall be secured equally and ratably by such mortgage,
except that this  restriction  will not apply to: (1)  mortgages on any property
existing  at the  time  of its  acquisition;  (2)  mortgages  on  property  of a
corporation existing at the time such corporation is merged into or consolidated
with, or disposes of  substantially  all its properties (or those of a division)
to, the Underlying Securities Issuer or a Restricted  Subsidiary;  (3) mortgages
on property of a corporation existing at the time such corporation first becomes
a Restricted  Subsidiary;  (4) mortgages  securing  indebtedness of a Restricted
Subsidiary  to  the  Underlying  Securities  Issuer  or  to  another  Restricted
Subsidiary;  (5)  mortgages  to secure  the cost of  acquisition,  construction,
development or substantial repair,  alteration or improvement of property if the
commitment to extend the credit secured by any such mortgage is obtained  within
12 months after the later of the  completion  or the placing in operation of the
acquired, constructed,  developed or substantially repaired, altered or improved
property;  (6) mortgages  securing current  indebtedness;  or (7) any extension,
renewal or replacement (or successive extensions,  renewals or replacements), in
whole or in part,  of any  mortgage  referred  to in  clauses  (1)  through  (6)
provided, however, that the principal amount of indebtedness secured thereby and
not otherwise authorized by said clauses (1) to (6), inclusive, shall not exceed
the  principal  amount of  indebtedness,  plus any  premium  or fee  payable  in
connection  with any such extension,  renewal or replacement,  so secured at the
time  of  such  extension,  renewal  or  replacement.  However,  the  Underlying
Securities  Issuer or any Restricted  Subsidiary may issue,  assume or guarantee
indebtedness  secured  by  mortgages  which  would  otherwise  be subject to the
foregoing  restriction  in any aggregate  amount which,  together with all other
such  indebtedness  outstanding,  all attributable  debt  outstanding  under the
provisions  described  in the  last  sentence  under  "Limitations  on Sale  and
Lease-Back  Transactions"  below  and all  Senior  Funded  Indebtedness  issued,
assumed  or  guaranteed  by any  Restricted  Subsidiary,  does not  exceed 5% of
Stockholders' Equity.

         Limitations on Sale and Lease-Back Transactions

         The Indenture  provides that neither the Underlying  Securities  Issuer
nor any Restricted Subsidiary may enter into any Sale and Lease-Back Transaction
with respect to any Principal Property (except for transactions involving leases
for a term,  including  renewals,  of not more than  three  years and except for
transactions   between  the  Underlying   Securities  Issuer  and  a  Restricted
Subsidiary or between Restricted Subsidiaries), if the purchaser's commitment is
obtained more than 12 months after the later of the acquisition or completion or
the  placing  in  operation  of such  Principal  Property  or of such  Principal
Property as  constructed  or developed  or  substantially  repaired,  altered or
improved.  This  restriction  will  not  apply  if  either  (a)  the  Underlying
Securities  Issuer or such Restricted  Subsidiary would be entitled  pursuant to
the provision  described in the first  sentence under  "--Limitations  on Liens"
above to issue, assume or guarantee debt secured by a mortgage on such


                                      S-16

<PAGE>



Principal Property without equally and ratably securing the Debt Securities from
time to time outstanding or (b) the Underlying  Securities Issuer applies within
180 days an amount equal to, in the case of a sale or transfer for cash, the net
proceeds (not exceeding the net book value) and,  otherwise,  an amount equal to
the fair  value (as  determined  by its  Board of  Directors)  of the  Principal
Property so leased to the  retirement of Debt  Securities or other Senior Funded
Indebtedness  of the Underlying  Securities  Issuer or a Restricted  Subsidiary,
subject to reduction as set forth in the Indenture in respect of Debt Securities
and  other  Senior  Funded  Indebtedness  retired  during  such  180-day  period
otherwise than pursuant to mandatory  sinking fund or prepayment  provisions and
payments  at  maturity.  The  Underlying  Securities  Issuer  or any  Restricted
Subsidiary,  however,  may enter into a Sale and  Lease-Back  Transaction  which
would  otherwise  be subject  to the  foregoing  restriction  so as to create an
aggregate  amount of  attributable  debt  which,  together  with all other  such
attributable debt outstanding,  all indebtedness outstanding under the provision
described  in the last  sentence  under  "--Limitations  on Liens" above and all
Senior Funded  Indebtedness  issued,  assumed or  guaranteed  by any  Restricted
Subsidiary, does not exceed 5% of Stockholders' Equity.

         Waiver of Covenants

         The  Indenture  provides  that the holders of a majority  in  Principal
Amount of the  outstanding  Debt  Securities  of a  particular  series may waive
compliance as to such series with certain  covenants or conditions  set forth in
the Indenture, including those described above.

         Underlying Securities Events of Default

         The  Indenture  provides  that if an  Underlying  Securities  Event  of
Default (as defined below) shall have occurred and be continuing with respect to
any  series  of  Underlying  Securities  at the  time  outstanding,  either  the
Underlying Securities Trustee or the holders of not less than 25% in outstanding
Principal  Amount of such series may  declare to be due and payable  immediately
the Principal  Amount (or specified  portion  thereof) of such series,  together
with interest, if any, accrued thereon.

         The Indenture  defines an event of default (an  "Underlying  Securities
Event of Default")  with respect to any series of Debt  Securities as any one of
the  following  events:  (a) default for 30 days in payment of any  interest due
with  respect to any Debt  Security of such  series;  (b) default for 30 days in
making any sinking payment due with respect to any Debt Security of such series;
(c)  default  in payment  of  principal  of (or  premium,  if any,  on) any Debt
Security of such series  when due;  (d) default for 90 days after  notice to the
Underlying  Securities  Issuer by the trustee or by holders of not less than 25%
in Principal  Amount of the Debt Securities  then  outstanding of such series in
the  performance  of any other  covenant  for the  benefit of such  series;  (e)
certain  events  of  bankruptcy,  insolvency  and  reorganization;  and  (f) any
additional  event so  specified  for the benefit of such series.  No  Underlying
Securities  Event  of  Default  with  respect  to a  particular  series  of Debt
Securities  issued under the  Indenture  necessarily  constitutes  an Underlying
Securities  Event of Default with respect to any other series of Debt Securities
issued thereunder.

         The Indenture  provides that the  Underlying  Securities  Trustee will,
within 90 days after the  occurrence  of a default,  give to the  holders of the
Debt  Securities of each series as to which such default has occurred  notice of
such default known to it, unless cured or waived;  provided that,  except in the
case of default in the payment of principal of (or premium, if any) or interest,
if any, or in the payment of any sinking fund  installment  in respect of any of
the Debt  Securities,  the  Underlying  Securities  Trustee will be protected in
withholding  such notice if it in good faith  determines that the withholding of
such  notice is in the  interests  of the holders of the series as to which such
default has occurred. The term "default" for the purpose of this provision means
any event which is, or after notice or lapse of time, or both, would become,  an
Underlying Securities Event of Default.



                                      S-17

<PAGE>



         The Indenture contains a provision entitling the Underlying  Securities
Trustee,  subject to the duty of the  Underlying  Securities  Trustee during the
continuance  of an  Underlying  Securities  Event  of  Default  to act  with the
required  standard of care, to be indemnified by the holders of a series of Debt
Securities  before proceeding to exercise any right or power under the Indenture
at the request of such  holders.  The  Indenture  provides that the holders of a
majority  (unless a  greater  requirement  with  respect  to any  series of Debt
Securities  is  specified  for  this  purpose,  in which  case  the  requirement
specified) in outstanding  Principal  Amount of a series of Debt Securities may,
subject to certain  exceptions,  on behalf of the holders of the Debt Securities
of such series direct the time,  method and place of conducting  proceedings for
remedies available to the Trustee, or exercising any trust or power conferred on
the Underlying Securities Trustee.

