MERRILL LYNCH MORTGAGE INVESTORS INC
424B5, 2000-12-19
ASSET-BACKED SECURITIES
Previous: HANCOCK JOHN WORLD FUND, 497, 2000-12-19
Next: AMERALIA INC, 8-K, 2000-12-19



PROSPECTUS SUPPLEMENT DATED DECEMBER 15, 2000
(TO PROSPECTUS DATED JANUARY 27, 2000)

                           $159,198,100 (APPROXIMATE)
                       MORTGAGE PASS-THROUGH CERTIFICATES,
                                     2000-3

                          CENDANT MORTGAGE CORPORATION,
                                 MASTER SERVICER

                     MERRILL LYNCH MORTGAGE INVESTORS, INC.
                                    DEPOSITOR

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


Merrill  Lynch  Mortgage  Investors,  Inc.  is  offering  to sell the  following
Certificates:

            -------------------------------------------------------
                             Initial Certificate      Pass-Through
              Class              Balance(1)               Rate
            -------------------------------------------------------
               A-1              $153,881,000             7.00%
               A-IO           $161,131,848(2)           Variable
               R-I                       $50             7.00%
               R-II                      $50             7.00%
               M-1                $2,417,000             7.00%
               M-2                $1,611,000             7.00%
               B-1                $1,289,000             7.00%
              Total             $159,198,100
            -------------------------------------------------------

(1) Plus or minus 5%.
(2) notional amount.

        The Certificates represent interests in a pool of conventional,
adjustable-rate, one- to four-family, first lien mortgage loans having original
terms to maturity of 30 years.

        The trustee will make distributions on the Certificates to you on the
25th day of each month or, if the 25th is not a business day, on the next
business day, beginning in January 2001. You will earn interest on your
Certificate during the calendar month prior to each distribution date. Your
interest will be based on a 360-day year consisting of twelve 30-day months, and
will be based on the then-outstanding principal balance of your Certificate and
the then-applicable interest rate.

        You will receive payments on the Certificates only from payments
received on the mortgage loans. No entity has any obligation to make payments on
the Certificates from its own funds. Neither the Certificates nor the mortgage
loans are insured or guaranteed by any governmental agency or instrumentality.
----------
Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or passed upon the
adequacy or accuracy of this prospectus. Any representation to the contrary is a
criminal offense.

The Attorney General of the State of New York has not passed on or endorsed the
merits of this offering. Any representation to the contrary is unlawful.

        BEFORE BUYING THESE CERTIFICATES, YOU SHOULD CONSIDER THE FACTORS SET
FORTH UNDER "RISK FACTORS" BEGINNING ON PAGE S-[10] OF THE PROSPECTUS
SUPPLEMENT.

                           --------------------------
                               MERRILL LYNCH & CO.
                           --------------------------



<PAGE>



 IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS PROSPECTUS SUPPLEMENT AND
                           THE ACCOMPANYING PROSPECTUS

        We tell you about the certificates in two separate documents that
progressively provide more detail; (a) the accompanying Prospectus, which
provides general information, some of which may not apply to a particular series
of securities, including your series; and (b) this Prospectus Supplement, which
describes the specific terms of your series of securities.

        If the terms of your series of certificates vary between this Prospectus
Supplement and the Prospectus, you should rely on the information in this
Prospectus Supplement.

        We include cross-references in this Prospectus Supplement and in the
accompanying Prospectus to captions in these materials where you can find
further related discussions. The following Table of Contents and the Table of
Contents included in the accompanying Prospectus provide the pages on which
these captions can be found.

        You can find a listing of the pages where capitalized terms used in this
Prospectus Supplement are defined under the caption "Index of Principal
Definitions" beginning on page S-60 in this Prospectus Supplement and under the
caption "Index of Defined Terms" beginning on page 102 in the accompanying
Prospectus.


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



                                       S-2

<PAGE>



                                                     TABLE OF CONTENTS


SUMMARY OF PROSPECTUS SUPPLEMENT............................................S-4
     Title of Series........................................................S-4
     The Certificates.......................................................S-4
     Depositor of Mortgage Loans............................................S-4
     Mortgage Loan Originators..............................................S-4
     Master Servicer........................................................S-4
     Trustee ...............................................................S-4
     Cut-off Date ..........................................................S-4
     Closing Date ..........................................................S-4
     Final Scheduled Distribution Dates.....................................S-5
     The Mortgage Pool......................................................S-6
     Distributions--General.................................................S-7
     Interest Distributions.................................................S-7
     Pass-Through Rates.....................................................S-7
     Principal Distributions................................................S-7
     Credit Enhancement.....................................................S-7
     Optional Termination...................................................S-8
     Certain Federal Income Tax
                     Consequences...........................................S-9
     Ratings ...............................................................S-9
     Legal Investment.......................................................S-9
     ERISA Considerations...................................................S-9

RISK FACTORS...............................................................S-10
     Subordination.........................................................S-10
     Geographic Concentration..............................................S-10
     Limited Market in which to Resell Certificates........................S-11
     Limited Ability To Resell Book-Entry Registration
                  Certificates.............................................S-11
     Receipt Of Distributions May Be Delayed Because of
                  Book-Entry Registration..................................S-11
     Certificates Are Not Obligations of Any Entity........................S-11
     Yield Considerations..................................................S-11

THE MORTGAGE LOAN ORIGINATORS..............................................S-12

THE MORTGAGE POOL..........................................................S-14
     General ..............................................................S-14
     Statistical Information...............................................S-15
     The Index ............................................................S-21
     Underwriting Standards................................................S-22

YIELD ON THE CERTIFICATES..................................................S-28
     Certain Shortfalls in Collections of Interest.........................S-28
     General Prepayment Considerations.....................................S-28
     The Subordinated Certificates.........................................S-29
     The Class R Certificates..............................................S-30
     Weighted Average Lives................................................S-30
     Final Scheduled Distribution Dates....................................S-37

DESCRIPTION OF THE CERTIFICATES............................................S-37
     General ..............................................................S-37
     Book-Entry Registration and Definitive Certificates...................S-38
     Interest Distributions................................................S-41
     Monthly Advances......................................................S-48

POOLING AND SERVICING AGREEMENT............................................S-49
     General ..............................................................S-49
     Assignment of the Mortgage Loans......................................S-49
     The Master Servicer...................................................S-49
     The Trustee ..........................................................S-52
     Servicing and Other Compensation and Payment of
                  Expenses.................................................S-53
     Voting Rights.........................................................S-53
     Termination ..........................................................S-53

CERTAIN FEDERAL INCOME TAX CONSEQUENCES
      .....................................................................S-53
     General ..............................................................S-53
     Taxation of Regular Interests.........................................S-54
     Special Tax Considerations Applicable to the Class R
                  Certificates.............................................S-55

USE OF PROCEEDS............................................................S-56

UNDERWRITING...............................................................S-56

LEGAL MATTERS..............................................................S-57

RATINGS....................................................................S-57

LEGAL INVESTMENT...........................................................S-57

ERISA CONSIDERATIONS.......................................................S-58

INDEX OF PRINCIPAL DEFINITIONS.............................................S-60



                                       S-3

<PAGE>




                        SUMMARY OF PROSPECTUS SUPPLEMENT

     Because this is a summary, it does not contain all the information that may
be important to you. You should read the entire Prospectus and Prospectus
Supplement carefully before you decide to purchase a Certificate. If capitalized
terms are not defined in this Summary, they are defined in the Prospectus.

Title of Series......................  Mortgage Pass-Through Certificates,
                                       2000-3.

The Certificates.....................  The Class A-1, Class A-IO, Class M-1,
                                       Class M-2, Class B-1, Class B-2, Class B-
                                       3, Class B-4, Class R-I and Class R-II
                                       Certificates are the entire ownership
                                       interest in a trust fund which is
                                       composed primarily of first lien mortgage
                                       loans. The trust will issue the
                                       Certificates pursuant to a Pooling and
                                       Servicing Agreement among Merrill Lynch
                                       Mortgage Investors, Inc., Cendant
                                       Mortgage Corporation and Wells Fargo Bank
                                       Minnesota, N.A. Merrill Lynch Mortgage
                                       Investors, Inc. is offering to sell the
                                       Class A-1, Class A-IO, Class R-I, Class
                                       R-II, Class M-1, Class M-2 and Class B-1
                                       Certificates but not the Class B-2, Class
                                       B-3 and Class B-4 Certificates. The trust
                                       is offering each class of Certificates
                                       (other than the Class R-I and Class R-II
                                       Certificates) as book-entry securities
                                       clearing through DTC (in the United
                                       States) or Clearstream, Luxembourg or
                                       Euroclear (in Europe). See "Description
                                       of the Certificates--Book-Entry
                                       Registration and Definitive Certificates"
                                       in the Prospectus Supplement. The Class
                                       R-I and Class R-II Certificates are being
                                       offering in certificated, fully
                                       registered form.

Depositor of Mortgage Loans..........  Merrill Lynch Mortgage Investors, Inc.
                                       will deposit the mortgage loans in the
                                       trust fund. The Depositor is a Delaware
                                       corporation and a wholly-owned, limited
                                       purpose subsidiary of Merrill Lynch
                                       Mortgage Capital Inc., which is a wholly
                                       owned indirect subsidiary of Merrill
                                       Lynch & Co., Inc. The Depositor is an
                                       affiliate of the Underwriter.

Mortgage Loan Originators............  Cendant Mortgage Corporation, a New
                                       Jersey corporation ("Cendant"), and
                                       Merrill Lynch Credit Corporation, a
                                       Delaware corporation ("MLCC"; together
                                       with Cendant, the "Mortgage Loan
                                       Originators"), originated or acquired
                                       66.11% and 33.89% of the Mortgage Loans,
                                       respectively, generally in accordance
                                       with the applicable underwriting
                                       standards described in "The Mortgage
                                       Pool--Underwriting Standards" in the
                                       Prospectus Supplement.

Master Servicer......................  Cendant Mortgage Corporation will service
                                       the mortgage loans. The Master Servicer
                                       must advance delinquent payments of
                                       principal and interest on the mortgage
                                       loans, subject to certain limitations.
                                       See "Description of the
                                       Certificates-Monthly Advances" in the
                                       Prospectus Supplement and "Description of
                                       the Certificates-Advances in Respect of
                                       Delinquencies" in the Prospectus.

Trustee..............................  Wells Fargo Bank Minnesota, N.A., a
                                       national banking association.

Cut-off Date.........................  The close of business on November 30,
                                       2000.

Closing Date.........................  On or about December 20, 2000.



                                       S-4

<PAGE>




Final Scheduled Distribution Dates...  The Final Scheduled Distribution Date for
                                       each Class of offered Certificates is set
                                       forth below:


                                              Class A-1     October 25, 2030
                                              Class A-IO    October 25, 2010
                                              Class R-I     October 25, 2030
                                              Class R-II    October 25, 2030
                                              Class M-1     October 25, 2030
                                              Class M-2     October 25, 2030
                                              Class B-1     October 25, 2030

                                       Each such Final Scheduled Distribution
                                       Date has been calculated as described
                                       under "Yield on the Certificates-Final
                                       Scheduled Distribution Dates" in the
                                       Prospectus Supplement.


                                       S-5

<PAGE>




The Mortgage Pool....................  The following table shows the
                                       characteristics of the mortgage loans
                                       (PERCENTAGES ARE BASED ON THE AGGREGATE
                                       PRINCIPAL BALANCE AS OF THE CUT-OFF DATE)



Aggregate Current Principal Balance                      $161,131,848.26
Average Current Principal Balance                        $335,691.35
Range of Current Principal Balance                       $25,000.00 to
                                                         $977,529.38
Average Original Principal Balance                       $339,958.46
Range of Original Principal Balance                      $25,000.00 to
                                                         $978,000.00

Product
       Six Month LIBOR                                   33.01%
       One Year Treasury                                 66.99%
Mortgage Interest Rates
    Weighted Average By Type of Index
       Six Month LIBOR                                   8.679%
       One Year Treasury                                 8.605%
Gross Margin
    Weighted Average By Type of Index
       Six Month LIBOR                                   2.000%
        One Year Treasury                                2.830%

Current Weighted Average Mortgage Interest Rate          8.630%
Range of Current Mortgage Interest Rates                 7.625% to 9.625%
Weighted Average Gross Margin                            2.556%
Range of Gross Margins                                   2.000% to 2.875%

Weighted Average Maximum Lifetime Mortgage               13.960%
Interest Rate
Range of Maximum Lifetime Mortgage Interest Rates        12.625% to 15.625%

Weighted Average Lifetime Minimum Mortgage               0.684%
Interest Rate
Range of Minimum Lifetime Mortgage Interest Rates        0.000% to 2.750%
Weighted Average Constructive Loan-to-Value Ratio        74.92%

Weighted Average Original Term                           360 months
Weighted Average Remaining  Term                         355 months

Weighted Average Initial Periodic Cap                    5.279%
Range of Initial Periodic Caps                           0.000% to 6.000%
Weighted Average Periodic Cap                            1.340%

Weighted Average Months to Interest Roll                 115 months
Range of Months to Interest Roll                         102 month to 119 months
Weighted Average Interest Roll Frequency                 10 months
Weighted Average Credit Bureau Risk Score                727
Range of Credit Bureau Risk Scores                       542 to 813
Mortgaged Premises
          Single-family dwellings                        69.83%
          Planned unit developments                      17.12%
          Condominiums                                   10.10%
          Two-to-four family dwellings                   1.61%
          Cooperatives                                   1.34%
Max Zip Code Concentration (%)                           0.87%
Max Zip Code Concentration (zip)                         06877
Geographic Concentration (above 5%  of pool)             CA 15.18%
                                                         NJ 12.74%
                                                         NY 7.27%
                                                         TX 6.25%
                                                         FL 5.78%
                                                         CT 5.58%
                                                         IL 5.57%
                                                         WA 5.45%



                                       S-6

<PAGE>




                                       The interest rate and monthly payment on
                                       each mortgage loan adjusts annually or
                                       semiannually, except that the first
                                       adjustment date for the Mortgage Loans
                                       will be ten years from the origination
                                       date of such loan. The new interest rate
                                       will be the related Index plus, in some
                                       cases, a fixed margin. See "The Mortgage
                                       Pool" in the Prospectus Supplement for
                                       more information about the mortgage
                                       loans.

Distributions--General...............  The distribution date will be the 25th
                                       day of each month or, if such day is not
                                       a business day, the next business day,
                                       beginning in January 2001. Distributions
                                       will generally include scheduled payments
                                       made on the mortgage loans during the
                                       related Due Period and other payments,
                                       including principal prepayments, made
                                       during the related Prepayment Period. The
                                       Due Period for any distribution date will
                                       be from the second day of the month
                                       preceding that distribution date (except
                                       that the first Due Period will commence
                                       on the first day of the month preceding
                                       that distribution date) to the first day
                                       of the month of that distribution date.
                                       The Prepayment Period for any
                                       distribution date will be the prior
                                       calendar month.

Interest Distributions...............  On each distribution date, you will be
                                       entitled to receive interest earned since
                                       the previous distribution date on your
                                       Certificate at the Pass-Through Rate and
                                       any interest which you earned previously
                                       but which you did not receive. There are
                                       certain circumstances which could reduce
                                       the amount of interest paid to you. See
                                       "Description of the Certificates--
                                       Interest Distributions" in the Prospectus
                                       Supplement.

Pass-Through Rates...................  The Pass-Through Rate on each class of
                                       offered Certificates (other than the
                                       Class A-IO Certificates) on each
                                       distribution date prior to the Rate
                                       Change Date will be a per annum rate
                                       equal to 7.00% per annum. Beginning on
                                       the Rate Change Date, the Pass-Through
                                       Rate on each class of offered
                                       Certificates (other than the Class A-IO
                                       Certificates), will be equal to the
                                       weighted average of the net mortgage
                                       rates on the mortgage loans. The "Rate
                                       Change Date" is the earlier of (i) the
                                       first distribution date after the first
                                       possible optional termination date and
                                       (ii) the distribution date in November
                                       2010.

                                       The Pass-Through Rate on the Class A-IO
                                       Certificate on each distribution date
                                       prior to the Rate Change Date will be a
                                       per annum rate equal to the excess, if
                                       any, of (A) the weighted average of the
                                       net mortgage rates on the mortgage loans,
                                       over (B) 7.00% per annum. Beginning on
                                       Rate Change Date, the Pass-Through Rate
                                       on the Class A-IO Certificates, will
                                       equal zero. The Pass-Through Rate on the
                                       Class A-IO Certificate for the first
                                       interest accrual period will be
                                       approximately 0.891% per annum, assuming
                                       a CPR of 20% during the month of
                                       November. The Class A-IO Certificates
                                       will accrue interest based on a notional
                                       amount equal to the aggregate scheduled
                                       principal balance of the mortgage loans.

Principal Distributions..............  On each distribution date, you will
                                       receive a distribution of principal if
                                       there is cash available on that date for
                                       your class of Certificate (other than the
                                       Class A-IO Certificates). You should
                                       review the priority of payments described
                                       under "Description of the Certificates--
                                       Principal Distributions on the Senior
                                       Certificates" and "--Principal
                                       Distributions on the Subordinate
                                       Certificates" in the Prospectus
                                       Supplement.

Credit Enhancement...................  Credit enhancement reduces the harm
                                       caused holders of Certificates by
                                       shortfalls in payments received on the
                                       mortgage loans and realized losses on the
                                       mortgage loans. Credit enhancement can
                                       reduce the effect of shortfalls and
                                       losses on all classes, or they can
                                       allocate shortfalls and losses so they
                                       affect some classes before others.



                                       S-7

<PAGE>




                                       Realized losses on the mortgage loans
                                       will be allocated as follows, in each
                                       case until the principal balance of the
                                       related class is reduced to zero:

                                         o FIRST, realized losses will be
                                         allocated sequentially to the Class
                                         B-4, Class B-3 and Class B-2
                                         Certificates,

                                         o SECOND, realized losses will be
                                         allocated to the Class B-1
                                         Certificates,

                                         o THIRD, realized losses will be
                                         allocated to the Class M-2
                                         Certificates,

                                         o FOURTH, realized losses will be
                                         allocated to the Class M-1
                                         Certificates, and

                                         o FIFTH, the remainder of such realized
                                         losses will be allocated to the Senior
                                         Certificates on a pro rata basis.

                                       The subordination provided to the Senior
                                       Certificates by the Class B Certificates
                                       and Class M Certificates and the
                                       subordination provided to each class of
                                       Class M Certificates by the Class B
                                       Certificates and by any class of Class M
                                       Certificates subordinate thereto will
                                       cover realized losses on the mortgage
                                       loans that are defaulted mortgage losses.

                                       Not all losses will be allocated in the
                                       priority set forth above. Losses due to
                                       natural disasters such as floods and
                                       earthquakes, fraud by a mortgagor or
                                       bankruptcy of a mortgagor will be
                                       allocated as described above only up to
                                       specified amounts. Losses of these types
                                       in excess of the specified amount and
                                       losses due to certain other extraordinary
                                       events will, in general, be allocated to
                                       all outstanding classes of certificates
                                       pro rata in proportion to their remaining
                                       principal balances or accrued interest.
                                       Therefore, the Class M Certificates and
                                       Class B Certificates do not act as credit
                                       enhancement for the Senior Certificates
                                       for such losses.

                                       Neither the offered certificates nor the
                                       mortgage loans are insured or guaranteed
                                       by any governmental agency or
                                       instrumentality or by the Depositor, the
                                       Master Servicer, the Trustee, or any
                                       affiliate thereof.

                                       SEE "DESCRIPTION OF THE CERTIFICATES--
                                       ALLOCATION OF LOSSES; SUBORDINATION" IN
                                       THIS PROSPECTUS SUPPLEMENT.

Optional Termination.................  The Master Servicer has the option to
                                       purchase all the mortgage loans and any
                                       properties that the trust acquired in
                                       satisfaction of any of the mortgage
                                       loans. This option can be exercised only
                                       when the total principal balance of the
                                       mortgage loans, including the mortgage
                                       loans related to the properties which the
                                       trustee has acquired, is 10% or less than
                                       the total principal balance of the
                                       mortgage loans on the cut-off date. If
                                       the option is exercised, your Certificate
                                       will be retired early and you will be
                                       entitled to the following amounts:

                                         o the outstanding principal balance of
                                           your Certificate;

                                         o one month's interest on such balance
                                           at the Pass-Through Rate; and

                                         o any interest previously earned but
                                           not paid.

                                       You will receive the last item only to
                                       the extent that there is enough cash to
                                       make such payments. See "Pooling and
                                       Servicing Agreement -- Termination" in
                                       the Prospectus Supplement.



                                       S-8

<PAGE>




Certain Federal Income Tax
   Consequences......................  The trustee will elect to treat the
                                       assets of the Trust Fund as comprising
                                       one or more real estate mortgage
                                       investment conduits, or REMICs, for
                                       federal income tax purposes. For further
                                       information regarding the federal income
                                       tax consequences of investing in the
                                       offered Certificates, see "Certain
                                       Federal Income Tax Consequences" in the
                                       Prospectus Supplement and in the
                                       Prospectus.

Ratings..............................  The trust will not issue the Certificates
                                       unless they receive the respective
                                       ratings set forth below from Standard &
                                       Poor's, a division of The McGraw-Hill
                                       Companies, Inc. ("Standard & Poor's"),
                                       Moody's Investor Services, Inc.
                                       ("Moody's") and Fitch, Inc. ("Fitch"):


                                     Class   Standard & Poor's   Moody's   Fitch
                                     -----   -----------------   -------   -----
                                      A-1           AAA            Aaa      AAA
                                      A-IO          AAA            Aaa      AAA
                                      R-I           AAA            ----     AAA
                                      R-II          AAA            ----     AAA
                                      M-1           AA             Aa2       AA
                                      M-2            A              A2       A
                                      B-1           BBB            Baa2     BBB

                                       The rating on the Certificates indicates
                                       the likelihood that you will receive all
                                       funds to which you are entitled by the
                                       terms of the Certificates. The rating
                                       agency that issues the rating reviews the
                                       nature and credit quality of the mortgage
                                       loans and the soundness of the structure
                                       which the Depositor has created to allow
                                       the payments on the mortgage loans to
                                       flow to the holders of the Certificates.
                                       A rating is not a recommendation to buy,
                                       sell or hold securities and the rating
                                       agency can revise or withdraw it at any
                                       time. A rating does not address the
                                       frequency of prepayments on the mortgage
                                       loans or the effect of such prepayments
                                       on your yield. See "Yield on the
                                       Certificates" and "Ratings" in the
                                       Prospectus Supplement and "Yield
                                       Considerations" in the Prospectus.

Legal Investment.....................  You should consult with your lawyer to
                                       see if you are permitted to buy the
                                       offered Certificates since the legal
                                       investment rules vary depending on what
                                       kind of entity you are and who regulates
                                       you. The Senior Certificates and Class
                                       M-1 Certificates will be "mortgage
                                       related securities" for purposes of the
                                       Secondary Mortgage Market Enhancement Act
                                       of 1984 so long as they are rated in one
                                       of the two highest rating categories by
                                       at least one rating agency.

ERISA Considerations.................  If you are a fiduciary of any employee
                                       benefit plan or other retirement
                                       arrangement subject to the Employee
                                       Retirement Income Security Act of 1974,
                                       as amended, or Section 4975 of the
                                       Internal Revenue Code you should review
                                       carefully with your lawyer whether you
                                       can buy or hold an offered Certificate.
                                       See "ERISA Considerations" in the
                                       Prospectus Supplement and in the
                                       Prospectus.



                                       S-9

<PAGE>



                                  RISK FACTORS

        In addition to the matters described elsewhere in this Prospectus
Supplement and the Prospectus, you should carefully consider the following risk
factors before deciding to purchase a Certificate.

SUBORDINATION

        If you buy a Class M-1, Class M-2 or Class B-1 Certificate, you will not
receive any payments on your Certificate until the holders of the Senior
Certificates have received all payments to which they are entitled.
Additionally, payments on the Class M-2 Certificates will be subordinate to
payments on the Class M-1 Certificates and payments on the Class B-1
Certificates will be subordinate to payments on the Class M-1 Certificates and
Class M-2 Certificates. As a result, the yield on your subordinated Certificate
will be sensitive to losses on the mortgage loans. This sensitivity increases
with the subordination of a Certificate, so that the yield on the Class B-1
Certificate is the most sensitive. You should carefully consider the risk that
you may lose all or a part of the money that you paid for the subordinated
Certificate if losses are greater than expected.

        Until the distribution date in January 2006, all principal prepayments
on the mortgage loans will be distributed to the Senior Certificates entitled to
principal, unless the principal balances of such certificates have been reduced
to zero. As a result, your subordinated Certificate will be outstanding longer
than would be the case if principal were distributed on a proportionate basis
among the Senior Certificates and the subordinated Certificates. Because your
subordinated Certificate is outstanding longer, there is a greater period of
time during which losses on the mortgage loans will affect your subordinated
Certificate. Therefore the risk that you will lose all or part of the money you
paid for the Certificate also increases.

PARTICULAR RISKS ASSOCIATED WITH THE CLASS A-IO CERTIFICATES

        Principal payments (including prepayments and collections upon defaults,
liquidations, casualties, condemnations and repurchases) applied in reduction of
the principal balances of the Mortgage Loans will result in a corresponding
reduction of the Notional Amount of the Class A-IO Certificates, which will
reduce the amount of interest payable on the Class A-IO. Investors in the Class
A-IO Certificates should consider carefully the associated risks, including the
risk that, under certain circumstances, the investors in the Class A-IO
Certificates will fail to recover fully their initial investments.

RECENT DEVELOPMENTS REGARDING THE INDIRECT PARENT OF THE MASTER SERVICER

        As described under "Pooling and Servicing Agreement--The Master
Servicer--Recent Developments," as a result of certain accounting
irregularities, numerous proceedings have been filed against Cendant
Corporation. On December 7, 1999, Cendant Corporation announced that it reached
a preliminary agreement to settle the principal class action lawsuit. The
settlement was approved by the U.S. District Court on August 14, 2000. Several
appeals of the approved settlement have been filed; however, no appeals
challenge the fairness of the amount that Cendant Corporation has agreed to pay
in settlement of all claims. Thus, any uncertainty that may have existed
concerning the settlement amount to be paid by Cendant Corporation to the class
has ended. However, a final judgment relating to the $2.85 billion settlement
will not occur until all rights of appeal have been exhausted, so the timing of
Cendant Corporation's funding of the settlement remains uncertain. The timing of
the payment of the settlement could have a material adverse impact on the
financial condition, results of operations and cash flows of Cendant
Corporation, which could have a material adverse impact on the financial
condition or cash flows of PHH Corporation and its subsidiary, the Master
Servicer. Any such adverse timing with respect to such payment could have a
material adverse effect on Cendant Mortgage Corporation's ability to repurchase
Mortgage Loans due to a breach of representations and warranties and could cause
disruption in the servicing of the Mortgage Loans by the Master Servicer. Any
such disruption that results in a transfer of servicing to a successor master
servicer may result in increased losses and delinquencies on the Mortgage Loans.

GEOGRAPHIC CONCENTRATION

        Mortgaged Properties located in the State of California secure
approximately 15.18% of the mortgage loans by aggregate principal balance as of
the Cut-off Date. This geographic concentration might magnify the effect on the


                                      S-10

<PAGE>



mortgage pool of adverse economic conditions in California and might increase
the rate of delinquencies, defaults and losses on the mortgage loans more than
would be the case if the Mortgaged Properties were more geographically
diversified.

LIMITED MARKET IN WHICH TO RESELL CERTIFICATES

        The underwriter may assist in resales of the Certificates, but it is
under no obligation to do so. A secondary market for the Certificates may not
develop. If a secondary market does develop, it might not continue or it might
not be sufficiently liquid to allow you to resell your Certificate.

LIMITED ABILITY TO RESELL BOOK-ENTRY REGISTRATION CERTIFICATES

        Since the Certificates are being offered as book-entry securities, you
may have difficulty selling, pledging or otherwise taking action with your
Certificate since some potential buyers may not want to buy a security for which
they cannot receive a physical Certificate and some potential buyers may not
participate in the DTC, Clearstream, Luxembourg or Euroclear systems. See
"Description of the Certificates--Book-Entry Registration and Definitive
Certificates" in the Prospectus Supplement.

RECEIPT OF DISTRIBUTIONS MAY BE DELAYED BECAUSE OF BOOK-ENTRY REGISTRATION

        You may experience some delay in your receipt of distributions of
interest and principal on Certificates since such distributions will be
forwarded by the Trustee to DTC and DTC will credit such distributions to the
accounts of its participants which will thereafter credit them to your account.
See "Description of the Certificates--Book-Entry Registration and Definitive
Certificates" in the Prospectus Supplement.

CERTIFICATES ARE NOT OBLIGATIONS OF ANY ENTITY

        The offered Certificates will not represent an interest in or obligation
of any entity except for the obligations of the Depositor and of the Mortgage
Loan Originators pursuant to certain limited representations and warranties made
with respect to the mortgage loans and of the Master Servicer with respect to
its servicing obligations under the Pooling and Servicing Agreement (including
the limited obligation to make certain monthly advances). Neither the
Certificates nor the underlying mortgage loans will be guaranteed or insured by
any governmental agency or instrumentality. Proceeds of the assets included in
the Trust Fund (including the mortgage loans) will be the sole source of
payments on the offered Certificates. You will not be able to receive money from
any entity in the event that such proceeds are not enough to make all payments
provided for under the offered Certificates.

YIELD CONSIDERATIONS

        The yield to maturity on the Class A-IO Certificates will be extremely
sensitive to both the timing of receipt of prepayments and the overall rate of
principal prepayments and defaults on the Mortgage Loans, which rate may
fluctuate significantly over time. Investors in the Class A-IO Certificates
should fully consider the risk that a rapid rate of prepayments on the Mortgage
Loans could result in the failure of such investors to fully recover their
investments.

        MORTGAGE LOANS WITH INITIAL INTEREST ONLY PERIODS. Approximately 33.38%
of the Mortgage Loans provide for payment of interest at the Mortgage Rate, but
no payment of principal, for a period of ten years following the origination of
such Mortgage Loan. Following such ten-year period, the monthly payment with
respect to each such Mortgage Loan will be increased to an amount sufficient to
fully amortize the principal balance of such Mortgage Loan over the remaining
term and to pay interest at the Mortgage Rate.

        The failure of such Mortgage Loans to amortize during such period may
extend the weighted average lives of the offered Certificates. Investors that
purchased the Certificates at a discount to their initial Class Certificate
Balances should consider that such extension would result in a yield to
investors that would be lower than would be the case if such Mortgage Loans
provided for payment of principal and interest upon every payment date. In
addition, borrowers may view the absence of any obligation to make a payment of
principal during the first ten years of the term of the related Mortgage Loan as
a disincentive to prepayment of such Mortgage Loan.



                                      S-11

<PAGE>



        To the extent that a recalculated monthly payment as described above is
substantially in excess of a borrower's previous monthly payment providing
solely for the payment of interest, such loan may be subject to an increased
risk of delinquency and loss.

                          THE MORTGAGE LOAN ORIGINATORS

CENDANT MORTGAGE CORPORATION

        Cendant Mortgage Corporation is a New Jersey corporation headquartered
in Mt. Laurel, New Jersey. The information set forth in the following paragraphs
has been provided by Cendant Mortgage Corporation and neither the Depositor nor
any other party makes any representation as to the accuracy or completeness of
such information.

        On April 30, 1997, PHH Corporation, the parent of Cendant Mortgage
Corporation ("Cendant") (then known as PHH Mortgage Services Corporation),
announced that it had merged with HFS Incorporated ("HFS") pursuant to which PHH
Corporation became a subsidiary of HFS. On December 18, 1997, HFS announced it
had merged with CUC International, Inc. ("CUC"). The new company name is Cendant
Corporation ("Cendant Corporation"). Cendant Corporation's primary business
segments include travel related services businesses that facilitate vacation
timeshare exchanges, franchise car rentals and hotel businesses; real estate
related services businesses that franchise real estate brokerage businesses,
provide home buyers with mortgages, and assist in employee relocations; and
alliance marketing related services businesses that provide an array of value
driven products and services.

        Cendant is the sixth largest originator of residential first mortgage
loans in the United States as reported by "Inside Mortgage Finance" in September
2000, and, on a retail basis, the fourth largest originator in September 2000.
Cendant offers services consisting of the origination, sale and servicing of
residential first mortgage loans. A full line of first mortgage products are
marketed to consumers through relationships with corporations, affinity groups,
financial institutions, real estate brokerage firms, including CENTURY 21(R),
COLDWELL BANKER(R) and ERA(R) franchisees, and other mortgage banks.

        Copies of PHH Corporation's Annual Report on Form 10K/A for the year
ended December 31, 1999 may be inspected at the public reference facilities
maintained by the SEC at 450 5th Street, N.W., Washington, D.C. 20549 and copies
of such material may be obtained at the Public Reference Section of the SEC at
the same address at prescribed rates. In addition, the SEC maintains a public
access site on the Internet through the World Wide Web at which site reports,
information statements and other information, including all electronic filings,
regarding PHH Corporation may be viewed. The Internet address of such World Wide
Web site is http://www.sec.gov.

        Cendant's executive offices are located at 3000 Leadenhall Road, Mt.
Laurel, New Jersey 08054, and its telephone number is (856) 439-6000.

MERRILL LYNCH CREDIT CORPORATION

        Merrill Lynch Credit Corporation ("MLCC"), a wholly-owned indirect
subsidiary of Merrill Lynch & Co., Inc. ("ML & Co.") and the parent of the
Company and an affiliate of the Underwriter, is a Delaware corporation qualified
to do business (to the extent qualification is required) in each state where its
mortgage program is offered. It maintains licenses in various states as a real
estate or mortgage broker, and/or as a mortgage banker, and/or as a first or
second mortgage lender, as applicable. It also has the following approvals: HUD
nonsupervised one- to four-family mortgagee; FHA approved mortgagee; Fannie Mae
first and second mortgage one- to four-family seller/servicer; Freddie Mac first
and second mortgage one- to four-family seller/servicer; GNMA mortgage backed
securities issuer under the GNMA I and GNMA II single family programs; and
supervised VA lender.

        MLCC's offices are located in Jacksonville, Florida. MLCC generally does
not establish local offices in the states where its loans are offered, but has,
in the past, and where required, appointed employees of other Merrill Lynch
companies which do have local offices as officers or agents of MLCC, and has
used the other Merrill Lynch companies' local offices as MLCC's local offices
for licensing purposes.



                                      S-12

<PAGE>



        MLCC is in the business of originating, purchasing and servicing real
estate mortgage loans secured by conforming and non-conforming fixed and
adjustable rate mortgage loans (including its PrimeFirst(R) mortgages) and other
loan products. MLCC also originates home equity lines of credit to individuals.
MLCC currently originates and services loans in fifty states, the District of
Columbia, Puerto Rico and the U.S. Virgin Islands. PrimeFirst(R) loans are
secured by first liens on one- to four-family residences, condominiums and
cooperative apartments (New York State only), most of which are owner-occupied.
All of the Mortgage Loans were originated under MLCC's PrimeFirst(R) mortgage
program.