         The Indenture includes a covenant that the Underlying Securities Issuer
will file annually with the  Underlying  Securities  Trustee a certificate of no
default, or specifying any default that exists.

         In certain cases,  the holders of a majority in  outstanding  Principal
Amount of a series of Debt  Securities  may on behalf of the holders of the Debt
Securities  of  such  series  rescind,  as to  such  series,  a  declaration  of
acceleration  or  waive,  as to such  series,  any past  default  or  Underlying
Securities  Event of Default  relating to the Debt  Securities  of such  series,
except a default  not  theretofore  cured in  payment  of the  principal  of (or
premium,  if any) or  interest,  if any,  on any of such Debt  Securities  or in
respect of a provision  which under the Indenture  cannot be modified or amended
without  the  consent of the holder of each  outstanding  Debt  Security of such
series.

         Modification of Indenture

         The Indenture contains provisions  permitting the Underlying Securities
Issuer and the Underlying Securities Trustee, with the consent of the holders of
662/3% in Principal  Amount of the  outstanding  Debt  Securities of each series
affected by such  modification,  to execute  supplemental  indentures adding any
provisions  to or changing or  eliminating  any  provisions  of the Indenture or
modifying the rights of the holders of such Debt Securities, except that no such
supplemental  indenture may, without the consent of all holders of affected Debt
Securities,  (i) change the stated  maturity of any Debt  Security or reduce the
principal  payable at stated maturity or which could be declared due and payable
prior thereto or change any redemption  price  thereof,  (ii) reduce the rate of
interest  payable on any Debt  Security,  (iii)  adversely  affect the terms and
provisions,  if any,  applicable  to the  conversion  or  exchange  of any  Debt
Security,  (iv) reduce the aforesaid percentage of Debt Securities of any series
or the percentage of Debt  Securities of any series  specified in the Indenture,
(v) change any place or the currency of payment of principal of (or premium,  if
any) or  interest,  if any,  on any Debt  Security  or (vi)  impair the right to
institute suit for the enforcement of any payment on or with respect to any Debt
Security.

         Satisfaction and Discharge Prior to Maturity

         The  Underlying  Securities  Issuer may  satisfy its  obligations  with
respect to any payment of  principal  (and  premium,  if any) or interest due on
such  series of Debt  Securities  by  depositing  in trust  with the  Underlying
Securities Trustee money or U.S. Government Obligations or a combination thereof
sufficient  to make such payment when due. If such deposit is sufficient to make
all  payments of (1) interest on such series of Debt  Securities  prior to their
redemption  or maturity,  as the case may be, and (2) principal of (and premium,
if any) and interest on such series of Debt  Securities when due upon redemption
or at  maturity,  as the  case may be,  all the  obligations  of the  Underlying
Securities  Issuer under such series of Debt  Securities and the Indenture as it
relates to such series of Debt  Securities  will be  discharged  and  terminated
except as otherwise provided in the Indenture. "U.S. Government Obligations" are
defined to mean (i) securities backed by the full faith and credit of the United
States  and  (ii)  depository  receipts  issued  by a bank or trust  company  as
custodian and evidencing ownership by the holders of such depository receipts of
future payments of interest or principal,  or both, on such securities backed by
the full faith and credit of the United States held by such custodian.



                                      S-18

<PAGE>



         For United  States  income  tax  purposes,  it is likely  that any such
deposit and discharge with respect to any Debt  Securities  will be treated as a
taxable  exchange of such Debt  Securities  for interests in the trust.  In that
event, a holder will recognize gain or loss equal to the difference  between the
holder's  cost or other tax basis for the Debt  Securities  and the value of the
holder's  interest in such trust;  and thereafter will be required to include in
income  a share  of the  income,  gain and  loss of the  trust.  The  Underlying
Securities  Issuer states that  purchasers of the Underlying  Securities  should
consult their own advisers with respect to the tax  consequences to them of such
deposit and discharge,  including the applicability and effect of tax laws other
than the United States income tax law.

         Consolidation, Merger or Sale of Assets of the Underlying Securities 
         Issuer

         The Indenture  provides that the Underlying  Securities  Issuer may not
consolidate  with or  merge  into  any  other  corporation  or sell  its  assets
substantially  as an  entirety,  unless  (1)  the  corporation  formed  by  such
consolidation  or into which the Underlying  Securities  Issuer is merged or the
person which acquires its assets is a corporation organized in the United States
and  expressly  assumes the due and  punctual  payment of the  principal of (and
premium,  if any)  and  interest,  if any,  on all the Debt  Securities  and the
performance  of every  covenant of the  Indenture on the part of the  Underlying
Securities  Issuer, and (2) immediately after giving effect to such transaction,
no Underlying  Securities Event of Default,  and no event which, after notice or
lapse of time, or both, would become an Underlying  Securities Event of Default,
shall have happened and be continuing.  Upon any such  consolidation,  merger or
sale, the successor  corporation  formed by such consolidation or into which the
Underlying  Securities  Issuer  is  merged  or to which  such  sale is made will
succeed to, and be substituted for, the Underlying  Securities  Issuer under the
Indenture,   and  the  predecessor   corporation  shall  be  released  from  all
obligations and covenants under the Indenture and the Debt Securities.

         For purposes of this section:

         "Principal  Amount" means, when used with respect to any Debt Security,
the amount of principal thereof that could then be declared due and payable as a
result of an  Underlying  Securities  Event of Default with respect to such Debt
Security.

         "Principal  Property" means all real and tangible property owned by the
Underlying Securities Issuer or a Restricted  Subsidiary  constituting a part of
any store,  warehouse or  distribution  center located within the United States,
exclusive  of motor  vehicles,  mobile  materials-handling  equipment  and other
rolling  stock,  cash  registers and other point of sale  recording  devices and
related equipment, and data processing and other office equipment,  provided the
net book value of all real property (including leasehold improvements) and store
fixtures  constituting a part of such store,  warehouse or  distribution  center
exceeds 0.25% of Stockholders' Equity.

         "Restricted   Subsidiary"   means  any  Subsidiary  of  the  Underlying
Securities Issuer or of a Restricted  Subsidiary which the Underlying Securities
Issuer designates as a Restricted  Subsidiary,  which designation shall not have
been canceled.  However,  no Subsidiary for which the  designation of Restricted
Subsidiary  has been canceled may be  redesignated  as such if during any period
following  cancellation of its previous designation as a Restricted  Subsidiary,
such Subsidiary shall have entered into a Sale and Lease-Back  Transaction which
would have been  prohibited  had it been a Restricted  Subsidiary at the time of
such Transaction.

         "Senior Funded Indebtedness" of the Underlying  Securities Issuer means
any  Funded  Indebtedness  of the  Underlying  Securities  Issuer  unless in any
instruments  evidencing or securing such Funded Indebtedness it is provided that
such Funded  Indebtedness  is  subordinate in right of payment to the Underlying
Securities to the extent provided in the Indenture. "Senior Funded Indebtedness"
of  a  Restricted   Subsidiary  means  Funded  Indebtedness  of  the  Restricted
Subsidiary and the aggregate preference on involuntary  liquidation of preferred
stock of such Subsidiary.



                                      S-19

<PAGE>



         "Funded  Indebtedness"  of a  corporation  means the  principal  of (a)
indebtedness  for  money  borrowed  or  evidenced  by  an  instrument  given  in
connection with an acquisition which is not payable on demand and which matures,
or which such  corporation has the right to renew or extend to a date, more than
one year after the date of determination,  (b) any indebtedness of others of the
kinds  described  in the  preceding  clause  (a) for the  payment  of which such
corporation  is  responsible  or  liable as a  guarantor  or  otherwise  and (c)
amendments,  renewals and refundings of any such indebtedness.  For the purposes
of the definition of "Funded  Indebtedness",  the terms "principal" when used at
any date with respect to any indebtedness  means the amount of principal of such
indebtedness  that could be declared to be due and payable on that date pursuant
to the terms of such indebtedness.