        MLCC's mortgage programs are marketed primarily through financial
consultants employed by Merrill Lynch, Pierce, Fenner & Smith Incorporated and
mortgage and credit specialists employed by MLCC, as well as through newspaper
and other print advertising and direct marketing campaigns.




                                      S-13

<PAGE>




                                THE MORTGAGE POOL

GENERAL

        The Mortgage Pool will consist of conventional, one- to four-family,
adjustable-rate Mortgage Loans secured by first liens on residential real
properties (the "Mortgaged Properties"). The Mortgage Loans have original terms
to maturity of 30 years. The Mortgage Loans will consist of approximately 480
Mortgage Loans having an aggregate principal balance as of the Cut-off Date of
approximately $161,131,848.26, after application of payments of principal due on
or before the Cut-off Date (whether or not received).

        The Mortgage Loans are secured by mortgages or deeds of trust or other
similar security instruments creating first liens on one- to four-family
residential properties consisting of detached or semi-detached one- to
four-family dwelling units, individual condominium and cooperative units and
individual units in planned unit developments. On the Closing Date, the Mortgage
Loans to be included in the Mortgage Pool will be acquired by the Depositor from
Merrill Lynch Mortgage Capital, Inc. (the "Seller"), an affiliate. The Seller
previously acquired the Mortgage Loans from Cendant and MLCC. See
"--Underwriting Standards" herein. The rights with respect to the
representations and warranties made by Cendant and MLCC with respect to the
Mortgage Loans will be assigned to the Trust Fund.

        All of the Mortgage Loans have scheduled monthly payments due on the
first day of the month (with respect to each Mortgage Loan, a "Due Date"). Each
Mortgage Loan is assumable upon transfer or sale of the Mortgaged Property by
the related mortgagor if the purchaser or transferee meets the then current
credit requirements of the Mortgage Loan Originator.

        Approximately 42.51% of the Mortgage Loans will be buydown mortgage
loans (the "Buydown Mortgage Loans"), where part of the interest portion of the
scheduled payment of the mortgagor for the first year or two of the term of the
mortgage loan is paid by funds deposited in a separate custodial account by the
seller. The periodic increase in the amount paid by the mortgagor of a Buydown
Mortgage Loan during or at the end of the applicable buydown period may create a
greater financial burden for the mortgagor. Each custodial account for the
Buydown Mortgage Loans will be assigned to the trust fund on the Closing Date.

        Approximately 33.38% of the Mortgage Loans provide for payment of
interest at the Mortgage Rate, but no payment of principal, for a period of ten
years following the origination of such Mortgage Loan. Following such ten- year
period, the monthly payment with respect to each such Mortgage Loan will be
increased to an amount sufficient to fully amortize the principal balance of
such Mortgage Loan over the remaining term and to pay interest at the Mortgage
Rate.

        Approximately 17.89% of the Mortgage Loans are Additional Collateral
Loans. See "--Underwriting Standards--MLCC's Underwriting Standards" below.

        After an initial fixed rate period of ten years (the "Initial Period"),
each Mortgage Loan provides for annual or semiannual adjustment to the Mortgage
Rate thereon and for corresponding adjustments to the monthly payment amount due
thereon, in each case on each adjustment date applicable thereto (each such
date, an "Adjustment Date"); provided, however, that the first Adjustment Date
for each Mortgage Loan will occur after an initial period of ten years from the
origination thereof. On each Adjustment Date, the Mortgage Rate thereon will be
adjusted to equal the sum, rounded to the nearest multiple of 0.125%, of the
Index (as described below) and a fixed percentage amount (the "Gross Margin");
provided, however, that the Mortgage Rate on each such Mortgage Loan generally
will not increase or decrease by more than 100% per annum on any related
Adjustment Date other than on the first Adjustment Date (the "Periodic Rate
Cap") and will not exceed a specified maximum Mortgage Rate over the life of
such Mortgage Loan (the "Maximum Mortgage Rate") or be less than a specified
minimum Mortgage Rate over the life of such Mortgage Loan (the "Minimum Mortgage
Rate"). Effective with the first monthly payment due on each Adjustable Rate
Mortgage Loan after each related Adjustment Date, the monthly payment amount
will be adjusted to an amount that will amortize fully the outstanding principal
balance of the related Mortgage Loan over its remaining term, and pay interest
at the Mortgage Rate as so adjusted.



                                      S-14

<PAGE>



        None of the Mortgage Loans permits the related mortgagor to convert the
adjustable Mortgage Rate thereon to a fixed Mortgage Rate.

STATISTICAL INFORMATION

        Set forth below is certain summary statistical information regarding the
Mortgage Loans expected to be included in the Trust Fund as of the Closing Date.
All such information is approximate and is given as of the Cut-off Date. Prior
to the Closing Date, Mortgage Loans may be removed from the Trust Fund and other
Mortgage Loans may be substituted therefor. In addition, Mortgage Loans may be
prepaid at any time. As a result, certain characteristics of the Mortgage Loans
in the Trust Fund may vary from the characteristics set forth below as of the
Cut-off Date.

         PRINCIPAL BALANCES OF THE MORTGAGE LOANS AS OF THE CUT-OFF DATE

                                            AGGREGATE          % OF AGGREGATE
                                         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                             NUMBER OF   OUTSTANDING AS OF    OUTSTANDING AS OF
RANGE ($)                     LOANS      THE CUT-OFF DATE     THE CUT-OFF DATE
---------                   ----------  -------------------   ----------------
      0.01 --    25,000.00        1            $25,000             0.02%
 25,000.01 --    50,000.00...     5            206,475              0.13
 50,000.01 --    75,000.00...     7            450,571              0.28
 75,000.01 --   100,000.00...    11            973,579              0.60
100,000.01 --   200,000.00...    28          4,524,103              2.81
200,000.01 --   300,000.00...   142         38,658,166             23.99
300,000.01 --   400,000.00...   181         62,478,151             38.77
400,000.01 --   500,000.00...    73         32,996,418             20.48
500,000.01 --   600,000.00...    17          9,349,563              5.80
600,000.01 --   700,000.00...     7          4,664,514              2.89
700,000.01 --   800,000.00...     2          1,496,675              0.93
800,000.01 --   900,000.00...     5          4,331,104              2.69
900,000.01 -- 1,000,000.00...     1            977,529              0.61
                                ---         ----------            -------
  TOTAL                         480       $161,131,848            100.00%
                                ===       ============            ======



           MORTGAGE RATES ON THE MORTGAGE LOANS AS OF THE CUT-OFF DATE

                                            AGGREGATE          % OF AGGREGATE
                                         PRINCIPAL BALANCE    PRINCIPAL BALANCE
MORTGAGE                     NUMBER OF   OUTSTANDING AS OF    OUTSTANDING AS OF
RATE (%)                      LOANS      THE CUT-OFF DATE     THE CUT-OFF DATE
---------                   ----------  -------------------   ----------------
7.625 -- 7.749...........        2        $    693,693              0.43%
7.750 -- 7.999...........       21           6,808,218              4.23
8.000 -- 8.249...........       28          10,036,798              6.23
8.250 -- 8.499...........       77          26,762,548             16.61
8.500 -- 8.749...........      135          43,157,952             26.78
8.750 -- 8.999...........      118          39,675,824             24.62
9.000 -- 9.249...........       67          22,986,127             14.27
9.250 -- 9.499...........       22           7,223,453              4.48
9.500 -- 9.625...........       10           3,787,234              2.35
                               ---           ---------            ------
  TOTAL                        480        $161,131,848            100.00%
                               ===        ============            ======




                                      S-15

<PAGE>




    RANGE OF CONSTRUCTIVE ORIGINAL LOAN-TO-VALUE RATIOS OF THE MORTGAGE LOANS


                                            AGGREGATE          % OF AGGREGATE
CONSTRUCTIVE                             PRINCIPAL BALANCE    PRINCIPAL BALANCE
LOAN-TO-VALUE                NUMBER OF   OUTSTANDING AS OF    OUTSTANDING AS OF
RATIO(%)(1)                   LOANS      THE CUT-OFF DATE     THE CUT-OFF DATE
-----------------           ----------  -------------------   ----------------
 0.01 -- 10.00............        1        $    254,282              0.16%
20.01 -- 30.00............        5           1,499,285              0.93
30.01 -- 40.00............        5             948,723              0.59
40.01 -- 50.00............       27           5,409,391              3.36
50.01 -- 60.00............       24           8,078,417              5.01
60.01 -- 70.00............      114          40,776,255             25.31
70.01 -- 75.00............       40          14,928,376              9.26
75.01 -- 80.00............      165          59,280,856             36.79
80.01 -- 85.00............        9           2,696,767              1.67
85.01 -- 90.00............       71          22,108,199             13.72
90.01 -- 95.00............       19           5,151,298              3.20
                                ---        ------------            ------
  TOTAL...................      480        $161,131,848            100.00%
                                ===        ============            ======

(1)  The Constructive Loan-to-Value Ratios is calculated as (i) the original
     loan amount less the amount of any required Additional Collateral,
     generally 30% divided by (ii) the appraised value of the Mortgaged Property
     at origination, or if the loan is a purchase, the lesser of the appraised
     value and the purchase price of the Mortgaged Property.


                 MORTGAGED PROPERTY TYPES OF THE MORTGAGE LOANS

                                            AGGREGATE          % OF AGGREGATE
                                         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                             NUMBER OF   OUTSTANDING AS OF    OUTSTANDING AS OF
PROPERTY TYPE                 LOANS      THE CUT-OFF DATE     THE CUT-OFF DATE
-------------               ----------  -------------------   ----------------
Single Family............       327        $112,510,383             69.83%
PUD(1) - Single Family...        80          25,635,265             15.91
Condominium..............        51          16,272,879             10.10
Cooperative..............         8           2,162,596              1.34
Duplex...................         5           2,174,044              1.35
PUD(1) Project...........         8           1,956,681              1.21
Triplex..................         1             420,000              0.26
                                ---        ------------            ------
  TOTAL..................       480        $161,131,848            100.00%
                                ===        ============            ======

(1)  Planned Unit Development.



                                      S-16

<PAGE>



            MORTGAGED PROPERTY OCCUPANCY STATUS OF THE MORTGAGE LOANS

                                            AGGREGATE          % OF AGGREGATE
                                         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                             NUMBER OF   OUTSTANDING AS OF    OUTSTANDING AS OF
OCCUPANCY STATUS              LOANS      THE CUT-OFF DATE     THE CUT-OFF DATE
----------------            ----------  -------------------   ----------------
Owner Occupied.............     444       $151,666,352              94.13%
Second Home................      20          6,827,962               4.24
Investment Property........      16          2,637,534               1.64
                                ---       ------------             ------
  TOTAL....................     480       $161,131,848             100.00%
                                ===       ============             ======


        The occupancy status of a Mortgaged Property is as represented by a
mortgagor in its loan application.

                       LOAN PURPOSE OF THE MORTGAGE LOANS

                                            AGGREGATE          % OF AGGREGATE
                                         PRINCIPAL BALANCE    PRINCIPAL BALANCE
                             NUMBER OF   OUTSTANDING AS OF    OUTSTANDING AS OF
LOAN PURPOSE                  LOANS      THE CUT-OFF DATE     THE CUT-OFF DATE
------------                ----------  -------------------   ----------------
Purchase...................    435        $147,016,558             91.24%
Cash-Out Refinance(1)......     31          10,426,740              6.47
Rate and Term Refinance....     14           3,688,550              2.29
                               ---        ------------            ------
  TOTAL....................    480        $161,131,848            100.00%
                               ===        ============            ======


(1)  MLCC categorizes as cash-out refinance mortgage loans those loans in
     respect of which the cash is taken out by the mortgagor exceeded the sum of
     (i) closing costs and points, (ii) funds applied to pay off a subordinate
     loan that was outstanding at least one year and (iii) an amount equal to 1%
     of the principal amount of such new loan.

               GEOGRAPHIC DISTRIBUTION OF THE MORTGAGED PROPERTIES

                                          AGGREGATE            % OF AGGREGATE
                                       PRINCIPAL BALANCE      PRINCIPAL BALANCE
                         NUMBER OF     OUTSTANDING AS OF      OUTSTANDING AS OF
LOCATION                  LOANS        THE CUT-OFF DATE       THE CUT-OFF DATE
------------            ----------    -------------------     ----------------
California...........         71         $ 24,455,541               15.18%
New Jersey...........         58           20,534,253               12.74
New York.............         31           11,721,099                7.27
Texas................         28           10,063,194                6.25
Florida..............         34            9,318,175                5.78
Connecticut..........         25            8,998,337                5.58
Illinois.............         28            8,977,884                5.57
Washington...........         25            8,785,147                5.45
Maryland.............         18            6,746,420                4.19
Others (1)...........        162           51,531,797               31.98
                             ---         ------------             -------
  TOTAL..............        480         $161,131,848             100.00%
                             ===                                  =======


(1)  The reference to "Other" includes 29 states and the District of Columbia
     with under 4.00% concentration individually.


                                      S-17

<PAGE>




                              MAXIMUM MORTGAGE RATE

                                          AGGREGATE            % OF AGGREGATE
                                       PRINCIPAL BALANCE      PRINCIPAL BALANCE
MAXIMUM MORTGAGE         NUMBER OF     OUTSTANDING AS OF      OUTSTANDING AS OF
RATES(%)                  LOANS        THE CUT-OFF DATE       THE CUT-OFF DATE
----------------        ----------    -------------------     ----------------
12.625 -- 12.749.......       2          $    693,693                0.43%
12.750 -- 12.999.......      15             5,397,176                3.35
13.000 -- 13.249.......      24             8,021,798                4.98
13.250 -- 13.499.......      70            24,382,151               15.13
13.500 -- 13.749.......      60            19,752,241               12.26
13.750 -- 13.999.......      70            23,620,262               14.66
14.000 -- 14.249.......      60            20,917,134               12.98
14.250 -- 14.499.......      24             7,595,911                4.71
14.500 -- 14.749.......      84            26,778,945               16.62
14.750 -- 14.999.......      54            17,466,605               10.84
15.000 -- 15.249.......      11             4,083,994                2.53
15.250 -- 15.499.......       5             2,007,940                1.25
15.500 -- 15.625.......       1               414,000                0.26
                            ---          ------------              ------
  TOTAL................     480          $161,131,848              100.00%
                            ===          ============              ======


            REMAINING TERMS TO STATED MATURITY OF THE MORTGAGE LOANS

                                          AGGREGATE           % OF AGGREGATE
REMAINING TERMS TO                     PRINCIPAL BALANCE     PRINCIPAL BALANCE
STATED MATURITY IN       NUMBER OF     OUTSTANDING AS OF     OUTSTANDING AS OF
MONTHS                    LOANS        THE CUT-OFF DATE      THE CUT-OFF DATE
---------------------   ----------    -------------------    ----------------
342..................        1           $     44,983              0.03%
345..................        3              1,380,625              0.86
346..................        2                422,464              0.26
347..................        1                171,643              0.11
348..................        1                500,000              0.31
349..................        2                588,932              0.37
350..................        9              2,566,831              1.59
351..................       16              4,767,502              2.96
352..................       36             12,713,312              7.89
353..................       63             21,865,606             13.57
354..................       52             17,157,106             10.65
355..................       52             18,759,843             11.64
356..................       74             26,073,031             16.18
357..................       80             26,419,989             16.40
358..................       63             20,029,977             12.43
359..................       25              7,670,005              4.76
                           ---           ------------            ------
  TOTAL..............      480           $161,131,848            100.00%
                           ===           ============            ======


                                      S-18

<PAGE>




            NEXT INTEREST RATE ADJUSTMENT DATE FOR THE MORTGAGE LOANS



                                          AGGREGATE           % OF AGGREGATE
                                       PRINCIPAL BALANCE     PRINCIPAL BALANCE
MONTH OF NEXT            NUMBER OF     OUTSTANDING AS OF     OUTSTANDING AS OF
ADJUSTMENT DATE           LOANS        THE CUT-OFF DATE      THE CUT-OFF DATE
---------------------   ----------    -------------------    ----------------
May 2009                      1          $    44,983               0.03%
August 2009                   3            1,380,625               0.86
September 2009                2              422,464               0.26
October 2009                  1              171,643               0.11
November 2009                 1              500,000               0.31
December 2009                 2              588,932               0.37
January 2010                  9            2,566,831               1.59
February 2010                16            4,767,502               2.96
March 2010                   36           12,713,312               7.89
April 2010                   63           21,865,606              13.57
May 2010                     52           17,157,106              10.65
June 2010                    52           18,759,843              11.64
July 2010                    74           26,073,031              16.18
August 2010                  80           26,419,989              16.40
September 2010               63           20,029,977              12.43
October 2010                 25            7,670,005               4.76
                            ---         ------------             ------
  TOTAL.............        480         $161,131,848             100.00%
                            ===         ============             ======