         "Stockholders'   Equity"   means  the  aggregate  of  (a)  capital  and
reinvested earnings,  after deducting the cost of shares of capital stock of the
Underlying  Securities Issuer held in its treasury, of the Underlying Securities
Issuer and consolidated Subsidiaries plus (b) deferred tax effects.

Advance of Maturity Date or Optional Redemption

         Tax Event

         The Underlying Securities Issuer intends to deduct interest paid on the
Debt  Securities for United States federal income tax purposes.  There can be no
assurance that legislation  affecting the Underlying Securities Issuer's ability
to deduct interest paid on the Debt Securities will not be enacted in the future
or that any such legislation would not be effective retroactively.

         Upon the occurrence of a Tax Event (as defined  below),  the Underlying
Securities Issuer will have the right, without the consent of the holders of the
Debt  Securities,  to shorten the maturity of the Debt Securities to the minimum
extent  required,  in the  opinion  of  nationally  recognized  independent  tax
counsel,  such that, after the shortening of the maturity,  interest paid on the
Debt Securities will be deductible for United States federal income tax purposes
or, if such counsel is unable to opine  definitively  as to such minimum period,
the  minimum  extent so  required  as  determined  in good faith by the Board of
Directors of the Underlying  Securities  Issuer,  after receipt of an opinion of
such counsel regarding the applicable legal standards. There can be no assurance
that the  Underlying  Securities  Issuer would not exercise its right to shorten
the maturity of the Debt  Securities upon the occurrence of such a Tax Event and
no assurance as to the period by which such maturity would be shortened.  In the
event that the  Underlying  Securities  Issuer  elects to exercise  its right to
shorten the maturity of the  Underlying  Securities  on the  occurrence of a Tax
Event, the Underlying Securities Issuer will mail a notice of shortened maturity
to each holder of the Debt Securities by first-class  mail not more than 60 days
after the  occurrence  of such Tax Event,  stating the new maturity  date of the
Debt Securities. Such notice shall be effective immediately upon mailing.

         The  Underlying  Securities  Issuer  believes that the Debt  Securities
should  constitute  indebtedness  for United States  federal income tax purposes
under  current  law and,  in that case,  an exercise of its right to shorten the
maturity of the Debt Securities would not be a taxable event to holders for such
purposes.  Prospective  investors should be aware,  however, that the Underlying
Securities  Issuer's  exercise of its right to shorten the  maturity of the Debt
Securities  would be a taxable event to holders for United States federal income
tax  purposes if the Debt  Securities  are  treated as equity for such  purposes
before the maturity is shortened and the Debt  Securities of shortened  maturity
are treated as debt for such purposes.

         In  addition,  if a Tax Event  occurs and in the opinion of  nationally
recognized  independent tax counsel there would,  notwithstanding any shortening
of the maturity of the Debt Securities,  be more than an insubstantial risk that
interest paid by the Underlying Securities Issuer on the Debt Securities is not,
or will not be,  deductible,  in whole or in part, by the Underlying  Securities
Issuer for United States federal income tax purposes,  the Underlying Securities
Issuer will have the right,  within 90 days following the occurrence of such Tax
Event, to


                                      S-20

<PAGE>



redeem the Debt  Securities  in whole (but not in part),  on not less than 30 or
more than 60 days' prior notice mailed to the holders  thereof,  at a redemption
price  equal to the  greater  of (i) 100% of the  principal  amount  of the Debt
Securities  and (ii) the sum of the present  values of the  Remaining  Scheduled
Payments  thereon  discounted  to the  redemption  date  on a  semiannual  basis
(assuming a 360-day year  consisting  of twelve  30-day  months) at the Treasury
Rate plus 40 basis points  together in either case with accrued  interest on the
principal amount being redeemed to the date of redemption.

         "Tax Event"  means that the  Underlying  Securities  Issuer  shall have
received  an opinion of  nationally  recognized  independent  tax counsel to the
effect that,  as a result of (a) any amendment  to,  clarification  of or change
(including any announced prospective amendment,  clarification or change) in any
law,  or any  regulation  thereunder,  of the United  States,  (b) any  judicial
decision, official administrative pronouncement, ruling, regulatory procedure or
regulation,  including  any  notice  or  announcement  of  intent  to  adopt  or
promulgate any ruling, regulatory procedure or regulation (any of the foregoing,
an "Administrative  or Judicial Action") or (c) any amendment to,  clarification
of or change in any official position with respect to, or any interpretation of,
an Administrative or Judicial Action or a law or regulation of the United States
that differs from the theretofore generally accepted position or interpretation,
in each case,  occurring on or after  February  20, 1997,  there is more than an
insubstantial  increase  in the  risk  that  interest  paid  by  the  Underlying
Securities  Issuer  on the  Underlying  Securities  is  not,  or  will  not  be,
deductible,  in whole or in part, by the Underlying Securities Issuer for United
States federal income tax purposes.

         Optional Redemption

         The Debt  Securities  will be  redeemable  in whole or in part,  at the
option of the Underlying Securities Issuer at any time and from time to time, on
not less than 30 or more than 60 days' prior notice  mailed to holders  thereof,
at a redemption  price equal to the greater of (i) 100% of the principal  amount
of the Debt  Securities to be redeemed and (ii) the sum of the present values of
the Remaining  Scheduled Payments thereon discounted to the redemption date on a
semiannual basis (assuming a 360-day year consisting of twelve 30-day months) at
the  Treasury  Rate plus 20 basis  points,  together in either case with accrued
interest on the principal amount being redeemed to the date of redemption.

         For purposes of this section:

         "Treasury  Rate" means,  with respect to any redemption  date, the rate
per annum equal to the semiannual  equivalent yield to maturity  (computed as of
the second  business day  immediately  preceding  such  redemption  date) of the
Comparable  Treasury Issue,  assuming a price for the Comparable  Treasury Issue
(expressed  as a percentage of its  principal  amount)  equal to the  Comparable
Treasury Price for such redemption date.

         "Comparable  Treasury Issue" means the United States Treasury  security
selected by an Independent Investment Banker that would be utilized, at the time
of selection and in accordance with customary financial practice, in pricing new
issues  of  corporate  underlying  securities  of  comparable  maturity  to  the
remaining term of the Debt Securities. "Independent Investment Banker" means one
of the Reference Treasury Dealers appointed by the Underlying Securities Issuer.

         "Comparable Treasury Price" means, with respect to any redemption date,
(i) the average of the bid and asked prices for the  Comparable  Treasury  Issue
(expressed in each case as a percentage  of its  principal  amount) on the third
business  day  preceding  such  redemption  date,  as set  forth  in  the  daily
statistical  release (or any successor release) published by the Federal Reserve
Bank of New  York  and  designated  "Composite  3:30  p.m.  Quotations  for U.S.
Government Securities" or (ii) if such release (or any successor release) is not
published or does not contain such prices on such  business day, (A) the average
of the Reference  Treasury  Dealer  Quotations for such redemption  date,  after
excluding the highest and lowest of such Reference  Treasury Dealer  Quotations,
or (B) if the Trustee  obtains fewer than four such  Reference  Treasury  Dealer
Quotations, the average of all such


                                      S-21

<PAGE>



Quotations.  "Reference  Treasury Dealer Quotations" means, with respect to each
Reference Treasury Dealer and any redemption date, the average, as determined by
the  Trustee  of the bid and asked  prices  for the  Comparable  Treasury  Issue
(expressed  in each case as a  percentage  of its  principal  amount)  quoted in
writing to the Trustee by such  Reference  Treasury  Dealer as of 3:30 p.m., New
York City time, on the third business day preceding such redemption date.

         "Reference  Treasury  Dealer"  means each of Credit Suisse First Boston
Corporation,  Merrill Lynch,  Pierce,  Fenner & Smith Incorporated,  J.P. Morgan
Securities  Inc., and Morgan  Stanley & Co.  Incorporated  and their  respective
successors and two other nationally recognized investment banking firms that are
Primary  Treasury  Dealers  specified  from  time  to  time  by  the  Underlying
Securities Issuer;  provided,  however, that if any of the foregoing shall cease
to be a primary U.S.  Government  securities dealer in New York City (a "Primary
Treasury Dealer"),  the Underlying  Securities Issuer shall substitute  therefor
another nationally recognized investment banking firm that is a Primary Treasury
Dealer.

         "Remaining  Scheduled  Payments"  means,  with  respect  to  each  Debt
Security to be  redeemed,  the  remaining  scheduled  payments of the  principal
thereof and interest thereon that would be due after the related redemption date
but for such redemption;  provided, however, that if such redemption date is not
an interest  payment date with respect to such Debt Security,  the amount of the
next succeeding scheduled interest payment thereon will be reduced by the amount
of interest accrued thereon to such redemption date.

         On and after any redemption date,  interest will cease to accrue on the
Debt  Securities  or any portion  thereof  called for  redemption.  Prior to any
redemption  date, the Underlying  Securities  Issuer shall deposit with a paying
agent money  sufficient to pay the redemption  price of and accrued  interest on
the Debt  Securities  to be  redeemed  on such  date.  If less than all the Debt
Securities  are to be  redeemed,  the Debt  Securities  to be redeemed  shall be
selected  by the  Trustee  by such  method as the  Trustee  shall  deem fair and
appropriate in accordance  with methods  generally used at the time of selection
by fiduciaries in similar circumstances.

Concerning the Underlying Securities Trustee

         The  Underlying  Securities  Issuer and certain of its  affiliates  may
maintain  banking  relationships  in the  ordinary  course of business  with the
Underlying  Securities Trustee. In addition,  the Underlying  Securities Trustee
and certain of its affiliates  may serve as trustee,  authenticating  agent,  or
paying agent with respect to certain  Underlying  Securities  of the  Underlying
Securities Issuer and certain of its affiliates.

Global Underlying Securities

         The Underlying  Securities and the other Debt Securities comprising the
same series will be represented by one or more Global  Securities  registered in
the name of DTC or a nominee of the  Depositary.  Except as set forth  below,  a
Global  Security  may be  transferred  in  whole  and not in  part,  only to the
Depositary  or  another  nominee  of the  Depositary  or to a  successor  of the
Depositary or its nominee.

         Upon the issuance of a Global Security,  the Depositary will credit, on
its  book-entry  registration  and transfer  system,  the  respective  principal
amounts  of the  Underlying  Securities  and  the  other  Underlying  Securities
comprising the same series  represented by such Global  Security to the accounts
of  institutions   that  have  accounts  with  the  Depositary  or  its  nominee
("Participants").  The  accounts  to be  credited  will  be  designated  by  the
underwriter of the Debt Securities or dealers or agents. Ownership of beneficial
interests in a Global  Security will be limited to  Participants or persons that
may hold interests through  Participants.  Ownership of interests in such Global
Security will be shown on, and the transfer of those ownership interests will be
effected only through,  records  maintained by the  Depositary  (with respect to
Participants'  interests) and such  Participants  (with respect to the owners of
beneficial  interests in such Global Security).  The laws of some  jurisdictions
may


                                      S-22

<PAGE>



require that certain  purchasers  of securities  take physical  delivery of such
securities  in definitive  form.  Such limits and laws may impair the ability to
transfer or pledge beneficial interests in a Global Security.

         So long as the Depositary or its nominee is the  registered  holder and
owner of such Global Security,  the Depositary or such nominee,  as the case may
be, will be considered  the sole  registered  owner and holder of the Underlying
Securities and the other  Underlying  Securities  comprising the same series for
all  purposes  of such  Underlying  Securities  and the  other  Debt  Securities
comprising the same series and for all purposes  under the Indenture.  Except as
set forth below, owners of beneficial interests in a Global Security will not be
entitled to have the Underlying  Securities  represented by such Global Security
registered in their names,  will not receive or be entitled to receive  physical
delivery  of the  Underlying  Securities  in  definitive  form  and  will not be
considered to be the owners or holders of any  Underlying  Securities  under the
Indenture or such Global Securities.

         Accordingly,  each  person  owning a  beneficial  interest  in a Global
Security must rely on the  procedures of the  Depositary  and, if such person is
not a  Participant,  on the  procedures  of the  Participant  through which such
person owns its interest,  to exercise all rights of a holder of the  Underlying
Securities  under  the  Indenture  or such  Global  Security.  In the  event the
Underlying  Securities  Issuer  requests any action of holders of the Underlying
Securities or an owner of a beneficial  interest in a Global Security desires to
take any action that the Depositary,  as the holder of such Global Security,  is
entitled to take, the Depositary  would authorize the  Participants to take such
action,  and that the  Participants  would  authorize  beneficial  owners owning
through such  Participants  to take such action or would  otherwise act upon the
instructions of beneficial owners owning through them.

         Payment  of  principal  and  interest  on  the  Underlying   Securities
represented by a Global  Security will be made to the Depositary or its nominee,
as the case may be, as the registered owner and holder of such Global Security.

         The  Underlying  Securities  Issuer expects that the  Depositary,  upon
receipt of any payment of  principal or interest,  will  immediately  credit the
accounts of the Participants with such payment in amounts proportionate to their
respective  holdings in principal  amount of  beneficial  interest in the Global
Security as shown in the records of the Depositary.  Payments by Participants to
owners  of  beneficial   interests  in  a  Global  Security  held  through  such
Participants will be governed by standing  instructions and customary practices,
as is now the case with securities held for the accounts of customers registered
in  "street  name," and will be the  responsibility  of such  Participants.  The
Underlying Securities Issuer and the Underlying Securities Trustee will not have
any  responsibility  or liability for any aspect of the records  relating to, or
payments made on account of, beneficial ownership interests in a Global Security
for any Underlying  Securities or for maintaining,  supervising or reviewing any
records relating to such beneficial  ownership interests or for any other aspect
of  the  relationship  between  the  Depositary  and  its  Participants  or  the
relationship between such Participants and the owners of beneficial interests in
such Global Security owned through such Participants.

         Unless and until it is exchanged in whole or in part for the Underlying
Securities in definitive  form, a Global Security may not be transferred  except
as a whole by the  Depositary to a nominee of such  Depositary,  by a nominee of
such Depositary to such Depositary or another nominee of such Depositary,  or to
a successor of the Depositary or its nominee.

         The  Underlying  Securities  represented  by a Global  Security will be
exchangeable for Underlying  Securities in definitive form of like tenor as such
Global Security in  denominations of $1,000 and in any greater amount that is an
integral  multiple  thereof  if  (i)  the  Depositary  notifies  the  Underlying
Securities  Issuer that it is unwilling or unable to continue as Depositary  for
such Global Security or the Depositary ceases to be a clearing agency registered
under the Exchange  Act,  (ii) the  Underlying  Securities  Issuer  executes and
delivers  to the  Trustee  an  order  that  such  Global  Security  shall  be so
transferable,   registrable  and   exchangeable  and  such  transfers  shall  be
registrable  or (iii) there shall have  occurred and be  continuing  an Event of
Default with respect


                                      S-23

<PAGE>



to the  Underlying  Securities  evidenced  by such Global  Security.  Any Global
Security that is exchangeable pursuant to the preceding sentence is exchangeable
for Underlying Securities issuable in authorized denominations and registered in
such names as the Depositary shall direct and an owner of a beneficial  interest
in a Global  Security will be entitled to physical  delivery of such  Underlying
Securities in definitive  form.  Subject to the foregoing,  a Global Security is
not exchangeable  except for a Global Security or Global  Securities of the same
aggregate  denominations  to be registered in the name of the  Depositary or its
nominee.