      NEXT INTEREST RATE ADJUSTMENT DATE FOR TREASURY INDEX MORTGAGE LOANS

                                                                   % OF
                                       PRINCIPAL BALANCE     PRINCIPAL BALANCE
MONTH OF NEXT            NUMBER OF     OUTSTANDING AS OF     OUTSTANDING AS OF
ADJUSTMENT DATE           LOANS        THE CUT-OFF DATE      THE CUT-OFF DATE
---------------------   ----------    -------------------    ----------------
May 2009                    1           $     44,983                0.04%
December 2009               2                588,932                0.55
January 2010                8              2,069,331                1.92
February 2010              14              4,583,245                4.25
March 2010                 34             12,428,312               11.51
April 2010                 59             20,045,606               18.57
May 2010                   44             15,127,971               14.01
June 2010                  44             15,321,761               14.19
July 2010                  47             15,281,826               14.16
August 2010                39             12,917,849               11.97
September 2010             21              8,351,299                7.74
October 2010                4              1,186,045                1.10
                          ---             ---------               ------
  TOTAL..............     317           $107,947,159              100.00%
                          ===           ============              ======


                                      S-19

<PAGE>




   NEXT INTEREST RATE ADJUSTMENT DATE FOR SIX-MONTH LIBOR INDEX MORTGAGE LOANS

                                                                   % OF
                                       PRINCIPAL BALANCE     PRINCIPAL BALANCE
MONTH OF NEXT            NUMBER OF     OUTSTANDING AS OF     OUTSTANDING AS OF
ADJUSTMENT DATE           LOANS        THE CUT-OFF DATE      THE CUT-OFF DATE
---------------------   ----------    -------------------    ----------------
August 2009                   3           $ 1,380,625              2.60%
September 2009                2               422,464              0.79
October 2009                  1               171,643              0.32
November 2009                 1               500,000              0.94
January 2010                  1               497,500              0.94
February 2010                 2               184,257              0.35
March 2010                    2               285,000              0.54
April 2010                    4             1,820,000              3.42
May 2010                      8             2,029,135              3.82
June 2010                     8             3,438,082              6.46
July 2010                    27            10,791,206             20.29
August 2010                  41            13,502,140             25.39
September 2010               42            11,678,678             21.96
October 2010                 21             6,483,959             12.19
                            ---           -----------            ------
  TOTAL..............       163           $53,184,689            100.00%
                            ===           ===========            ======


                                  CREDIT SCORES

                                           AGGREGATE           % OF AGGREGATE
                                        PRINCIPAL BALANCE     PRINCIPAL BALANCE
                          NUMBER OF     OUTSTANDING AS OF     OUTSTANDING AS OF
RANGE OF CREDIT SCORES     LOANS        THE CUT-OFF DATE      THE CUT-OFF DATE
----------------------   ----------    -------------------    ----------------
Not Available.........        6          $  2,018,168                1.25%
500 -- 599............       11             3,468,470                2.15
600 -- 619............        3               937,064                0.58
620 -- 639............        9             2,771,990                1.72
640 -- 659............       32            10,299,384                6.39
660 -- 679............       35            10,307,635                6.40
680 -- 699............       48            16,364,839               10.16
700 -- 719............       40            13,962,832                8.67
720 -- 739............       68            22,678,107               14.07
740 -- 759............       87            31,252,803               19.40
760 -- 779............       83            29,170,025               18.10
780 -- 799............       49            15,624,163                9.70
800 Or Greater........        9             2,276,368                1.41
                            ---          ------------             -------
  TOTAL...............      480          $161,131,848             100.00%
                            ===          ============             ======


                 MARGIN FOR SIX-MONTH LIBOR INDEX MORTGAGE LOANS



                                                                    % OF
                                        PRINCIPAL BALANCE     PRINCIPAL BALANCE
                          NUMBER OF     OUTSTANDING AS OF     OUTSTANDING AS OF
MARGIN(%)                  LOANS        THE CUT-OFF DATE      THE CUT-OFF DATE
----------------------   ----------    -------------------    ----------------
2.000                       163           $53,184,689              100.00%
                            ---           ===========              ------
  TOTAL...............      163           $53,184,689              100.00%
                            ===                                    ======




                                      S-20

<PAGE>




                    MARGIN FOR TREASURY INDEX MORTGAGE LOANS

                                                                    % OF
                                        PRINCIPAL BALANCE     PRINCIPAL BALANCE
                          NUMBER OF     OUTSTANDING AS OF     OUTSTANDING AS OF
MARGIN(%)                  LOANS        THE CUT-OFF DATE      THE CUT-OFF DATE
----------------------   ----------    -------------------    ----------------
2.750                       117            $ 39,277,633            36.39%

2.875                       200              68,669,526            63.61
                            ---            ------------           ------
  TOTAL...............      317            $107,947,159           100.00%
                            ===            ============           ======

THE INDEX

         SIX-MONTH LIBOR. As of any Adjustment Date, the Index applicable to the
determination of the Mortgage Rate on 33.01% of the Mortgage Loans will be the
average of the interbank offered rates for six-month United States dollar
deposits in the London market ("Six-Month LIBOR") as published in The Wall
Street Journal and as most recently available forty-five days preceding such
Adjustment Date, as specified in the related Mortgage Note.

         In the event that the Index becomes unavailable or otherwise
unpublished, the Master Servicer will select a comparable alternative index over
which it has no direct control and which is readily verifiable.

         The table below sets forth historical average rates of Six-Month LIBOR
for the months indicated as made available from FNMA, which rates may differ
from the rates of the Index, which is six-month LIBOR as published in The Wall
Street Journal as described above. The table does not purport to be
representative of the subsequent rates of the Index which will be used to
determine the Mortgage Rate on each Mortgage Loan.

                                 SIX-MONTH LIBOR

                                        YEAR
         -----------------------------------------------------------------------
  MONTH   2000    1999    1998    1997    1996     1995    1994    1993    1992
         ------  ------  ------  ------  ------   ------  ------  ------  ------
January   6.24%   5.04%   5.75%   5.71%   5.34%    6.69%   3.39%   3.44%   4.25%
February  6.33    5.17    5.78    5.68    5.29     6.44    4.00    3.33    4.38
March     6.53    5.08    5.80    5.96    5.52     6.44    4.25    3.38    4.55
April     6.61    5.08    5.87    6.08    5.42     6.31    4.63    3.31    4.27
May       7.06    5.19    5.81    6.01    5.64     6.06    5.00    3.44    4.25
June      7.01    5.63    5.87    5.94    5.84     5.88    5.25    3.56    4.13
July      6.89    5.68    5.82    5.83    5.92     5.88    5.33    3.56    3.63
August    6.83    5.91    5.69    5.86    5.74     5.94    5.33    3.44    3.63
September 6.76    5.97    5.36    5.85    5.75     5.99    5.69    3.38    3.31
October   6.72    6.14    5.13    5.80    5.58     5.95    6.00    3.50    3.64
November          6.06    5.28    6.04    5.55     5.74    6.44    3.52    3.89
December          6.14    5.17    6.01    5.62     5.56    7.00    3.50    3.64


        ONE-YEAR U.S. TREASURY. One-Year U.S. Treasury is currently calculated
based on information reported in the Release. Listed below are the weekly
average yields on actively traded U.S. Treasury securities adjusted to a
constant maturity of one year as reported in the Release on the date that would
have been applicable to mortgage loans whose index was most recently available
as of the date forty-five days prior to the adjustment date and having the
following adjustment dates for the indicated years. Such average yields may
fluctuate significantly from week to week as well as over longer periods and may
not increase or decrease in a constant pattern from period to period. The
following does not purport to be representative of future average yields. No
assurance can be given as to the average yields on such U.S.


                                      S-21

<PAGE>



Treasury securities on any Adjustment Date or during the life of any Mortgage
Loan with an Index of One-Year U.S. Treasury.

                                ONE YEAR TREASURY

                                          YEAR
          ----------------------------------------------------------------------
           2000    1999     1998    1997   1996    1995     1994    1993   1992
  MONTH   ----------------------------------------------------------------------
January    6.12%   4.51%    5.24%   5.61%  5.09%   7.05%    3.54%   3.50%  4.15%
February   6.22    4.70     5.31    5.53   4.94    6.70     3.87    3.39   4.29
March      6.22    4.78     5.39    5.80   5.34    6.43     4.32    3.33   4.63
April      6.15    4.69     5.38    5.99   5.54    6.27     4.82    3.24   4.30
May        6.33    4.85     5.44    5.87   5.64    6.00     5.31    3.36   4.19
June       6.17    5.10     5.41    5.69   5.81    5.64     5.27    3.54   4.17
July       6.08    5.03     5.36    5.54   5.85    5.59     5.48    3.47   3.60
August     6.18    5.20     5.21    5.56   5.67    5.75     5.56    3.44   3.47
September  6.13    5.25     4.71    5.52   5.83    5.62     5.76    3.36   3.18
October    6.01    5.43     4.12    5.46   5.55    5.59     6.11    3.39   3.30
November   6.09    5.55     4.53    5.46   5.42    5.43     6.54    3.58   3.68
December           5.84     4.52    5.53   5.47    5.31     7.14    3.61   3.71


UNDERWRITING STANDARDS

        The Depositor acquired the Mortgage Loans from the Seller. The Seller
acquired the Mortgage Loans from Cendant Mortgage Corporation ("Cendant") and
Merrill Lynch Credit Corporation ("MLCC") in previously negotiated transactions.
66.11% of the Mortgage Loans were previously originated or acquired by Cendant
Mortgage Corporation and 33.89% of the Mortgage Loans were previously originated
or acquired by MLCC, generally in accordance with the underwriting criteria
described herein. The information set forth in the following paragraphs has been
provided by Cendant and MLCC, respectively, and neither the Depositor nor any
other party makes any representation as to the accuracy or completeness of such
information.

CENDANT'S UNDERWRITING STANDARDS

        The underwriting standards of Cendant generally allow loan-to-value
ratios at origination of up to 95% for mortgage loans with original principal
balances of up to $400,000, up to 80% for mortgage loans with original principal
balances of up to $700,000, up to 75% for mortgage loans with original principal
balances of up to $800,000 and up to 65% for mortgage loans with original
principal balances of up to $1,000,000. Any mortgage loans originated with an
LTV ratio at origination in excess of 80% are required to have a primary
mortgage insurance policy. In determining whether a prospective borrower has
sufficient monthly income available (i) to meet the borrower's monthly
obligation on the proposed mortgage loan and (ii) to meet monthly housing
expenses and other financial obligations including the borrower's monthly
obligations on the proposed mortgage loan, Cendant generally applies ratios of
up to 33% and 38%, respectively, of the proposed borrower's acceptable stable
monthly gross income. From time to time, Cendant makes loans where these ratios
are exceeded. In those instances, Cendant's underwriters typically look at
mitigating factors such as the liquidity of the mortgagor, the stability of the
real estate market where the property is located, and local economic conditions.
In addition, with respect to mortgage loans secured by owner-occupied
condominium units, Cendant generally will fund up to the lesser of 10 units or
50% of the total units in a project.

        Cendant also originates mortgage loans pursuant to alternative sets of
underwriting criteria under its reduced documentation and no income, no asset
programs. Both of these programs are designed to facilitate the loan approval
process. Under both of these programs, certain documentation concerning
income/employment and asset verification is reduced or excluded. Loans
underwritten under both of these programs are limited to borrowers who have


                                      S-22

<PAGE>



demonstrated an established ability and willingness to repay the mortgage loans
in a timely fashion. Permitted maximum loan-to-value ratios under both programs
are more restrictive than those under the standard underwriting criteria of
Cendant.

        From time to time, exceptions to Cendant's underwriting policies may be
made. Such exceptions may be made only on a loan-by-loan basis at the discretion
of Cendant's underwriter. Exceptions may be made only after careful
consideration of certain mitigating factors such as borrower capacity,
liquidity, employment and residential stability and local economic conditions.

MLCC'S UNDERWRITING STANDARDS

        MLCC underwriting guidelines are applied to evaluate an applicant's
credit standing, financial condition, and repayment ability, as well as the
value and adequacy of the mortgaged property and Additional Collateral, if any,
as collateral for any loan made by MLCC. As part of the loan application
process, the applicant is required to provide information concerning his or her
assets, liabilities, income and expenses (except as described below), along with
an authorization permitting MLCC to obtain any necessary third party
verifications, including a credit report summarizing the applicant's credit
history. Unless prohibited by applicable state law, the applicant is typically
required to pay an application fee to MLCC.

        In evaluating the applicant's ability and willingness to repay the
proposed loan, MLCC reviews the applicant's credit history and outstanding
debts, as reported on the credit report. If an existing mortgage or other
significant debt listed on the loan application is not adequately reported on
the credit report, MLCC may request a written or oral verification of the
balance and payment history of such debt from the servicer of such debt.

        MLCC verifies the applicant's liquid assets to ensure that the client
has adequate liquid assets to apply toward any required down payment, closing
costs, prepaid interest, and at least two months' worth of cash reserves.

        Except as described below, MLCC also evaluates the applicant's income to
determine its stability, probability of continuation, and adequacy to service
the proposed MLCC debt payment. MLCC's guidelines for verifying an applicant's
income and employment are generally as follows. For salaried applicants, MLCC
typically requires a written verification of employment from the applicant's
employer, or a copy of the applicant's two most recent IRS forms 1040 or W-2, a
current pay stub, and verbal verification of employment. Verbal verification of
employment is typically obtained directly from the applicant's employer, but in
certain circumstances, may be fulfilled by contacting the applicant at his or
her place of business. For non-salaried applicants, including self-employed
applicants, MLCC requires copies of the applicant's two most recent federal
income tax returns, along with all supporting schedules. In some cases, MLCC may
waive submission of such supporting schedules if this income is insignificant in
relation to the applicant's overall income, or does not affect the applicant's
ability to qualify for the proposed loan. A self- employed applicant is
generally required to submit a signed profit and loss statement if the
applicant's income shows significant variations from year to year.

        In determining the adequacy of the property as collateral for the loan,
a Fannie Mae/Freddie Mac conforming appraisal of the property is performed by an
independent appraiser selected by MLCC, except as noted below. The appraiser is
required to inspect the property and verify that it is in good condition and
that construction or renovation, if new, has been completed. The appraisal
report indicates a value for the property and provides information concerning
marketability, the neighborhood, the property site, interior and exterior
improvements, and the condition of the property. Most of the aforementioned
appraisals may have been prepared by Lender's Service, Inc., in which MLCC holds
a minority interest.

        The applicant has the option of directly obtaining a title report or may
choose to have MLCC obtain the report. Generally, all liens must be satisfied
and removed prior to or upon the closing of any of the mortgage loans. Title
insurance is required to be obtained for all mortgage loans. Where applicable,
in addition to providing proof of standard hazard insurance on the property, the
applicant is required to obtain, to the extent available, flood insurance when
the subject property is identified as being in a federally designated flood
hazard area.

        Once sufficient employment, credit and property information is obtained,
the decision as to whether to approve the loan is based upon the applicant's
income and credit history, the status of title to the mortgaged property, and
the


                                      S-23

<PAGE>



appraised value of the mortgaged property. MLCC also reviews the level of an
applicant's liquid assets as an indication of creditworthiness. The approval
process generally requires that the applicant have a good credit history and a
total debt-service-to-income ratio ("DTI") that generally does not exceed 38%;
however, this limit may be raised to 50% or greater if the borrower demonstrates
satisfactory disposable income and/or other mitigating factors are present. The
DTI ratio is calculated as the ratio of the borrower's total monthly debt
obligations (including the interest-only payment on the proposed loan at an
interest rate that is 2% to 2.50% higher than the original rate), divided by the
borrower's total verified monthly income. In general, it is MLCC's belief that
the DTI ratio is only one of several factors, such as LTV, credit history, and
reserves, that should be considered in making a determination of an applicant's
ability to repay the proposed loan. As part of the underwriting process, MLCC
typically reviews an applicant's Credit Score. MLCC considers an applicant's
Credit Score in connection with other factors, including the applicant's overall
credit payment history, level of income, debts, and assets. It is not MLCC's
practice to accept or reject an application based solely on the basis of the
applicant's Credit Score. See the table captioned "Credit Scores" under "The
Mortgage Pool" herein for a description of these Credit Scores and how they are
derived. MLCC also requires that the proposed loan have a Loan-to-Value ("LTV")
ratio that generally does not exceed 80%, but under certain circumstances may be
up to 100%.
MLCC's practice is to continuously review LTV limits and to adjust such limits
where economic conditions dictate that such adjustments are appropriate. Any
negative comments concerning the quality, condition and current market
conditions as noted in the appraisal report may result in a reduction of the
maximum LTV permitted for the loan. In the case of a loan which is a purchase
money mortgage, MLCC computes the loan's LTV as the original loan balance
divided by the appraised value of the property or the contract sales price,
whichever is lower. In certain limited cases, MLCC may accept verification of
borrower assets and/or status of credit history in addition to or in lieu of
income verification, provided that the borrower meets certain standards with
regard to the ratio of liquid assets to the loan amount and other compensating
factors are present.

        Certain loans originated by MLCC were originated under loan programs
that do not require verification of borrower income. MLCC's loan origination
process allows for expedited processing on certain loans based on the risk
profile of the loan. During the origination process, MLCC conducts an assessment
of the risk profile of the prospective borrower and subject property to
determine the level of income verification required to process the loan. MLCC
categorizes loans into different processing tracks based upon the overall risk
profile of the loan, as evidenced by the LTV, borrower credit profile, the
liquidity ratio (as described below) type of property, occupancy status, and
proposed loan amount. For loans that demonstrate the lowest level of risk based
upon this categorization, the borrower may not be required to disclose his or
her income in order for MLCC to process the loan.

        MLCC uses a 'liquidity ratio' as part of its underwriting criteria. The
liquidity ratio is defined as the total amount of a borrower's liquid assets, as
verified by MLCC, divided by the total amount of the proposed loan. For example,
a borrower with $500,000 in verified liquid assets who is requesting a $250,000
loan amount would have a 2.0 liquidity ratio. Liquid assets are generally
defined as cash and cash equivalents, marginable marketable securities, and
retirement accounts. Business assets are generally not considered part of a
borrower's liquid assets unless the business is 100% owned by the borrower. The
liquidity ratio generally excludes all assets that are pledged or margined,
estimated funds required for closing, concentrated equity positions if the share
price is less than $10 and any stock options or unvested shares of stock. MLCC
believes that the accumulation of net worth, particularly in the form of liquid
assets, is a strong indication of creditworthiness. A borrower who accumulates
net worth from earnings and savings demonstrates a strong ability to manage his
or her financial affairs. If the net worth is in liquid form, it can potentially
be used to service the proposed debt, to pay unexpected debts that may occur,
and to protect against short-term interruptions of income.

        The level of income documentation required by MLCC is determined by the
combination of the borrower's Credit Score and overall credit profile, liquidity
ratio, and the LTV of the proposed loan. Using predetermined parameters based
upon the combination of these factors, adjusted for the property type and
occupancy status, MLCC may require the following different levels of income
disclosure and verification:

        (1) no income disclosure;

        (2) debt-to-income ratio calculated based on stated income from the
borrower, with no verification of income required ("stated income");

        (3) verification of income using streamlined/alternate documentation; or


                                      S-24

<PAGE>



        (4) full income disclosure and verification.

        4.21% of the Mortgage Loans were originated with no income disclosure
and 2.27% were originated as stated income loans.

        Loans that have a LTV in excess of 80% are, in general, also either (i)
secured by a security interest in additional collateral (normally securities)
owned by the borrower (such loans being referred to as "Mortgage 100SM Loans")
or (ii) supported by a third party guarantee (usually a parent of the borrower),
which in turn is secured by a security interest in collateral (normally
securities) or by a lien on residential real estate of the guarantor and/or
supported by the right to draw on a home equity line of credit extended by MLCC
to the guarantor (such loans being referred to as "Parent Power(R) Loans"). Such
loans are also collectively referred to herein as "Additional Collateral Loans",
and the collateral referred to in clauses (i) and (ii) is herein referred to as
"Additional Collateral". The amount of such Additional Collateral generally does
not exceed 30% of the loan amount, although the amount of the Additional
Collateral may exceed 30% of the loan amount if the original principal amount of
the loan exceeds $1,000,000. In limited cases, MLCC may require Additional
Collateral in excess of 30% of the loan amount as part of the underwriting
decision. The requirement to maintain Additional Collateral generally terminates
when the principal balance of such Additional Collateral Loan is reduced to a
predetermined amount set forth in the related pledge agreement or guaranty
agreement, as applicable, or when the LTV for such Additional Collateral Loan is
reduced to MLCC's applicable loan-to-value ratio limit for such loan by virtue
of an increase in the appraised value of the mortgaged property securing such
loan as determined by MLCC. The pledge agreement and the guaranty agreement, as
applicable, and the security interest in such Additional Collateral, if any,
provided in the case of an Additional Collateral Loan will be assigned to the
Trustee but will not be part of any REMIC. To the extent the Mortgage Loans
include any Additional Collateral Loans that are supported by a guarantee that
is secured by a lien on residential real estate, such lien will not be
transferred to the Trustee. MLCC will make all reasonable efforts to realize on
any such security interest if the related Mortgage Loan is liquidated upon
default. No assurance can be given as to the amount of proceeds, if any, that
might be realized from such Additional Collateral. Proceeds from the liquidation
of any such Additional Collateral will be included in net proceeds only when
permitted by applicable state law and by the terms of the related pledge
agreement or guaranty agreement, as applicable. The "Limited Purpose Surety
Bond" is intended to guarantee the receipt by the Trust Fund of certain
shortfalls in the net proceeds realized from the liquidation of any required
Additional Collateral (such amount not to exceed 30% of the original principal
amount of the related Additional Collateral Loan) to the extent any such
shortfall results in a loss of principal on such Additional Collateral Loan that
becomes a Liquidated Mortgage Loan, as more particularly described in, and as
limited by, the terms and provisions of the Limited Purpose Surety Bond. The
Limited Purpose Surety Bond will not cover any payments on the Offered
Certificates that are recoverable or sought to be recovered as a voidable
preference under applicable law.

        The Mortgage Loans may include loans made to corporations, partnerships,
and trustees of certain trusts in connection with applications which have been
received from individuals. Such loans are generally structured as follows: (i)
the loan is to the individual and the entity which owns the real property, and
is secured by a mortgage or deed of trust executed solely by the entity; or (ii)
the loan is to the entity, secured by a mortgage from the entity and guaranteed
by the individual applicant; or (iii) the loan is made jointly to the individual
applicant and the entity, and secured by a mortgage from the entity. In such
cases, MLCC applies its standard underwriting criteria to the property and the
individual applicant. Such loans are categorized as owner-occupied in this
Prospectus Supplement if the individual applicant states in the application
that, as of the closing of the related loan, he or she will occupy the property
as his or her primary residence.

        MLCC originates loans through mortgage brokers that are not affiliated
with MLCC under its Mortgage Broker Program. The mortgage brokers solicit the
prospective borrower and process the documentation described above for such
borrower's loan. Personnel of MLCC review such documentation and underwrite the
loan in accordance with the above described underwriting standards. In that
regard, the related appraisals are either conducted or reviewed by appraisers
who are approved by MLCC. Such loans are closed in the name of, and funded by,
MLCC.

        In 1995, MLCC began purchasing mortgage loans from mortgage banking
related entities under its Correspondent Lending program. In order for MLCC to
approve a lender as a seller under its Correspondent Lending program, a lender
must meet certain qualifying criteria. These criteria include requirements that
the lender must: (a) be a bank, savings and loan, or HUD-approved mortgagee
which is a Fannie Mae or Freddie Mac seller in good standing; (b) demonstrate at
least three years experience in mortgage originations; (c) have a quality
control plan in place which


                                      S-25

<PAGE>



is acceptable to MLCC; (d) show profitability for the prior two years; (e)
demonstrate a residential loan portfolio with delinquency rates at or below
national averages, as published by the Mortgage Bankers Association; and (f)
have a corporate net worth of at least $2.5 million and/or a corporate credit
history acceptable to MLCC.

        Under MLCC's Correspondent Lending program, the correspondent lender
processes and closes the mortgage loans in its name and thereafter funds the
mortgage loans from its own funds. Personnel of MLCC, or in certain cases, the
correspondent lender, underwrite the loans in accordance with MLCC's standard
underwriting guidelines, as published in the MLCC Seller Guide. Additionally,
MLCC conducts a post-closing review on each loan prior to purchasing it from the
correspondent lender.

        In 1995, MLCC began originating mortgage loans under its construction to
permanent financing program. Such loans have the same terms as other loans under
the PrimeFirst(R) mortgage program but include certain requirements for the
completion of construction, at which time such loans become permanent loans. The
Mortgage Loans may include such loans, all of which are permanent loans as to
which construction is complete, as evidenced by a certificate of occupancy
and/or appraiser's certification of completion.

        Upon the approval of a loan, the borrower obtains the loan by paying an
origination fee (employees of ML & Co. and its affiliates generally pay a lower
origination fee) and reimbursing MLCC for all out-of-pocket closing costs
incurred by MLCC, all or part of which fees or costs may be waived by MLCC from
time to time.

        The above described underwriting guidelines may be varied in certain
cases, on the basis of compensating factors, as deemed appropriate by MLCC's
underwriting personnel.

DESCRIPTION OF MLCC'S PRIMEFIRST(R) SELF-DIRECTEDSM MORTGAGE PROGRAM

        During the first ten years of a PrimeFirst(R) loan, only interest on the
outstanding loan balance is payable monthly along with any other fees that are
due, including late charges. During the 11th through the 25th year, a
PrimeFirst(R) loan is fully amortizing and, as a result, the borrower must pay a
larger monthly payment than the interest only monthly payment. The borrower
receives a monthly statement that reflects any change in the monthly payment.
The borrower may prepay the principal balance of the PrimeFirst(R) loan at any
time without penalty during the term of the loan. However, certain PrimeFirst(R)
Loans originated under MLCC's Correspondent Lending Program may carry prepayment
penalties.

        Upon origination, borrowers under the PrimeFirst(R) program select from
one of several different indices upon which to base their interest rate and
choose whether the interest rate on the loan will adjust monthly or every six
months. A loan with a one-month adjustment frequency generally carries a lower
interest rate and margin than a comparable loan with a six-month adjustment
frequency. Loans originated under the PrimeFirst(R) mortgage program are
convertible to a different index and related margin for a specified period
during the life of the loan. Additionally, borrowers have the option to purchase
a fixed rate conversion option by adding 0.25% to the applicable margin on the
loan and may also elect to purchase a 1% periodic rate cap by adding 0.50% to
the margin.

        PRICING FOR SIX-MONTH ADJUSTMENT FREQUENCY. The interest rate on a
six-month adjustable PrimeFirst(R) loan is equal to either the Prime Index,
Six-Month LIBOR Index or the Treasury Index, plus or minus the appropriate
margin. The interest rate is adjusted every six months based upon the applicable
index rate as of 45 days prior to the Interest Adjustment Date. The following
margins are generally used in calculating the interest rate on a PrimeFirst(R)
loan with a semi-annual adjustment period. The margins set forth below may be
higher for borrowers who elect not to pay origination fees. Conversely, the
margins may be lower for borrowers who opt to pay additional points to buy down
their margin. Also, it is MLCC's practice to increase the applicable margin for
loans with an original principal balance in excess of $2 million.



                                      S-26

<PAGE>




                  Index              Margin

                  Prime              - 0.125%
                  6-Month LIBOR      +1.875%
                  Treasury           +2.250%

        PRICING FOR ONE-MONTH ADJUSTMENT FREQUENCY. The interest rate on a
one-month adjustable PrimeFirst(R) loan is equal to either the Prime Index, the
One-Month LIBOR Index or the Treasury Index plus or minus the appropriate
margin. The interest rate is adjusted every month based upon the applicable
index rate as of 25 days prior to the Interest Adjustment Date. The following
margins are generally used in calculating the interest rate on a PrimeFirst(R)
loan with a monthly adjustment period. These margins may be higher or lower as
described in the last three sentences of the preceding paragraph.

                  Index              Margin

                  Prime              - 0.375%
                  1-Month LIBOR      +1.750%
                  Treasury           +2.000%

        Loans purchased by MLCC in the Correspondent Lending program may have
slightly higher margins than those shown above. Also, loans originated under the
Correspondent Lending program may have teaser rates that are lower than the
fully indexed rate until the first Interest Adjustment Date.

        PERIODIC AND LIFETIME RATE CAPS. PrimeFirst(R) loans may be originated
with a periodic rate cap of 1% (i.e., the interest rate cannot be increased by
more than 1% from one interest period to the next). The margin for such a loan
is generally 0.50% greater than it would be without this feature. The periodic
cap is only available with six-month adjustable loans. Generally, loans
originated under the PrimeFirst(R) program have a lifetime rate cap equal to the
greater of (i) its initial interest rate plus 5% or (ii) 12%.

        FIXED RATE CONVERSION OPTION AND INDEX CONVERSION OPTION. Borrowers
under the PrimeFirst(R) mortgage program may purchase a fixed rate conversion
option by adding 0.25% to the margin on the loan. The fixed rate conversion
option gives the borrower the option to convert the interest rate on the loan
from an adjustable rate to a fixed rate. The exercise period for such option
begins in the month in which the 12th scheduled monthly payment is due and ends
on the fifth day of the month in which the 60th scheduled monthly payment is
due. The fixed rate becomes effective on the first day of the month after the
conversion notice is given. The new fixed rate is equal to the Federal National
Mortgage Association net required yield for 30-year fixed rate mortgages subject
to a 60-day mandatory delivery requirement (as published in The Wall Street
Journal) plus 0.875%, rounded to the nearest 0.125%. Upon a fixed rate
conversion, the new scheduled monthly payment is adjusted to the amount that is
sufficient to fully amortize the loan in substantially equal installments on the
original maturity date.

        Generally, all loans originated under the PrimeFirst(R) Self-Directed
MortgageSM program allow the borrower to convert the loan to a new index and
related margin, provided that such Index has the same frequency of adjustment.
The option is exercisable in respect of a six-month adjustable PrimeFirst(R)
loan from its second change date to its tenth change date, and in respect of a
one-month adjustable PrimeFirst(R) loan, from its twelfth change date to its
sixtieth change date, within a certain 21-day period commencing on the 45th day
prior to each such change date. If the loan also carries the fixed rate
conversion option, such option may be exercised whether or not an index
conversion has occurred. A borrower may not convert the frequency with which the
interest rate adjusts on a PrimeFirst(R) loan and may not add a periodic rate
cap to a loan that did not carry such periodic rate cap upon origination. The
indices and margins to which a borrower may convert a PrimeFirst(R) loan are the
same as those described above for PrimeFirst(R) loans for the applicable
adjustment frequency.

        The exercise of either option is subject to the satisfaction of the
following conditions: (i) the borrower must be the owner and occupant of the
mortgaged property, (ii) the borrower has not been late on any of the 12
scheduled monthly payments immediately preceding the date on which the
conversion notice is given, (iii) the borrower has not been more than 30 days
late on any scheduled monthly payment, (iv) the borrower is not in default under
the mortgage note and (v) the borrower must pay a $500 conversion fee.


                                      S-27

<PAGE>


                            YIELD ON THE CERTIFICATES

CERTAIN SHORTFALLS IN COLLECTIONS OF INTEREST

        The amount of interest otherwise payable to holders of the Offered
Certificates will be reduced by any interest shortfalls to the extent not
covered by Subordination or the Master Servicer, including Prepayment Interest
Shortfalls and, in the case of each class of the Class M Certificates and Class
B Certificates, the interest portions of Realized Losses allocated solely to
that Class of Certificates. These shortfalls will not be offset by a reduction
in the Servicing Fees payable to the Master Servicer or otherwise, except as
described in this Prospectus Supplement with respect to some Prepayment Interest
Shortfalls. See "Yield Considerations" in the Prospectus and "Description of the
Certificates--Interest Distributions" in this Prospectus Supplement for a
discussion of the effect of principal prepayments on the mortgage loans on the
yield to maturity of the Offered Certificates and possible shortfalls in the
collection of interest.

        The yield to investors in the Offered Certificates will be affected by
Prepayment Interest Shortfalls allocable thereto in the month preceding any
Distribution Date to the extent that those shortfalls exceed the amount offset
by the Master Servicer. See "Description of the Certificates--Interest
Distributions" in this Prospectus Supplement.

        In addition, the application of the Soldiers' and Sailors' Civil Relief
Act of 1940, as amended (the "Relief Act"), to any Mortgage Loan will adversely
affect, for an indeterminate period of time, the ability of the Master Servicer
to collect full amounts of interest on such Mortgage Loan. The effect of any
shortfalls resulting from the application of the Relief Act, will be to reduce
the aggregate amount of interest collected that is available for distribution to
Certificateholders. See "Certain Legal Aspects of the Mortgage Loans-Soldiers'
and Sailors' Civil Relief Act of 1940" in the Prospectus.

GENERAL PREPAYMENT CONSIDERATIONS

        The rate of principal payments on the Offered Certificates, the
aggregate amount of distributions on the Offered Certificates and the yield to
maturity of the Offered Certificates will be related to the rate and timing of
payments of principal on the Mortgage Loans. The rate of principal payments on
the Mortgage Loans will in turn be affected by the amortization schedules of
such Mortgage Loans as the same change to accommodate changes in the Mortgage
Rates and by the rate of principal prepayments thereon (including for this
purpose payments resulting from refinancings, liquidations of the Mortgage Loans
due to defaults, casualties, condemnations and repurchases, whether optional or
required, by the Depositor or the Mortgage Loan Originators, as the case may
be). The Mortgage Loans generally may be prepaid by the mortgagors at any time.
In addition, the Mortgage Loans are assumable in connection with the conveyance
of the related Mortgaged Property by persons who meet the then current credit
standards of the Master Servicer for mortgage loans similar to the Mortgage
Loans.

        Prepayments, liquidations and repurchases of the Mortgage Loans will
result in distributions in respect of principal to the Holders of the Offered
Certificates then entitled to receive such distributions that otherwise would be
distributed over the remaining terms of the Mortgage Loans. See "Maturity and
Prepayment Considerations" in the Prospectus. Since the rate of payment of
principal on the Mortgage Loans will depend on future events and a variety of
factors (as described more fully herein and in the Prospectus under "Yield
Considerations" and "Maturity and Prepayment Considerations"), no assurance can
be given as to such rate or the rate of principal prepayments. The extent to
which the yield to maturity of the Offered Certificates may vary from the
anticipated yield will depend upon the degree to which such Certificates are
purchased at a discount or premium and the degree to which the timing of
payments thereon is sensitive to prepayments on the Mortgage Loans. Further, in
the case of Offered Certificates purchased at a discount, an investor should
consider the risk that a slower than anticipated rate of principal payments on
the Mortgage Loans could result in an actual yield to such investor that is
lower than the anticipated yield and, in the case of Offered Certificates
purchased at a premium, an investor should consider the risk that a faster than
anticipated rate of principal payments could result in an actual yield to such
investor that is lower than the anticipated yield. In general, the earlier a
prepayment of principal on the Mortgage Loans, the greater will be the effect on
the yield to maturity of an investor in the Offered Certificates. As a result,
the effect on an investor's yield of principal payments occurring on the
Mortgage Loans at a rate higher (or lower) than the rate anticipated by the
investor during the period immediately following the


                                      S-28

<PAGE>



issuance of the Offered Certificates would not be fully offset by a subsequent
like reduction (or increase) in the rate of principal payments.