         The  Depositary has advised the  Underlying  Securities  Issuer and the
underwriter   of  the  Debt   Securities  as  follows:   The   Depositary  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. The Depositary was created
to  hold  securities  of  Participants  and  to  facilitate  the  clearance  and
settlement  of  securities   transactions   among  the   Participants,   thereby
eliminating  the need for  physical  delivery of  securities  and  certificates.
Participants  include securities brokers and dealers (including the underwriters
of the Debt  Securities),  banks,  trust  companies,  clearing  corporations and
certain other  organizations,  some of which (and/or their  representatives) own
the Depositary.  Access to the 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  Participants,  either  directly or
indirectly  ("Indirect  Participants").  Persons  who are not  Participants  may
beneficially own securities held by the Depositary only through  Participants or
Indirect   Participants.   The  rules  applicable  to  the  Depositary  and  the
Participants  are on file  with the  Securities  and  Exchange  Commission.  The
Depositary currently accepts only notes denominated and payable in U.S. dollars.


                      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 "Specified Currency").  The
Class A Trust Certificates have an initial aggregate principal amount of $ . The
Class B Trust Certificates have a principal amount at maturity of $ .

         The  holders  of the Class A Trust  Certificates  will be  entitled  to
receive,  on each Distribution Date,  commencing March 1, 1998 and ending on the
Final  Distribution  Date,  the  interest,  if any,  received on the  Underlying
Securities,  which will  represent  a return of  principal  on the Class A Trust
Certificates in accordance with the  amortization  schedule set forth below, and
the payment of interest at a rate of 7.54% per annum on the  Notional  Principal
Amount of the Class A Trust  Certificates.  The Class A Trust  Certificates will
amortize on each  Distribution  Date on a level yield  basis.  The Class A Trust
Certificates  generally  will not be entitled to any allocation of any principal
payments received on the Underlying Securities.

         Interest  on the Class A 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 first Interest Accrual Period,
from and including  January __, 1998) to but excluding the current  Distribution
Date.

         On March 1, 2017, the holders of the Class B Trust Certificates will be
entitled to a distribution of all of the Underlying Securities held by the Trust
as of such  date.  On or  prior to the 60th day  preceding  March 1,  2017,  the
Trustee shall request  instructions  from the registered  holders of the Class B
Trust  Certificates  regarding the account or accounts to which  transfer of the
Underlying  Securities  should be made, and other  information  relevant to such
transfer.


                                      S-24

<PAGE>



                AMORTIZATION SCHEDULE--CLASS A TRUST CERTIFICATES



<TABLE>
<CAPTION>
                                                              PRINCIPAL            TOTAL INTEREST             OUTSTANDING
                                 INTEREST PAYABLE           AMORTIZATION           PLUS PRINCIPAL            PRINCIPAL ON
      CLOSING DATE OR            ON DISTRIBUTION           ON DISTRIBUTION           PAYABLE ON             CLOSING DATE OR
     DISTRIBUTION DATE                 DATE                     DATE            DISTRIBUTION DATE          DISTRIBUTION DATE*
     -----------------                 ----                     ----            -----------------          ------------------

<S>                                  <C>                      <C>                     <C>                      <C>        
January __, 1998  .........                                                                                    $
 __, 1998  ................          $                        $                       $
 __, 1998  ................
 __, 1999  ................
 __, 1999  ................
 __, 2000 .................
 __, 2000 .................
 __, 2001 .................
 __, 2001 .................
 __, 2002 .................
 __, 2002 .................
 __, 2003 .................
 __, 2003 .................
 __, 2004 .................
 __, 2004 .................
 __, 2005 .................
 __, 2005 .................
 __, 2006 .................
 __, 2006 .................
 __, 2007 .................
 __, 2007 .................
 __, 2008 .................
 __, 2008 .................
 __, 2009 .................
 __, 2009 .................
 __, 2010 .................
 __, 2010 .................
 __, 2011 .................
 __, 2011 .................
 __, 2012 .................
 __, 2012 .................
 __, 2013 .................
 __, 2013 .................
 __, 2014 .................
 __, 2014 .................
 __, 2015 .................
 __, 2015 .................
 __, 2016 .................
 __, 2016 .................
 __, 2017 .................
</TABLE>

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

*  Principal  amount on  Closing  Date or at close of  business  on the
   Distribution Date.


                                      S-25

<PAGE>



         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  principal  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  will  each  initially  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.

         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 principal
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.

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) to the Trustee,  the Trustee Fee and reimbursement for any
         Ordinary  Expenses,  and for  Extraordinary  Expenses  incurred  by the
         Trustee in accordance with the Trust Agreement pursuant to instructions
         of not less than 100% of the Trust Certificateholders;



                                      S-26

<PAGE>



                  (b) to the holders of the Class A Trust Certificates, interest
         at the rate of 7.540% per annum on the principal  amount of the Class A
         Trust  Certificates  and principal  distributable on such Class A Trust
         Certificates on such Distribution Date;

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

                   (d) to the holders of the Class B Trust Certificates,  on the
         Final   Distribution  Date  only,  a  distribution  of  all  Underlying
         Securities held by the Trust as of such date; and

                   (e)  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,  except for amounts received on or with respect to
Eligible  Investments.  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 to the
Class A Trust  Certificateholders.  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  any  Class  of  Trust
Certificate, 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

         On each Distribution Date, or the next succeeding  Business Day if such
Distribution  Date is not a  Business  Day,  Merrill  Lynch & Co.  or any of its
affiliates may, if it holds Class B Trust  Certificates  of a certain  principal
amount  at  maturity  and  Class  A  Trust  Certificates   representing  a  like
outstanding principal amount thereof, notify the Trustee, not less than at least
30 (or such shorter period  acceptable to the Trustee) but not more than 45 days
prior  to  such  Distribution  Date,  that  it  intends  to  tender  such  Trust
Certificates  to the  Trustee  on such  Distribution  Date;  provided  that such
distribution will not be made if either (i) it would cause the Trust


                                      S-27

<PAGE>



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 Deposited Assets having a
principal  amount equal to the combined  principal  amounts of the Class A Trust
Certificates  and  Class B  Trust  Certificates  being  tendered  to such  Trust
Certificateholder.

Default on Underlying Securities

         If  there is a  payment  default  on the  Underlying  Securities  or an
acceleration of the maturity of the Underlying Securities, the Trustee will sell
the  Underlying  Securities  and  allocate  the  proceeds  from  the sale of the
Underlying  Securities  between the Class A Trust  Certificates  and the Class B
Trust Certificates in accordance with the Allocation Ratio.

Distributions upon Optional Redemption or Advance of Maturity

         If  there  is a  redemption  of  the  Underlying  Securities  upon  the
occurrence of a Tax Event or an optional  redemption  (see  "Description  of the
Underlying Securities--Advance of Maturity Date or Optional Redemption" herein),
the  proceeds of such  redemption  will be  allocated  between the Class A Trust
Certificates  and  the  Class  B  Trust  Certificates  in  accordance  with  the
Allocation  Ratio.  If  there  is an  advance  of  maturity  of  the  Underlying
Securities  upon  the  occurrence  of a  Tax  Event  (see  "Description  of  the
Underlying Securities--Advance of Maturity Date or Optional Redemption" herein),
then (i) if the shortened maturity date is on or prior to the Final Distribution
Date,  the  Underlying  Securities  will be sold and the proceeds from such sale
will be allocated  between the Class A Trust  Certificates and the Class B Trust
Certificates  in accordance  with the Allocation  Ratio or (ii) if the shortened
maturity date is after the Final  Distribution Date, the Trust Certificates will
remain  outstanding  until  the  Final  Distribution  Date and the Class B Trust
Certificateholders will receive a distribution of the Underlying Securities,  as
otherwise provided herein.


                                  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


                                      S-28

<PAGE>



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  Administrative  Agent and the  Depositor"  (to the  extent  the  discussion
relates  to  the  Administrative  Agent),  "--Administrative  Agent  Termination
Events;  Rights upon 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.

         Pursuant to the Trust Agreement, the Trustee shall receive compensation
equal to $2,000  per annum  plus the costs of  converting  to EDGAR  format  the
periodic reports required to be filed for the Trust under the Exchange Act.

         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


                                      S-29

<PAGE>



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 notional  amounts,  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 amendment or  modification  of the Trust Agreement which
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 100% 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 Trust Agreement

         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  shall mail a
notice of such proposed amendment,  modification, waiver or solicitation to each
Trust  Certificateholder  of record as of such date.  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,  including,  without  limitation,  any demand to
accelerate  the  Underlying  Securities,  except in the  event of an  Underlying
Security  event of  default  or an event  which  with the  passage of time would
become an Underlying Security event of default and with the unanimous consent of
all  outstanding  Class A and Class B Trust  Certificateholders,  or (iii)  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 100% of the
outstanding  Class A and Class B Trust  Certificates.  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 offer is made by the  Underlying  Securities  Issuer to issue new
obligations in exchange and substitution  for any of the Underlying  Securities,
pursuant  to a  plan  for  the  refunding  or  refinancing  of  the  outstanding
Underlying Securities or any other offer is made for the Underlying  Securities,
the Trustee  shall  notify the Class A and Class B Trust  Certificateholders  of
such offer as promptly as practicable. The Trustee


                                      S-30

<PAGE>



must reject any such offer  unless the  Trustee is  directed by the  affirmative
vote of all of the  holders  of the  Class A and Class B Trust  Certificates  to
accept such offer and the Trustee has received the tax opinion described above.

         If an event of default under the Indenture occurs and is continuing and
if   directed   by  all  of  the   outstanding   Class  A  and   Class  B  Trust
Certificateholders, 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  declare  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 Debt Securities issued by the Underlying Securities Issuer.

Termination of The Trust

         The Trust shall terminate upon the earliest to occur of (i) the payment
in full at maturity or sale of the  Underlying  Securities  by the Trust after a
payment  default on or an  acceleration or other early payment of the Underlying
Securities,  and the  distribution in full of all amounts due to the Class A and
Class B Trust  Certificateholders  and (iii) the Final  Distribution  Date.  See
"Description of the Trust Agreement--Termination" in the Prospectus.


                         FEDERAL INCOME TAX CONSEQUENCES

General

         The  following  is a general  discussion  of  certain  of the  material
Federal income tax  consequences  of the purchase,  ownership and disposition of
the Trust Certificates by an initial holder of Trust Certificates.

         This  summary is based upon laws,  regulations,  rulings and  decisions
currently  in  effect,  all of  which  are  subject  to  change,  possibly  on a
retroactive   basis.   The  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 Trust  Certificates as "capital assets"  (generally,
property  held for  investment)  within the meaning of Section 1221 of the Code,
and who do not hold their 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 Trust  Certificates,  and there can be no
assurance that the Treasury  Department will not issue regulations under Section
1286 of the Code which would modify the treatment described below.  Accordingly,
the way Trust  Certificates  are  ultimately  treated  under the Code may differ
substantially from that described below.  Investors should consult their own tax
advisors to determine the Federal,  state,  local and other tax  consequences of
the purchase, ownership and disposition of the Trust Certificates.

Tax Status of Trust

         In the  opinion of  Shearman &  Sterling,  special  Federal  income tax
counsel to the  Depositor,  assuming that the Underlying  Securities  constitute
indebtedness for Federal income tax purposes,  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 owned directly the portion of the
Underlying  Securities  allocable to such Trust  Certificates  and as if it paid
directly its share of reasonable expenses paid by the Trust.



                                      S-31

<PAGE>



Income of Trust Certificateholders

         In  General.   Assuming  that  the  Underlying   Securities  constitute
indebtedness for Federal income tax purposes,  the Trust Certificates  represent
ownership of newly issued debt  instruments  under Section 1286 of the Code. The
Class B Trust Certificates will be treated as an interest in a newly issued debt
instrument issued with OID.

         The  Trust  intends  to  take  the  position  that  the  Class  A Trust
Certificates   represent  interests  in  a  newly  issued  self-amortizing  debt
instrument  having a principal  amount  generally equal to the purchase price of
the Class A Trust  Certificates  and  maturing on the Final  Distribution  Date.
Under this  approach,  payments made on the Class A Trust  Certificates  on each
Distribution  Date will partially  represent a return of principal and partially
represent  interest,  as calculated based upon the Trust  Certificate's yield to
maturity.  Trust  Certificateholders that report income under the cash method of
accounting  would  include in income upon  receipt  that  portion of the payment
representing  interest.  The Internal  Revenue  Service could take the position,
however,  that the Class A Trust  Certificates  represent  a newly  issued  debt
issued with OID.

         In the case of a Trust Certificate that represents  ownership of a debt
instrument issued with OID, the amount of the OID is equal to the excess of: (i)
the stated  redemption  price  (generally  all payments made with respect to the
Underlying  Securities on that Trust Certificate);  over (ii) the purchase price
of the Trust  Certificate  (less accrued  interest).  The holder of such a Trust
Certificate,  whether using the cash or accrual method of accounting,  generally
will be  required  to include OID in income in advance of the receipt of some or
all of the related  cash  payments.  The amount of OID  allocable to any accrual
period is an amount  equal to the product of the  instrument's  adjusted  issued
price  at the  beginning  of the  accrual  period  and  its  yield  to  maturity
(determined on the basis of  compounding  at the close of each accrual  period).
The adjusted  issue price at the beginning of any accrual period is equal to the
purchase  price,  increased by the accrual OID for each prior accrual period and
reduced by the amount of any cash payments.

         Modification or Exchange of Underlying  Securities.  Depending upon the
circumstances, it is possible that a modification of the terms of the Underlying
Securities,  including advancing their maturity date following a Tax Event, or a
substitution of other assets for the Underlying  Securities  following a default
on the Underlying  Securities or following a Tax Event, would be a taxable event
to  Trust  Certificateholders  on  which  they  would  recognize  gain or  loss.
Moreover,  if the Underlying  Securities Issuer deposits cash or U.S. Government
Obligations  in order to discharge its  liabilities  relating to the  Underlying
Securities,  such  deposits are likely to  constitute  a taxable  event to Trust
Certificateholders.

Deductibility of Trust's Fees and Expenses

         In   computing   its   Federal   income   tax   liability,    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 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.

Purchase and Sale of a Trust Certificate

         A Trust  Certificateholder's tax basis in a Trust Certificate generally
will equal the cost of such Trust  Certificate  (A)  increased by any amounts of
OID and (B)  reduced  by any  payments  of  "principal",  in the case of a Trust
Certificate  representing  ownership of a debt instrument issued without OID, or
reduced by any payments  included in the stated redemption price, in the case of
a Trust Certificate representing ownership of a debt instrument issued with OID.



                                      S-32

<PAGE>



         If a Trust  Certificate  or Underlying  Security is sold,  gain or loss
will  be  recognized  equal  to the  difference  between  the  proceeds  of sale
allocable  to the  Trust  Certificateholder  and the  Trust  Certificateholder's
adjusted basis in its Trust Certificate. Any gain or loss will be a capital gain
or loss if the Trust Certificate was held as a capital asset.

Distributions on Class B Trust Certificates

         The  distribution  of the  Underlying  Securities  to the Class B Trust
Certificateholders  on the Final  Distribution  Date  should  not  constitute  a
taxable transaction to the recipients.  Similarly,  a redemption by the Trust of
Trust Certificates in exchange for the Underlying  Securities upon the tender by
a Trust  Certificateholder  of Class B Trust Certificates of a certain principal
amount and Class A Trust  Certificates  representing  a like  percentage  of the
outstanding principal amount thereof should not constitute a taxable transaction
to the Trust Certificateholder.