        It is highly unlikely that the Mortgage Loans will prepay at any
constant rate until maturity or that all of the Mortgage Loans will prepay at
the same rate. Moreover, the timing of prepayments on the Mortgage Loans may
significantly affect the actual yield to maturity on the Offered Certificates,
even if the average rate of principal payments experienced over time is
consistent with an investor's expectation.

        The rate of payments (including prepayments) on pools of mortgage loans
is influenced by a variety of economic, geographic, social and other factors. If
prevailing mortgage rates fall significantly below the Mortgage Rates on the
Mortgage Loans, the rate of prepayment (and refinancing) would be expected to
increase. Conversely, if prevailing mortgage rates rise significantly above the
Mortgage Rates on the Mortgage Loans, the rate of prepayment on the Mortgage
Loans would be expected to decrease. Other factors affecting prepayment of
mortgage loans include changes in mortgagors' housing needs, job transfers,
unemployment, mortgagors' net equity in the mortgaged properties and servicing
decisions. The existence of the Periodic Rate Cap, Maximum Mortgage Rates and
Minimum Mortgage Rates also may affect the prepayment experience on the Mortgage
Loans. There can be no certainty as to the rate of prepayments on the Mortgage
Loans during any period or over the life of the Certificates. See "Yield
Considerations" and "Maturity and Prepayment Considerations" in the Prospectus.

        In general, defaults on mortgage loans are expected to occur with
greater frequency in their early years. In addition, default rates generally are
higher for mortgage loans used to refinance an existing mortgage loan than on
mortgage loans used to purchase a home. In the event of a mortgagor's default on
a Mortgage Loan, there can be no assurance that recourse will be available
beyond the specific Mortgaged Property pledged as security for repayment. See
"The Mortgage Pool--Underwriting Standards" herein.

        Some of the Mortgage Loans provide for payment of interest only for an
initial period of ten years following the origination of such Mortgage Loan.
After this interest-only period, the monthly payment with respect to each such
Mortgage Loan will be increased to an amount sufficient to fully amortize the
principal balance of such Mortgage Loan over the remaining term and to pay
interest at the Mortgage Rate. The failure of such Mortgage Loans to amortize
during the interest-only period may extend the weighted average lives of the
Offered Certificates. In addition, borrowers may view the absence of any
obligation to make a payment of principal during the first ten years of the term
of the related Mortgage Loan as a disincentive to prepayment of such Mortgage
Loan. To the extent that a recalculated monthly payment as described above is
substantially in excess of a borrower's previous monthly payment providing
solely for the payment of interest, such loan may be subject to an increased
risk of delinquency and loss.

        Commencing with the Rate Change Date, the Pass-Through Rate on the
Offered Certificates (other than the Class A-IO Certificates) will be sensitive
to the mortgage rates on the Mortgage Loans, because the Pass-Through Rate on
the Offered Certificates (other than the Class A-IO Certificates) will be based
on the Net WAC Cap Rate. Because each Pass-Through Rate is determined by the
Mortgage Rates on the Mortgage Loans, disproportionate prepayments of Mortgage
Loans with Mortgage Rates above the then current weighted average Mortgage Rate
may adversely affect the Pass-Through Rate on one or more Classes of these
Offered Certificates by lowering the Net WAC Cap Rate.

THE SUBORDINATED CERTIFICATES

        The weighted average lives of, and the yields to maturity on, the
Subordinated Certificates, in increasing order of their numerical Class
designations, will be progressively more sensitive to the rate and timing of
mortgagor defaults and the severity of ensuing losses on the Mortgage Loans. If
the actual rate and severity of losses on the Mortgage Loans is higher than
those assumed by a holder of a Subordinated Certificate, the actual yield to
maturity of such Certificate may be lower than the yield expected by such Holder
based on such assumption. The timing of losses on the Mortgage Loans will also
affect an investor's actual yield to maturity, even if the rate of defaults and
severity of losses over the life of the Mortgage Pool are consistent with an
investor's expectations. In general, the earlier a loss occurs, the greater the
effect on an investor's yield to maturity. Realized Losses on the Mortgage Loans
will reduce the Class Certificate Balance of the applicable Class of
Subordinated Certificates (and if the Subordinated Certificates are no longer
outstanding, will reduce the Class Certificate Balance or Notional Amount of the
Senior Certificates), without


                                      S-29

<PAGE>



the receipt of cash attributable to such reduction. As a result of such
reductions, less interest will accrue on such Class of Subordinated Certificates
(or Senior Certificates) than otherwise would be the case.

        After the Class Certificate Balances of the Class B Certificates have
been reduced to zero, the yield to maturity on the Class of Class M Certificates
then outstanding with the lowest payment priority will be extremely sensitive to
losses on the Mortgage Loans (and the timing thereof) because the entire amount
of losses that are covered by Subordination will be allocated to such Class of
Class M Certificates. Furthermore, because principal distributions are paid to
certain Classes of Senior Certificates and Class M Certificates before other
Classes, holders of Classes having a later priority of payment bear a greater
risk of losses than holders of Classes having earlier priorities for
distribution of principal.

        For all purposes, the Class B-4 Certificates will be deemed to have the
highest numerical Class designation and the lowest payment priority of any Class
of Subordinated Certificates.

THE CLASS R CERTIFICATES

        Holders of the Class R Certificates are entitled to receive
distributions of principal and interest as described herein. However, holders of
such Certificates may have tax liabilities with respect to their Certificates
during the early years of the related REMIC that substantially exceed the
principal and interest payable thereon during such periods.

WEIGHTED AVERAGE LIVES

        Weighted average life refers to the average amount of time that will
elapse from the date of issuance of a security until each dollar of principal of
such security will be repaid to the investor. The weighted average lives of the
Offered Certificates will be influenced by the rate at which principal on the
Mortgage Loans is paid, which may be in the form of scheduled payments or
prepayments (including prepayments of principal by the borrower as well as
amounts received by virtue of condemnation, insurance or foreclosure with
respect to the Mortgage Loans), and the timing thereof.

        Prepayments on mortgage loans are commonly measured relative to a
prepayment standard or model. The model used in this Prospectus Supplement (the
"Prepayment Assumption") assumes a prepayment rate of 20% CPR. The Constant
Prepayment Rate model ("CPR") assumes that the outstanding principal balance of
a pool of mortgage loans prepays at a specified constant annual rate or CPR. In
generating monthly cash flows, this rate is converted to an equivalent constant
monthly rate. To assume 20% CPR or any other CPR percentage is to assume that
the stated percentage of the outstanding principal balance of the pool is
prepaid over the course of a year. No representation is made that the Mortgage
Loans will prepay at 20% CPR or at any other rate. Neither the prepayment model
used herein nor any other prepayment model or assumption purports to be an
historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any pool of mortgage loans, including the
Mortgage Loans included in the Mortgage Pool.

        The tables following the next paragraph indicate the percentage of the
initial Class Certificate Balance of each Class of Offered Certificates (other
than the Class A-IO Certificates) that would be outstanding after each of the
dates shown at various percentages of the Prepayment Assumption and the
corresponding weighted average lives. The tables are based on the following
assumptions (the "Modeling Assumptions"): (i) the Mortgage Pool consists of
Mortgage Loans with the characteristics set forth in the table below, (ii)
distributions on such Certificates are received, in cash, on the 25th day of
each month, commencing in January 2001, (iii) the Mortgage Loans prepay at the
percentages of the Prepayment Assumption indicated, (iv) no defaults or
delinquencies occur in the payment by mortgagors of principal and interest on
the Mortgage Loans and no shortfalls due to the application of the Relief Act
are incurred, (v) none of the Depositor, the Mortgage Loan Originators, the
Master Servicer or any other person purchases from the Trust Fund any Mortgage
Loan pursuant to any obligation or option under the Agreement, (vi) scheduled
monthly payments on the Mortgage Loans are received on the first day of each
month commencing in January 2001, (vii) prepayments representing payment in full
of individual Mortgage Loans are received on the last day of each month
commencing in December 2000, and include 30 days' interest thereon, (viii) the
scheduled monthly payment for each Mortgage Loan is calculated based on its
principal balance, Mortgage Rate, original term to maturity and remaining term
to maturity such that the Mortgage Loan will amortize in amounts sufficient to
repay the remaining principal balance of such


                                      S-30

<PAGE>



Mortgage Loan by its remaining term to maturity, (ix) the Certificates are
purchased on December 20, 2000, (x) the Index remains constant at 6.60% per
annum for Six-Month LIBOR and 5.9114% for One Year Treasury and the Mortgage
Rate on each Mortgage Loan is adjusted on the next Adjustment Date (and on
subsequent Adjustment Dates, if necessary) to equal the related Index plus, in
the case of Six-Month LIBOR and One Year Treasury Index, the applicable Gross
Margin, subject to the applicable Periodic Rate Cap, and (xi) the monthly
payment on each Mortgage Loan is adjusted on the Due Date immediately following
the next Adjustment Date (and on subsequent Adjustment Dates, if necessary) to
equal a fully amortizing monthly payment as described in clause (viii) above.




                                      S-31

<PAGE>



<TABLE>
<CAPTION>
                                 HYPOTHETICAL MORTGAGE LOANS:

                                     MONTHS TO
        CUT-OFF DATE    CURRENT    NEXT INTEREST  REMAINING  ORIGINAL                 MAXIMUM    MINIMUM
 LOAN    PRINCIPAL      MORTGAGE    ADJUSTMENT      TERM       TERM    GROSS MARGIN   MORTGAGE   MORTGAGE
NUMBER  BALANCE ($)     RATE (%)       DATE       (MONTHS)   (MONTHS)       (%)       RATE (%)   RATE (%)
------ -------------    --------   -------------  --------   --------  ------------   --------   --------
<S>    <C>              <C>           <C>          <C>        <C>        <C>         <C>         <C>
  1       588,932.30     8.385         109          349        360        2.875       13.385      0.000
  2     2,019,337.83     8.152         110          350        360        2.837       13.152      0.000
  3     4,583,244.52     8.537         111          351        360        2.868       13.537      0.000
  4    11,929,381.90     8.573         112          352        360        2.839       13.573      0.000
  5    20,045,605.89     8.623         113          353        360        2.848       13.623      0.000
  6    15,127,971.10     8.450         114          354        360        2.829       13.450      0.000
  7    15,321,761.39     8.585         115          355        360        2.829       13.585      0.000
  8    15,205,428.14     8.825         116          356        360        2.838       13.825      0.000
  9    12,523,450.85     8.733         117          357        360        2.796       13.733      0.000
 10     8,351,299.06     8.552         118          358        360        2.804       13.552      0.000
 11       830,333.50     7.930         119          359        360        2.750       12.930      0.000
 12     1,380,625.00     8.289         105          345        360        2.000       14.289      2.000
 13       422,463.88     7.750         106          346        360        2.000       13.750      2.000
 14       171,643.38     7.875         107          347        360        2.000       13.875      2.000
 15       500,000.00     8.250         108          348        360        2.000       14.250      2.000
 16       497,500.00     8.250         110          350        360        2.000       14.250      2.000
 17       184,257.00     8.686         111          351        360        2.000       14.686      2.000
 18       285,000.00     8.647         112          352        360        2.000       14.647      2.000
 19     1,820,000.00     8.860         113          353        360        2.000       14.860      2.000
 20     2,029,134.82     8.518         114          354        360        2.000       14.518      2.000
 21     3,438,081.66     8.998         115          355        360        2.000       14.998      2.000
 22    10,791,205.75     8.823         116          356        360        2.000       14.823      2.000
 23    13,502,140.32     8.712         117          357        360        2.000       14.712      2.000
 24    11,678,678.42     8.594         118          358        360        2.000       14.594      2.000
 25     6,483,959.12     8.591         119          359        360        2.000       14.591      2.000
 26        44,982.57     7.750         102          342        360        2.750       12.750      2.750
 27        49,992.71     8.750         110          350        360        2.750       13.750      2.750
 28       498,929.73     8.750         112          352        360        2.750       13.750      2.750
 29        76,397.55     8.750         116          356        360        2.750       13.750      2.750
 30       394,397.89     8.677         117          357        360        2.750       13.677      2.750
 31       355,711.98     8.674         119          359        360        2.750       13.674      2.750
</TABLE>





       INITIAL
       PERIODIC   PERIODIC                            ORIGINAL
 LOAN  RATE CAP   RATE CAP                SERVICING   INTEREST
NUMBER    (%)        (%)     INDEX NAME    FEE (%)   ONLY PERIOD
------ --------   --------   ----------    -------   -----------
  1     5.000      2.000     1 Yr CMT      0.8750        0
  2     5.000      2.000     1 Yr CMT      0.7222        0
  3     5.000      2.000     1 Yr CMT      0.8451        0
  4     5.000      2.000     1 Yr CMT      0.7315        0
  5     5.000      2.000     1 Yr CMT      0.7658        0
  6     5.000      2.000     1 Yr CMT      0.6905        0
  7     5.000      2.000     1 Yr CMT      0.6916        0
  8     5.000      2.000     1 Yr CMT      0.7183        0
  9     5.000      2.000     1 Yr CMT      0.5601        0
 10     5.000      2.000     1 Yr CMT      0.5897        0
 11     5.000      2.000     1 Yr CMT      0.3750        0
 12     2.349      0.000   6 Mth Libor     0.3750       120
 13     0.000      0.000   6 Mth Libor     0.3750       120
 14     6.000      0.000   6 Mth Libor     0.3750       120
 15     6.000      0.000   6 Mth Libor     0.3750       120
 16     6.000      0.000   6 Mth Libor     0.3750       120
 17     6.000      0.000   6 Mth Libor     0.3750       120
 18     5.474      0.000   6 Mth Libor     0.3750       120
 19     6.000      0.000   6 Mth Libor     0.3750       120
 20     6.000      0.000   6 Mth Libor     0.3750       120
 21     6.000      0.000   6 Mth Libor     0.3750       120
 22     6.000      0.000   6 Mth Libor     0.3750       120
 23     6.000      0.000   6 Mth Libor     0.3750       120
 24     6.000      0.000   6 Mth Libor     0.3750       120
 25     6.000      0.000   6 Mth Libor     0.3750       120
 26     0.000      2.000     1 Yr CMT      0.3750       120
 27     0.000      2.000     1 Yr CMT      0.3750       120
 28     5.000      2.000     1 Yr CMT      0.3750       120
 29     5.000      2.000     1 Yr CMT      0.3750        0
 30     5.000      2.000     1 Yr CMT      0.3750        0
 31     5.000      2.000     1 Yr CMT      0.3750        0




                                      S-32

<PAGE>



        There will be discrepancies between the characteristics of the actual
Mortgage Loans and the characteristics assumed in preparing the tables. Any such
discrepancy may have an effect upon the percentages of the initial Class
Certificate Balance outstanding (and the weighted average life) of each Class of
Offered Certificates (not including the Class A-IO Certificates) set forth in
the tables. In addition, since the actual Mortgage Loans will have
characteristics that differ from those assumed in preparing the tables set forth
below and, since it is not likely the level of the applicable Index will remain
constant as assumed, each Class of Offered Certificates may mature earlier or
later than indicated by the tables. Variations in the prepayment experience and
the balance of the Mortgage Loans that prepay may increase or decrease the
percentages of initial Class Certificate Balances (and weighted average lives)
shown in the following tables. Such variations may occur even if the average
prepayment experience of all such Mortgage Loans equals any of the specified
percentages of the Prepayment Assumption.


                                      S-33

<PAGE>





  PERCENT OF ORIGINAL CLASS CERTIFICATE BALANCE OUTSTANDING* AT THE FOLLOWING
                      PERCENTAGES OF PREPAYMENT ASSUMPTION

--------------------------------------------------------------------------------
                                                      CLASS A-1
                                    --------------------------------------------
Distribution Date                       0%     5%    15%    20%      25%    30%
--------------------------------------------------------------------------------
Initial Percentage................     100%   100%   100%   100%     100%   100%
December 25, 2001.................      99     94     83     77       72     66
December 25, 2002.................      99     88     69     60       52     45
December 25, 2003.................      98     83     58     47       38     30
December 25, 2004.................      98     78     48     36       27     19
December 25, 2005.................      97     74     40     28       19     12
December 25, 2006.................      96     69     33     22       13      7
December 25, 2007.................      95     65     28     17        9      4
December 25, 2008.................      94     61     23     13        7      3
December 25, 2009.................      93     57     19     10        5      2
December 25, 2010.................      92     54     16      8        4      1
December 25, 2011.................      90     50     13      6        3      1
December 25, 2012.................      88     46     11      5        2      1
December 25, 2013.................      86     43      9      4        1      0
December 25, 2014.................      83     40      8      3        1      0
December 25, 2015.................      81     36      6      2        1      0
December 25, 2016.................      78     33      5      2        1      0
December 25, 2017.................      75     30      4      1        0      0
December 25, 2018.................      71     28      3      1        0      0
December 25, 2019.................      67     25      3      1        0      0
December 25, 2020.................      63     22      2      1        0      0
December 25, 2021.................      59     20      2      0        0      0
December 25, 2022.................      54     17      1      0        0      0
December 25, 2023.................      49     15      1      0        0      0
December 25, 2024.................      43     12      1      0        0      0
December 25, 2025.................      36     10      1      0        0      0
December 25, 2026.................      30      8      0      0        0      0
December 25, 2027.................      22      5      0      0        0      0
December 25, 2028.................      14      3      0      0        0      0
December 25, 2029.................       5      1      0      0        0      0
December 25, 2030.................       0      0      0      0        0      0
                                     -----  -----   ----   ----    -----   ----
Weighted Average Life to Maturity
(in years)**                         21.08  12.22   5.41   3.98     3.06   2.43
Weighted Average Life to Call (in    21.03  12.00   5.00   3.66     2.84   2.29
years)**

*    Rounded to the nearest whole percentage.
**   The weighted average life of a Certificate is determined by (i) multiplying
     the assumed net reduction, if any, in the principal amount on each
     Distribution Date on such Class of Certificate by the number of years from
     the date of issuance of the Certificate to the related Distribution Date,
     (ii) adding the results and (iii) dividing the sum by the aggregate amount
     of the assumed net reduction of the Class Certificate Balance of such Class
     of Certificate.