Backup Withholding

         Payments made on the Trust  Certificates  and proceeds from the sale of
the Trust Certificates will not be subject to a "backup"  withholding tax of 31%
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.

Foreign Trust Certificateholders

         To the extent that  amounts paid to Trust  Certificateholders  that are
not United States Persons  ("Foreign Trust  Certificateholders")  are treated as
interest with respect to Underlying  Securities  originated after July 18, 1984,
such amounts  generally will not be subject to the annual 30%  withholding  tax,
provided   that  such   Foreign   Trust   Certificateholder   fulfills   certain
certification  requirements.  Under such requirements,  the holder must certify,
under  penalties of perjury,  that it is not a United  States Person and provide
its name and address.

         A "United  States  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),  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 over the administration of the trust and one or more United
States  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 United States  Persons prior to such date,  that elect to continue to
be treated as United States Persons, also will be United States Persons.

Information Reporting

         The Trustee will furnish or make  available,  within a reasonable  time
after the end of each  calendar  year,  to each  Trust  Certificateholder,  such
information  as the  Trustee  deems  necessary  or  desirable  to  assist  Trust
Certificateholders  in preparing their federal income tax returns,  or to enable
Trust Certificateholders to make such information available to beneficial owners
or other financial  intermediaries for which such Trust  Certificateholders hold
such Trust Certificates as nominees.

New Withholding Regulations

         The Treasury  Department has issued new regulations  which make certain
modifications to the withholding,  backup withholding and information  reporting
rules. The new regulations generally are effective


                                      S-33

<PAGE>



for payments made after  December 31, 1998.  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)(1) of the Code or (c) any entity whose  underlying  assets  include Plan
Assets by reason of any such 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 its 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
non-exempt prohibited transaction under ERISA or the Code.

         Under a  "look-through  rule" set forth in  Section  2510.3-101  of the
United States  Department of Labor  regulations,  a Plan's assets may include an
interest  in the  underlying  assets of an entity  (such as a trust) for certain
purposes  under ERISA if the Plan  acquires an equity  interest in such  entity.
Thus,  unless an exception to the  look-through  rule applies,  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 subject to
the prohibited transaction provisions under ERISA and the Code.

         If the assets of the Trust were deemed to be Plan Assets,  transactions
involving the Depositor, Underwriter, Trustee, Underlying Securities Trustee and
the Underlying Securities Issuer 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 the Underlying
Securities  Issuer,  it is not a  Disqualified  Person or party in interest with
respect to such Plan.  Plans  maintained  or  contributed  to by the  Depositor,
Underwriter,   Trustee,   Underlying   Securities  Trustee  and  the  Underlying
Securities  Issuer, 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 Underlying Securities Issuer and
any Plan owning Trust  Certificates;  however,  such loan, by itself,  would not
constitute a prohibited transaction unless the Underlying Securities Issuer is a
party in interest or Disqualified Person with respect to such Plan.

         The Underwriter 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.  Accordingly,  the sale of
Trust  Certificates  by the 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 a 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 arm's-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 of PTE
75-1 have been met.



                                      S-34

<PAGE>



         The  custodial  and  other  services  rendered  by  the  Trustee,   and
Underlying  Securities  Trustee 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 Trustee may
be   terminated   upon  60  days'  prior   notice  and  the  approval  of  Trust
Certificateholders  owning more than 662/3% of the aggregate beneficial interest
of Trust  Certificates.  The Depositor  believes the compensation of the Trustee
and is reasonable under the circumstances.  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. In that regard, a fiduciary with respect to a Plan should consider whether
a sale of the  Underlying  Securities to Merrill  Lynch & Co. or its  affiliates
might constitute a non-exempt prohibited  transaction,  notwithstanding the sale
procedure  to accept the  highest bid  submitted  and the  certification  of the
highest bid and identity of bidders to the Trustee.  The Trustee shall, prior to
any  sale  of  Underlying  Securities  to  Merrill  Lynch  & Co.  or  any of its
affiliates,  certify that any such  purchaser  submitted the highest of at least
three bids and shall identify the other bidders.

         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 general accounts).

         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.


                                  UNDERWRITING

         Subject  to the terms  and  conditions  set  forth in the  Underwriting
Agreement,  dated as of January __,  1998 (the  "Underwriting  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 Underwriter proposes to
offer the Trust  Certificates  directly to the public at the offering  price set
forth on the cover page of this Prospectus Supplement.

         There is currently no public market for the Trust Certificates, and the
Trust  Certificates  will not be listed  on any  securities  exchange  or on any
inter-dealer  quotation system.  Following the completion of the offering of the
Trust  Certificates,  Merrill Lynch & Co. presently  intends to make a market in
the Trust Certificates as permitted by applicable laws and regulations; however,
it is not obligated to do so and any such  market-making may be discountinued at
any time without  notice at its sole  discretion.  Accordingly,  there can be no
assurance as to whether an active public market for the Trust  Certificates will
develop or, if a public market does develop,  as to the liquidity of the trading
market for the Trust Certificates.  If an active public market does not develop,
the market  price and  liquidity  for the Trust  Certificates  may be  adversely
affected. See "Risk Factors--Limited Liquidity".

         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.



                                      S-35

<PAGE>



         The Underwriting  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.


                                     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 "A2" by Moody's and "A" by S&P.

         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.  The
rating of the Trust  Certificates  by S&P  addresses  the  likelihood  of timely
receipt  of  interest  on the  Class  A  Trust  Certificates  or any  Underlying
Securities distributed in respect of the Class B Trust Certificates and ultimate
receipt of principal on any Underlying Securities  distributed in respect of the
Class B Trust Certificates. The ratings address the likelihood of the receipt by
Trust Certificateholders of payments required under the Trust Agreement, and 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-36

<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 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.,


                                        2

<PAGE>



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


                                        4

<PAGE>




                                              the sale of the Underlying
                                              Securities to the Depositor or
                                              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".


                                        5

<PAGE>





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
                                              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 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.



                                        7

<PAGE>



         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 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


                                        8

<PAGE>



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 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


                                        9

<PAGE>



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, 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.



                                       10

<PAGE>



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).

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).





                                       11

<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 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.


                                       12

<PAGE>



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 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"


                                       13

<PAGE>



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 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


                                       14

<PAGE>



                           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 Trust


                                       15

<PAGE>



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, 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


                                       16

<PAGE>



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 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


                                       17

<PAGE>



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.

         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


                                       18

<PAGE>



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 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


                                       19

<PAGE>



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).

         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.



                                       20

<PAGE>



         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 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


                                       21

<PAGE>



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 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".



                                       22

<PAGE>



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

                  (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


                                       23

<PAGE>



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.

         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


                                       24

<PAGE>



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 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.


                         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.


                                       25

<PAGE>




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 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


                                       26

<PAGE>



distributions on or in respect of, or purchase, redeem, exchange or otherwise
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, 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


                                       27

<PAGE>



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 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");


                                       28

<PAGE>



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 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.



                                       29

<PAGE>



         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 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


                                       30

<PAGE>



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 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.

                       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


                                       31

<PAGE>



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
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.




                                       32

<PAGE>


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.

         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


                                       33

<PAGE>



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 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


                                       34

<PAGE>



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 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


                                       35

<PAGE>



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 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 to owners of Underlying Securities, (ii) a statement that the Trust
Certificateholders will be entitled, subject to any applicable


                                       36

<PAGE>



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.

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


                                       37

<PAGE>



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:

                  (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;


                                       38

<PAGE>




                  (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.

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.



                                       39

<PAGE>



         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 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.



                                       40

<PAGE>



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.

                                 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.



                                       41

<PAGE>



                         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 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


                                       42

<PAGE>



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.

         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


                                       43

<PAGE>



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 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.



                                       44

<PAGE>



         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.


                              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.


                                       45

<PAGE>




         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 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.




                                       46

<PAGE>



                              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.

         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.