                                      S-34

<PAGE>





<TABLE>
<CAPTION>
         PERCENT OF ORIGINAL CLASS CERTIFICATE BALANCE OUTSTANDING* AT THE FOLLOWING
                            PERCENTAGES OF PREPAYMENT ASSUMPTION

----------------------------------------------------------------------------------------
                                            CLASSES M-1, CLASS M-2 AND CLASS B-1
                                    ----------------------------------------------------
Distribution Date                      0%        5%       15%      20%      25%     30%
----------------------------------  ----------------------------------------------------
<S>                                  <C>       <C>      <C>      <C>      <C>      <C>
Initial Percentage................    100%      100%     100%     100%     100%     100%
December 25, 2001.................     99        99       99       99       99       99
December 25, 2002.................     99        99       99       99       99       99
December 25, 2003.................     98        98       98       98       98       98
December 25, 2004.................     98        98       98       98       98       98
December 25, 2005.................     97        97       97       97       97       97
December 25, 2006.................     96        95       92       90       88       86
December 25, 2007.................     95        92       85       82       78       74
December 25, 2008.................     94        88       76       71       65       59
December 25, 2009.................     93        84       66       58       51       44
December 25, 2010.................     92        78       56       46       38       31
December 25, 2011.................     90        73       46       36       28       21
December 25, 2012.................     88        68       38       28       20       14
December 25, 2013.................     86        63       32       22       15       10
December 25, 2014.................     83        58       26       17       11        7
December 25, 2015.................     81        53       22       13        8        5
December 25, 2016.................     78        49       18       10        6        3
December 25, 2017.................     75        44       14        8        4        2
December 25, 2018.................     71        40       12        6        3        1
December 25, 2019.................     67        36        9        5        2        1
December 25, 2020.................     63        32        8        3        1        1
December 25, 2021.................     59        28        6        3        1        0
December 25, 2022.................     54        25        5        2        1        0
December 25, 2023.................     49        21        4        1        0        0
December 25, 2024.................     43        18        3        1        0        0
December 25, 2025.................     36        14        2        1        0        0
December 25, 2026.................     30        11        1        0        0        0
December 25, 2027.................     22         8        1        0        0        0
December 25, 2028.................     14         5        0        0        0        0
December 25, 2029.................      5         2        0        0        0        0
December 25, 2030.................      0         0        0        0        0        0
                                    -----     -----    -----    -----     ----    -----
Weighted Average Life to Maturity
(in years)**                        21.08     16.31    11.67    10.48     9.66     9.05
Weighted Average Life to Call (in
years)**                            21.03     15.99    10.25     8.64     7.25     6.14
</TABLE>

*    Rounded to the nearest whole percentage.
**   The weighted average life of a Certificate is determined by (i) multiplying
     the assumed net reduction, if any, in the principal amount on each
     Distribution Date on such Class of Certificate by the number of years from
     the date of issuance of the Certificate to the related Distribution Date,
     (ii) adding the results and (iii) dividing the sum by the aggregate amount
     of the assumed net reduction of the Class Certificate Balance of such Class
     of Certificate.


                                      S-35

<PAGE>



        There is no assurance that prepayments of the Mortgage Loans will
conform to any of the levels of the Prepayment Assumption indicated in the table
above, or to any other level, or that the actual weighted average life of any
Class of Offered Certificates will conform to any of the weighted average lives
set forth in the table above. Furthermore, the information contained in the
table with respect to the weighted average lives is not necessarily indicative
of the weighted average lives that might be calculated or projected under
different or varying prepayment or Index level assumptions. The characteristics
of the Mortgage Loan will differ from those assumed in preparing the table
above. In addition, it is unlikely that any Mortgage Loan will prepay at any
constant percentage until maturity, that all of the Mortgage Loans will prepay
at the same rate or that the level of the applicable Index will remain constant
at any level for any period of time. The timing of changes in the rate of
prepayments may significantly affect the actual yield to maturity to investors,
even if the average rate of principal prepayments and the level of the
applicable Index is consistent with the expectations of investors.

CLASS A-IO CERTIFICATE YIELD CONSIDERATIONS

        The yield to maturity on the Class A-IO Certificates will be extremely
sensitive to both the timing of receipt of prepayments and the overall rate of
principal prepayments and defaults on the Mortgage Loans, which rate may
fluctuate significantly over time. Investors in the Class A-IO Certificates
should fully consider the risk that a rapid rate of prepayments on the Mortgage
Loans could result in the failure of such investors to fully recover their
investments.

        The following table indicates the sensitivity of the pre-tax yield to
maturity on the Class A-IO Certificates to various constant rates of prepayment
on the Mortgage Loans by projecting the monthly aggregate payments on the Class
A-IO Certificates and computing the corresponding pre-tax yields to maturity on
a corporate bond equivalent basis, based on the Modeling Assumptions including
the assumptions regarding the characteristics and performance of the Mortgage
Loans which differ from the actual characteristics and performance thereof and
assuming the purchase prices set forth below. Any differences between such
assumptions and the actual characteristics and performance of the Mortgage Loans
and of such Certificates may result in yields being different from those shown
in such table. Discrepancies between assumed and actual characteristics and
performance underscore the hypothetical nature of the table, which are provided
only to give a general sense of the sensitivity of yields in varying prepayment
scenarios.


                   PRE-TAX YIELD TO MATURITY OF THE CLASS A-IO
                CERTIFICATES AT THE FOLLOWING PERCENTAGES OF CPR


ASSUMED PURCHASE PRICE    0%       5%      15%      20%       25%       30%
----------------------    --       --      ---      ---       ---       ---
         2.70%*         38.85%   32.83%  20.28%    13.72%    5.48%    (3.60)%

*Purchase price does not include accrued interest.

        Each pre-tax yield to maturity set forth in the preceding table was
calculated by determining the monthly discount rate which, when applied to the
assumed stream of cash flows to be paid on the Class A-IO Certificates would
cause the discounted present value of such assumed stream of cash flows to equal
the assumed purchase price listed in the applicable table. These yields do not
take into account the different interest rates at which investors may be able to
reinvest funds received by them as distributions on the Class A-IO Certificates,
and thus do not reflect the return on any investment in the Class A-IO
Certificates when any reinvestment rates other than the discount rates set forth
in the preceding table are considered.

        Notwithstanding the assumed prepayment rates reflected in the preceding
table, it is highly unlikely that the Mortgage Loans will be prepaid according
to one particular pattern. For this reason, and because the timing of cash flows
is critical to determining yields, the pre-tax yields to maturity on the Class
A-IO Certificates is likely to differ from those shown in the table, even if all
of the Mortgage Loans prepay at the constant percentages of the Prepayment
Assumption indicated in the table above over any given time period or over the
entire life of the Certificates. In addition, holders of the Class A-IO
Certificates generally have rights to relatively larger portions of interest
payments on Mortgage Loans with higher Mortgage Rates; thus, the yield on the
Class A-IO Certificates will be materially adversely affected to a greater
extent than on the other Offered Certificates if the Mortgage Loans with higher
Mortgage Rates prepay faster than the Mortgage Loans with lower Mortgage Rates.


                                      S-36

<PAGE>




        There can be no assurance that the Mortgage Loans will prepay at any
particular rate or that the yield on the Class A-IO Certificates will conform to
the yields described herein. Moreover, the various remaining terms to maturity
and Mortgage Rates of the Mortgage Loans could produce slower or faster
principal distributions than indicated in the preceding table at the various
constant percentages of Prepayment Assumption specified, even if the weighted
average remaining term to maturity and weighted average Mortgage Rate of the
Mortgage Loans are as assumed. Investors are urged to make their investment
decisions based on their determinations as to anticipated rates of prepayment
under a variety of scenarios. Investors in the Class A-IO Certificates should
fully consider the risk that a rapid rate of prepayments on the Mortgage Loans
could result in the failure of such investors to fully recover their
investments.

FINAL SCHEDULED DISTRIBUTION DATES

        The Final Scheduled Distribution Date of each Class of Offered
Certificates is set forth under "Summary of Prospectus Supplement." The Final
Scheduled Distribution Date for the Offered Certificates (other than the Class
A-IO Certificates) has been calculated on the basis of the Modeling Assumptions
and the assumptions that there are no prepayments. Since the rate of
distributions in reduction of the Class Certificate Balance of each Class of
Offered Certificates will depend on the rate of payment (including prepayments)
of the Mortgage Loans, the Class Certificate Balance of any such Class could be
reduced to zero significantly earlier or later than the Final Scheduled
Distribution Date. The rate of payments on the Mortgage Loans will depend on
their particular characteristics, as well as on prevailing interest rates from
time to time and other economic factors, and no assurance can be given as to the
actual payment experience of the Mortgage Loans.


                         DESCRIPTION OF THE CERTIFICATES

GENERAL

        The Certificates will consist of (i) the Class A-1 Certificates and the
Class A-IO Certificates, (ii) the Class M-1 Certificates and the Class M-2
Certificates (collectively, the "Class M Certificates" or the "Mezzanine
Certificates"), (iii) the Class B-1 Certificates, the Class B-2 Certificates,
the Class B-3 Certificates and the Class B-4 Certificates (collectively, the
"Class B Certificates", and collectively with the Mezzanine Certificates, the
"Subordinated Certificates"), and (iv) the Class R-I Certificates and the Class
R-II Certificates (together, the "Class R Certificates" or the "Residual
Certificates", and together with the Class A-1 and Class A-IO Certificates, the
"Senior Certificates"). Only the Senior Certificates, Mezzanine Certificates and
Class B-1 Certificates (collectively, the "Offered Certificates") are offered
hereby. The Class B-2 Certificates, Class B-3 Certificates and the Class B-4
Certificates (the "Non-Offered Certificates") are not offered hereby. The
Non-Offered Certificates may be sold at any time on or after the Closing Date in
accordance with the Agreement.

        The Certificates represent in the aggregate the entire beneficial
ownership interest in a Trust Fund (the "Trust Fund") consisting primarily of a
pool (the "Mortgage Pool") of conventional, one- to four-family, first lien
mortgage loans having original terms to maturity of 30 years (the "Mortgage
Loans"). The Senior, Class M-1, Class M-2 and Class B-1 Certificates evidence
initial beneficial interests in the Trust Fund of 95.50%, 1.50%, 1.00% and
0.80%, respectively.

        All distributions to Holders of the Offered Certificates, other than the
final distribution on the Offered Certificates, will be made by or on behalf of
the Trustee to the persons in whose names such Offered Certificates are
registered at the close of business on each Record Date. Such distributions will
be made either (i) by check mailed to the address of each such Certificateholder
as it appears in the Certificate Register or (ii) upon written request to the
Trustee at least five business days prior to the relevant Record Date by any
Holder of Offered Certificates by wire transfer in immediately available funds
to the account of such Certificateholder specified in the request. The final
distribution on any Class of Offered Certificates will be made in like manner,
but only upon presentment and surrender of such Certificates at the corporate
trust office of the Trustee or such other location specified in the notice to
Certificateholders of such final distribution.




                                      S-37

<PAGE>



BOOK-ENTRY REGISTRATION AND DEFINITIVE CERTIFICATES

        The Offered Certificates (other than the Class R Certificates) will be
issued, maintained and transferred on the book-entry records of DTC (the
"Book-Entry Certificates") and its Participants in minimum denominations of
$100,000 and integral multiples of $1,000 in excess thereof. Each Class of Class
R Certificates (the "Physical Certificates") will be issued in certificated
fully-registered form in a single certificate of $50. The Book-Entry
Certificates will 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 & Co. ("CEDE"). No Certificate Owner will be entitled to receive a
certificate representing such person's interest, except as set forth below.
Unless and until Definitive Certificates are issued under the limited
circumstances described herein, all references to actions by Certificateholders
with respect to the Book-Entry Certificates refer to actions taken by DTC upon
instructions from its Participants (as defined below), and all references herein
to distributions, notices, reports and statements to Certificateholders with
respect to the Book-Entry Certificates refer to distributions, notices, reports
and statements to DTC or CEDE, as the registered holder of the Book-Entry
Certificates, for distribution to Certificate Owners in accordance with DTC
procedures.

        Holders of Book-Entry Certificates may hold their Certificates through
DTC (in the United States) or Clearstream, Luxembourg ("Clearstream") or the
Euroclear System ("Euroclear") in Europe. Transfers within DTC, Clearstream or
Euroclear, as the case may be, will be in accordance with the usual rules and
operating procedures of the relevant system (in Europe) if they are participants
of such systems, or indirectly through organizations which are participants in
such systems.

        Clearstream and Euroclear will hold omnibus positions on behalf of their
participants through customers' securities accounts in Clearstream's and
Euroclear's names on the books of their respective depositories which in turn
will hold such positions in customers' securities accounts in the depositaries'
names on the books of DTC. Citibank, N.A. will act as depositary for Clearstream
and The Chase Manhattan Bank will act as depositary for Euroclear (in such
capacities, individually the "Depositary" and collectively the "Depositaries").
Transfers between Participants (as defined below) will occur in accordance with
DTC rules. Transfers between Clearstream Participants and Euroclear Participants
(each as defined below) will occur in accordance with their respective rules and
operating procedures.

        DTC 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 UCC and a "clearing agency" registered
pursuant to the provisions of Section 17A of the Exchange Act. DTC was created
to hold securities for its participating organizations ("Participants") and
facilitate the clearance and settlement of securities transactions between
Participants through electronic book-entry changes in their accounts, thereby
eliminating the need for physical movement of certificates. Participants include
securities brokers and dealers, banks, trust companies and clearing corporations
and may include certain other organizations. Indirect access to the DTC system
also is 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 ("Indirect Participants").

        Beneficial owners of the Offered Certificates are referred to as the
"Certificate Owners". Certificate Owners or prospective owners, as the case may
be, of the Book-Entry Certificates that are not Participants or Indirect
Participants but desire to purchase, sell or otherwise transfer ownership of, or
other interests in the Book-Entry Certificates may do so only through
Participants and Indirect Participants. In addition, such Certificate Owners
will receive all distributions of principal and interest on the Book-Entry
Certificates from the Trustee or the applicable paying agent through DTC and its
Participants. Under a book-entry format, Certificateholders may receive payments
after the related Distribution Date because, while payments are required to be
forwarded to CEDE & Co., as nominee for DTC on each such date, DTC will forward
such payments to its Participants which thereafter will be required to forward
them to Indirect Participants or Certificate Owners. The only
"Certificateholder" (as such term is used in the Agreement) of such Book-Entry
Certificates will be CEDE & Co., as nominee of DTC, and the Certificate Owners
will not be recognized by the Trustee as Certificateholders under the Agreement.
Certificate Owners will be permitted to exercise the rights of Certificate
Owners under the Agreement only indirectly through DTC and its Participants who
in turn will exercise their rights though DTC.



                                      S-38

<PAGE>



        Under the rules, regulations and procedures creating and affecting DTC
and its operations, DTC is required to make book-entry transfers among
Participants on whose behalf it acts with respect to the Certificates and is
required to receive and transmit distributions of principal of and interest on
the Certificates. Participants and Indirect Participants with which Certificate
Owners have accounts with respect to the Book-Entry Certificates similarly are
required to make book-entry transfers and receive and transmit such payments on
behalf of their respective Certificate Owners.

        Because DTC can act only on behalf of Participants, who in turn act on
behalf of Indirect Participants and certain other entities, the ability of a
Certificate Owner to pledge Certificates to persons or entities that do not
participate in the DTC system, or otherwise take actions in respect of such
Certificates, may be limited due to the lack of a physical certificate for such
Certificates.

        Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through Clearstream
Participants or Euroclear Participants, on the other, will be effected in DTC in
accordance with DTC rules on behalf of the relevant European international
clearing system by its Depositary; however, such cross-market transactions will
require delivery of instructions to the relevant European international clearing
system by the counterparty in such system in accordance with its rules and
procedures and within its established deadlines (European time). The relevant
European international clearing system will, if the transaction meets its
settlement requirements, deliver instructions to its Depositary to take action
to effect final settlement on its behalf by delivering or receiving securities
in DTC, and making or receiving payment in accordance with normal procedures for
same-day funds settlement applicable to DTC. Clearstream Participants and
Euroclear Participants may not deliver instructions directly to the
Depositaries.

        Because of time-zone differences, credits of securities received in
Clearstream or Euroclear as a result of a transaction with a Participant will be
made during subsequent securities settlement processing and dated the business
day following the DTC settlement date. Such credits or any transactions in such
securities settled during such processing will be reported to the relevant
Euroclear or Clearstream Participants on such business day. Cash received in
Clearstream or Euroclear as a result of sales of securities by or through a
Clearstream Participant or Euroclear Participant to a Participant will be
received with value on the DTC settlement date but will be available in the
relevant Clearstream or Euroclear cash account only as of the business day
following settlement in DTC.