                                       47

<PAGE>



                                  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.




                                       48

<PAGE>



                             INDEX OF DEFINED TERMS

                                                                       Page
                                                                       ----

Administration Agreements................................................34
Administrative Agent......................................................1
Allocation Ratio  ..................................................S-5, 22
Available Funds   .....................................................S-27
Base Rate         .......................................................17
Business Day      .......................................................16
Calculation Agent .......................................................17
Calculation Date  .......................................................18
Call Price        .......................................................23
Callable Series   .......................................................23
CD Rate           .......................................................18
CD Rate Trust Certificate................................................17
Cede              ...................................................S-3, 1
Class             ........................................................1
Class A Allocation......................................................S-5
Class B Allocation......................................................S-5
Clearing Agency   .................................................S-26, 24
clearing corporation.....................................................24
Closing Date      ......................................................S-2
Code              ...............................................S-7, 5, 37
Commercial Paper Rate....................................................19
Commercial Paper Rate Trust Certificate..................................19
Commission        ...............................................S-10, 1, 2
Composite Quotations.....................................................17
Concentrated Underlying Securities........................................1
Credit Support    ........................................................1
Cut-off Date      .......................................................32
Debt Securities   ......................................................S-9
Definitive Trust Certificate.............................................24
Depositary        ...................................................S-3, 1
Deposited Assets  ....................................................1, 25
Depositor         ..............................................S-1, S-4, 1
Disqualified Persons...............................................S-34, 46
Distribution Date ..............................................S-1, S-5, 2
DTC               ..............................................S-3, S-7, 1
Eligible Investments...................................................S-27
Event of Default  .....................................................S-29
Exchangeable Series......................................................22
Exchange Act      ................................................S-9, 1, 2
Extraordinary Expenses...................................................36
Federal Funds Rate.......................................................19
Federal Funds Rate Trust Certificate.....................................17
Final Scheduled Distribution Date...............................S-1, S-5, 2
Fixed Rate Trust Certificates............................................16
Floating Rate Trust Certificates.........................................17
Floating Trust Certificate Rate..........................................14
Foreign Trust Certificateholders.......................................S-33
Global Security   ........................................................1
Government Securities.....................................................1
grantor trust............................................................11


                                       I-1

<PAGE>


                                                                       Page
                                                                       ----

H.15(519)................................................................17
Indenture....................................................S-10, S-15, 16
Index Maturity...........................................................17
Interest Reset Date......................................................18
Interest Reset Period....................................................18
IRA.....................................................................S-8
Letter of Credit.........................................................30
Letter of Credit Bank....................................................30
LIBOR....................................................................20
LIBOR Reuters............................................................20
LIBOR Telerate...........................................................20
LIBOR Trust Certificate..................................................17
Maximum Trust Certificate Rate...........................................17
Merrill Lynch & Co...................................................S-2, 1
Minimum Trust Certificate Rate...........................................17
Money Market Yield.......................................................19
Moody's............................................................S-1, S-7
Notional Amount..........................................................16
NYSE............................................................S-1, S-7, 1
OID.....................................................................S-7
Optional Exchange Right..................................................22
Ordinary Expenses......................................................S-35
Original Issue Date......................................................14
Participants........................................................S-3, 23
Parties in Interest................................................S-27, 45
Plan.......................................................S-8, S-27, 5, 45
Plan Assets..............................................................45
Prime Rate...............................................................21
Prime Rate Trust Certificate.............................................17
Prospectus Supplement.....................................................1
PTEs...............................................................S-27, 46
Put Date.................................................................23
Put Option...............................................................23
Puttable Underlying Securities...........................................23
Purchase Price...........................................................40
Rating Agency......................................................S-10, 10
Rating Agent...........................................................S-10
Realized Losses..........................................................22
Record Date..............................................................16
Reference Banks..........................................................20
Registration Statement....................................................2
Regulation...............................................................45
Related Proceeds.........................................................33
Required Percentage......................................................35
Required Percentage-Amendment..........................................S-24
Required Percentage-Remedies...........................................S-23
Reserve Account..........................................................30
Retained Interest........................................................12
Reuters Screen LIBO Page.................................................20
Reuters Screen NYMF Page.................................................20
Risk Factors-Derivatives.................................................25
S&P................................................................S-1, S-7
                                                             

                                       I-2

<PAGE>


                                                                       Page
                                                                       ----

Secured Underlying Securities............................................28
Securities Act............................................................2
Senior Underlying Securities.............................................28
Series....................................................................1
Specified Currency.............................................S-6, S-24, 2
Spread...................................................................17
Spread Multiplier........................................................17
Standard Terms............................................................1
Strip Trust Certificates.................................................15
Subordinated Underlying Securities.......................................28
Surety...................................................................30
Surety Bond..............................................................30
Tax Event..............................................................S-21
Telerate Page 3750.......................................................20
TOPrS(sm)................................................................29
Treasury Rate............................................................21
Treasury Rate Trust Certificate..........................................17
Trust...........................................................S-1, S-4, 1
Trust Agreement......................................................S-4, 1
Trust Certificate Account................................................31
Trust Certificate Rate...................................................14
Trust Certificateholders.............................................S-1, 1
Trust Certificates...............................................S-4, 1, 13
Trust Indenture Act......................................................27
Trustee..............................................................S-1, 1
Trustee Fee.........................................................S-4, 12
U.S. dollars, US$, dollar or $............................................3
Underlying Securities...........................................S-1, S-4, 1
Underlying Securities Issuer.....................................S-1, 1, 25
Underlying Securities Rate...............................................29
Underlying Securities Prospectus.......................................S-15
Underlying Securities Trustee......................................S-10, 27
Underwriter.............................................................S-2
Underwriting Agreement.................................................S-35
United States Person...................................................S-33
Voting Rights............................................................35
                                                          






                                       I-3


<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 Company since such date.

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

                                TABLE OF CONTENTS
                                                                          Page
                                                                          ----
                              PROSPECTUS SUPPLEMENT
PROSPECTUS SUPPLEMENT SUMMARY..............................................S-4
RISK FACTORS..............................................................S-12
THE TRUST.................................................................S-14
DESCRIPTION OF THE UNDERLYING SECURITIES..................................S-14
DESCRIPTION OF THE TRUST CERTIFICATES.....................................S-24
THE DEPOSITOR.............................................................S-28
DESCRIPTION OF THE TRUST AGREEMENT........................................S-28
FEDERAL INCOME TAX CONSEQUENCES...........................................S-31
ERISA CONSIDERATIONS......................................................S-34
UNDERWRITING..............................................................S-35
VALIDITY OF THE TRUST CERTIFICATES........................................S-36
RATINGS...................................................................S-36

                                   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...............................................................12
USE OF PROCEEDS.............................................................12
FORMATION OF THE TRUST......................................................12
MATURITY AND YIELD CONSIDERATIONS...........................................12
DESCRIPTION OF THE TRUST CERTIFICATES.......................................13
DESCRIPTION OF DEPOSITED ASSETS.............................................25
DESCRIPTION OF THE TRUST AGREEMENT..........................................32
CURRENCY RISKS..............................................................41
FEDERAL INCOME TAX CONSEQUENCES.............................................43
ERISA CONSIDERATIONS........................................................46
PLAN OF DISTRIBUTION........................................................48
LEGAL MATTERS...............................................................49
INDEX OF DEFINED TERMS......................................................I-1

         Until 90 days after the date of this Prospectus,  all dealers affecting
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.


                                    $      
                            Initial Principal Amount
                           Class A Trust Certificates

                                    $      
                          Principal Amount at Maturity
                           Class B Trust Certificates


                                PUBLIC STEERS(R)
                               TRUST CERTIFICATES

                               SERIES 1998 JCP-Z1


                                   ----------
                                   PROSPECTUS
                                   SUPPLEMENT
                                   ----------


                              Merrill Lynch & Co.


                                January 13, 1998


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