        Clearstream is incorporated under the laws of Luxembourg as a
professional depository. Clearstream holds securities for its participating
organizations ("Clearstream Participants") and facilitates the clearance and
settlement of securities transactions between Clearstream Participants through
electronic book-entry changes in accounts of Clearstream Participants, thereby
eliminating the need for physical movement of certificates. Transactions may be
settled in Clearstream in any of 28 currencies, including United States dollars.
Clearstream provides to its Clearstream Participants, among other things,
services for safekeeping, administration, clearance and settlement of
internationally traded securities and securities lending and borrowing.
Clearstream interfaces with domestic markets in several countries. As a
professional depository, Clearstream is subject to regulation by the Luxembourg
Monetary Institute. Clearstream Participants are recognized financial
institutions around the world, including underwriters, securities brokers and
dealers, banks, trust companies, clearing corporations and certain other
organizations. Indirect access to Clearstream is also available to others, such
as banks, brokers, dealers and trust companies that clear through or maintain a
custodial relationship with a Clearstream Participant, either directly or
indirectly.

        Euroclear was created in 1968 to hold securities for participants of
Euroclear ("Euroclear Participants") and to clear and settle transactions
between Euroclear Participants through simultaneous electronic book-entry
delivery against payment, thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous transfers of securities and
cash. Transactions may now be settled in any of 32 currencies, including United
States dollars. Euroclear includes various other services including lending and
borrowing and interfaces with domestic markets in several countries generally
similar to the arrangements for cross-market transfers with DTC described above.
Euroclear is operated by the Brussels, Belgium office of Morgan Guaranty Trust
Company of New York (the "Euroclear Operator"), under contract with Euroclear
Clearance Systems S.C., a Belgian cooperative corporation (the "Cooperative").
All operations are conducted by the Euroclear Operator, and all Euroclear
securities clearance accounts and Euroclear cash accounts are accounts with the
Euroclear Operator, and not the Cooperative. The Cooperative establishes policy
for Euroclear on behalf of Euroclear Participants. Euroclear Participants
include banks (including central banks), securities brokers and dealers and
other professional financial intermediaries. Indirect access to


                                      S-39

<PAGE>



Euroclear is also available to other firms that clear through or maintain a
custodial relationship with a Euroclear Participant, either directly or
indirectly. The Euroclear Operator is the Belgian branch of a New York banking
corporation which is a member bank of the Federal Reserve System and the New
York State Banking Department, as well as the Belgian Banking Commission.

        Securities clearance accounts and cash accounts with the Euroclear
Operator are governed by the Terms and Conditions Governing Use of Euroclear and
the related Operating Procedures of the Euroclear system and applicable Belgian
law (collectively, the "Terms and Conditions"). The Terms and Conditions govern
transfers of securities and cash with Euroclear, withdrawals of securities and
cash from Euroclear, and receipts of payments with respect to securities in
Euroclear. All securities in Euroclear are held on a fungible basis without
attribution of specific certificates to specific clearance accounts. The
Euroclear Operator acts under the Terms and Conditions only on behalf of
Euroclear Participants and has no record of or relationship with persons holding
through Euroclear Participants.

        Distributions with respect to Certificates held through Clearstream or
Euroclear will be credited to the cash accounts of Clearstream Participants or
Euroclear Participants in accordance with the relevant system's rules and
procedures, to the extent received by its Depositary. Such distributions will be
subject to tax reporting in accordance with relevant United States tax laws and
regulations. See "Certain Federal Income Tax Consequences." Clearstream or the
Euroclear Operator, as the case may be, will take any other action permitted to
be taken by a Certificateholder under the Agreement on behalf of a Clearstream
Participant or Euroclear Participant only in accordance with its relevant rules
and procedures and subject to its Depositary's ability to effect such actions on
its behalf through DTC.

        Although DTC, Clearstream and Euroclear have agreed to the foregoing
procedures in order to facilitate transfers of Certificates among participants
of DTC, Clearstream and Euroclear, they are under no obligation to perform or
continue to perform such procedures and such procedures may be discontinued at
any time.

        DTC has advised the Depositor that it will take any action permitted to
be taken by a Certificateholder under the Agreement only at the direction of one
or more Participants to whose account with DTC the Certificates are credited.

        Certificates initially issued as Book-Entry Certificates will be issued
as Definitive Certificates only if (i) DTC or the Depositor advises the Trustee
in writing that DTC is no longer willing or able to properly discharge its
responsibilities as nominee and depository with respect to the Certificates and
the Master Servicer is unable to locate a qualified successor or (ii) the
Depositor, at its option, elects to terminate the book-entry system through DTC
or (iii) if Holders of Offered Certificates evidencing not less than 51% of the
Voting Rights advise the Trustee in writing that the continuation of a
book-entry system through DTC (or a successor thereto) to the exclusion of any
physical certificates being issued to Certificate Owners is no longer in the
best interests of Certificate Owners.

        Upon the occurrence of any of the events described in the immediately
preceding paragraph, DTC is required to notify all Participants of the
availability through DTC of Definitive Certificates for the Certificates. Upon
surrender by DTC of the certificate or certificates representing such
Certificates and instructions for registration, the Trustee will issue such
Certificates in the form of Definitive Certificates as Certificateholders under
the Agreement. The Holders of Definitive Certificates or Physical Certificates
will deal directly with the Trustee with respect to transfers, notices and
distributions. In the event that Definitive Certificates are issued or DTC
ceases to be the clearing agency for the Certificates, the Agreement will
provide that the applicable Certificateholders will be notified of such event.

AVAILABLE FUNDS

     The "Available Funds" for any Distribution Date will generally be equal to
the sum of (i) the aggregate amount of scheduled payments on the Mortgage Loans
received or advanced during the related Due Period and (ii) any unscheduled
payments and receipts, including Mortgagor prepayments on such Mortgage Loans
received during the related Prepayment Period, in each case net of amounts
reimbursable therefrom to the Master Servicer and any Subservicer and reduced by
Servicing Fees and the fees of the Trustee. As a result of the Due Period for
the first Distribution Date, the Available Funds for the first Distribution Date
will contain the principal portion of two scheduled monthly payments of the
Mortgage Loans. The interest portion of the scheduled monthly payment due on
December 1, 2000, will be retained by the Seller.



                                      S-40

<PAGE>



     With respect to any Distribution Date and the Mortgage Loans, the "Due
Period" is the period commencing on the second day of the month preceding the
month of such Distribution Date (or, with respect to the first Due Period, the
day following the Cut-off Date) and ending on the Due Date of the month of such
Distribution Date. With respect to any Distribution Date and the Mortgage Loans,
the "Prepayment Period" is the calendar month preceding the month of such
Distribution Date.

INTEREST DISTRIBUTIONS

     Holders of each class of Senior Certificates will be entitled to receive
interest distributions in an amount equal to the Accrued Certificate Interest on
such class on each Distribution Date, to the extent of the Available Funds for
such Distribution Date. Holders of each Class of Class M Certificates will be
entitled to receive interest distributions in an amount equal to the Accrued
Certificate Interest on such Class on each Distribution Date, to the extent of
the Available Funds for such Distribution Date after distributions of interest
and principal to the Senior Certificates and distributions of interest and
principal to any Class of Class M Certificates entitled to such distributions
having a higher payment priority. Holders of each Class of Class B Certificates
will be entitled to receive interest distributions in an amount equal to the
Accrued Certificate Interest on such Class on each Distribution Date, to the
extent of the Available Funds for such Distribution Date after distributions of
interest and principal to the Senior Certificates and Class M Certificates and
distributions of interest and principal to any Class of Class B Certificates
entitled to such distributions having a higher payment priority.

     With respect to any Distribution Date, "Accrued Certificate Interest" will
be equal to (a) in the case of each Class of Offered Certificates (other than
the Class A-IO Certificates), interest accrued for the prior calendar month on
the Class Certificate Balance of the Certificates of such Class immediately
prior to such Distribution Date at the related Pass-Through Rate and (b) in the
case of the Class A-IO Certificates, interest accrued for the prior calendar
month on the related Notional Amount at the then-applicable Pass-Through Rate;
in each case less interest shortfalls, if any, allocated thereto for such
Distribution Date to the extent not covered with respect to the Senior
Certificates by the Subordination provided by the Class B Certificates and Class
M Certificates and with respect to the Class M Certificates to the extent not
covered by the Subordination provided by the Class B Certificates and any Class
or Classes of Class M Certificates having a lower payment priority, including in
each case:

     (i) any Prepayment Interest Shortfall (as defined below) to the extent not
     covered by the Master Servicer as described below;

     (ii) the interest portions of Realized Losses (including Special Hazard
     Losses in excess of the Special Hazard Amount ("Excess Special Hazard
     Losses"), Fraud Losses in excess of the Fraud Loss Amount ("Excess Fraud
     Losses"), Bankruptcy Losses in excess of the Bankruptcy Loss Amount
     ("Excess Bankruptcy Losses") and losses occasioned by war, civil
     insurrection, certain governmental actions, nuclear reaction and certain
     other risks ("Extraordinary Losses") not allocated through Subordination;
     and

     (iii) any other interest shortfalls not covered by Subordination, including
     interest shortfalls relating to the Relief Act (as defined in the
     Prospectus) or similar legislation or regulations, all allocated as
     described below.

Such reductions resulting from clauses (i), (ii) and (iii) above will be
allocated among the holders of all Classes of Certificates in proportion to the
respective amounts of Accrued Certificate Interest which would have been payable
on such Distribution Date absent such reductions. In the case of each Class of
Class M Certificates, Accrued Certificate Interest on such Class will be further
reduced by the allocation of the interest portion of certain losses thereto, if
any, as described below under "--Allocation of Losses; Subordination." Accrued
Certificate Interest on each Class of Senior Certificates will be distributed on
a pro rata basis. Accrued Certificate Interest is calculated on the basis of a
360-day year consisting of twelve 30-day months.

     The "Prepayment Interest Shortfall" for any Distribution Date is equal to
the aggregate shortfall, if any, in collections of interest (adjusted to the
related net mortgage rates on the Mortgage Loans) resulting from Mortgagor
prepayments on the Mortgage Loans during the preceding calendar month. Such
shortfalls will result because interest on prepayments in full is distributed
only to the date of prepayment, and because no interest is distributed on
prepayments in part, as such prepayments in part are applied to reduce the
outstanding principal balance of the related


                                      S-41

<PAGE>



Mortgage Loans as of the Due Date in the month of prepayment. However, with
respect to any Distribution Date, any Prepayment Interest Shortfalls resulting
from partial prepayments or prepayments in full during the preceding calendar
month will be offset by the Master Servicer, but only to the extent such
Prepayment Interest Shortfalls do not exceed an amount equal to the Servicing
Fees on the Mortgage Loans for such Distribution Date. No assurance can be given
that the Servicing Fees for any Distribution Date will be sufficient to cover
Prepayment Interest Shortfalls for such Distribution Date. See "Pooling and
Servicing Agreement--Servicing and Other Compensation and Payment of Expenses"
herein.

     If on any Distribution Date the Available Funds is less than Accrued
Certificate Interest on the Senior Certificates, the shortfall will be allocated
among the holders of all Classes of Senior Certificates in proportion to the
respective amounts of Accrued Certificate Interest. In addition, the amount of
any such interest shortfalls that are covered by Subordination (specifically,
interest shortfalls not described in clauses (i) through (iii) in the second
preceding paragraph) will be unpaid Accrued Certificate Interest and will be
distributable to Holders of the Certificates of such Classes entitled to such
amounts on subsequent Distribution Dates, to the extent of available funds after
interest distributions as required herein. Such shortfalls could occur, for
example, if delinquencies on the Mortgage Loans were exceptionally high and were
concentrated in a particular month and Advances by the Master Servicer did not
cover the shortfall. Any such amounts so carried forward will not bear interest.
Any interest shortfalls will not be offset by a reduction in the servicing
compensation of the Master Servicer or otherwise, except to the limited extent
described in the preceding paragraph with respect to Prepayment Interest
Shortfalls resulting from prepayments.

     The Pass-Through Rate on all Classes of Offered Certificates (other than
the Class A-IO Certificates) is 7.00% per annum prior to the Rate Change Date,
and the Net WAC Cap Rate thereafter. However, commencing on the Distribution
Date in May 2009, the Pass-Through Rate on the Offered Certificates (other than
the Class A-IO Certificates) may be subject to the Net WAC Cap Rate. The
Pass-Through Rate on the Class A-IO Certificates is the excess, if any, of the
Net WAC Cap Rate over 7.00% per annum prior to the Rate Change Date, and 0.00%
per annum thereafter. The "Rate Change Date" is the earlier of (i) the first
distribution date after the first possible optional termination date and (ii)
the distribution date in November 2010. The "Net WAC Cap Rate" will be, with
respect to any Distribution Date, the per annum rate equal to the weighted
average of the Mortgage Rates on the Mortgage Loans, weighted on the basis of
the Stated Principal Balances thereof, reduced by the Expense Fee Rate. The
"Expense Fee Rate" on any Mortgage Loan is equal to the Servicing Fee Rate. The
Servicing Fee Rate will be a fixed rate on each Mortgage Loan, ranging from
0.375% to 0.875% per annum of the Stated Principal Balance of the Mortgage Loan.
As of the Cut-off Date, the weighted average Servicing Fee Rate is 0.587% per
annum.

     As described herein, the Accrued Certificate Interest allocable to each
Class of Certificates is based on the Class Certificate Balance thereof or, in
the case of the Class A-IO Certificates, on the related Notional Amount of such
Certificate. The "Class Certificate Balance" of any Certificate as of any date
of determination is equal to the initial Class Certificate Balance thereof,
reduced by the aggregate of (a) all amounts allocable to principal previously
distributed with respect to such Certificate and (b) any reductions in the Class
Certificate Balance thereof deemed to have occurred in connection with
allocations of Realized Losses in the manner described herein, provided that,
after the Class Certificate Balances of the Class B Certificates have been
reduced to zero, the Class Certificate Balance of any Certificate of the Class
of Class M Certificates outstanding with the lowest payment priority shall equal
the percentage interest evidenced thereby times the excess, if any, of (a) the
then aggregate Stated Principal Balance of all of the Mortgage Loans over (b)
the then aggregate Class Certificate Balance of all other Classes of
Certificates then outstanding. The "Notional Amount" of the Class A-IO
Certificates as of any Distribution Date is equal to the aggregate Stated
Principal Balance of the Mortgage Loans. Reference to the Notional Amount of the
Class A-IO Certificates is solely for convenience in certain calculations and
does not represent the right to receive any distributions allocable to
principal.

PRINCIPAL DISTRIBUTIONS ON THE SENIOR CERTIFICATES

     Except as provided below, holders of the Senior Certificates (other than
the Class A-IO Certificates, which are not entitled to receive any principal
distributions) will be entitled to receive on each Distribution Date, in the
priority set forth herein and to the extent of the portion of the Available
Funds remaining after the aggregate amount of Accrued Certificate Interest to be
distributed to the holders of the Senior Certificates for such Distribution Date
(the "Senior Interest Distribution Amount") is distributed, a distribution
allocable to principal equal to the sum of the following:



                                      S-42

<PAGE>



     (i) the product of (A) the then-applicable Senior Percentage and (B) the
     aggregate of the following amounts:

          (1) the principal portion of all scheduled monthly payments on the
     Mortgage Loans due on the related Due Date, whether or not received on or
     prior to the related Determination Date, less the principal portion of Debt
     Service Reductions, as defined below, which together with other Bankruptcy
     Losses are in excess of the Bankruptcy Amount;

          (2) the principal portion of all proceeds of the repurchase of a
     Mortgage Loan (or, in the case of a substitution, certain amounts
     representing a principal adjustment) as required by the Agreement during
     the preceding calendar month; and

          (3) the principal portion of all other unscheduled collections
     received during the preceding calendar month (other than full and partial
     prepayments made by the respective Mortgagors and any amounts received in
     connection with a Final Disposition (as defined below) of a Mortgage Loan
     described in clause (ii) below), to the extent applied as recoveries of
     principal;

     (ii) in connection with the Final Disposition of a Mortgage Loan (x) that
occurred in the preceding calendar month and (y) that did not result in any
Excess Special Hazard Losses, Excess Fraud Losses, Excess Bankruptcy Losses or
Extraordinary Losses, an amount equal to the lesser of (a) the then-applicable
Senior Percentage of the Stated Principal Balance of such Mortgage Loan and (b)
the then-applicable Senior Accelerated Distribution Percentage (as defined
below) of the related unscheduled collections, including Insurance Proceeds and
Liquidation Proceeds, to the extent applied as recoveries of principal;

     (iii) the then-applicable Senior Accelerated Distribution Percentage of the
aggregate of all full and partial prepayments made by the respective Mortgagors
of the Mortgage Loans during the preceding calendar month; and

     (iv) any amounts allocable to principal for any previous Distribution Date
(calculated pursuant to clauses (i) through (iii) above) that remain
undistributed to the extent that any such amounts are not attributable to
Realized Losses which were allocated to the Class M Certificates or Class B
Certificates.

     With respect to any Distribution Date, the lesser of (a) the balance of the
Available Funds remaining after the Senior Interest Distribution Amount has been
distributed and (b) the sum of the amounts described in clauses (i) through (iv)
of the immediately preceding paragraph is hereinafter referred to as the "Senior
Principal Distribution Amount."

     A "Final Disposition" of a defaulted Mortgage Loan is deemed to have
occurred upon a determination by the Master Servicer that it has received all
Insurance Proceeds, Liquidation Proceeds and other payments or cash recoveries
which the Master Servicer reasonably and in good faith expects to be finally
recoverable with respect to such Mortgage Loan.

     The "Stated Principal Balance" of any Mortgage Loan as of any date of
determination is equal to the principal balance thereof as of the Cut-off Date,
after application of all scheduled principal payments due on or before the
Cut-off Date, whether or not received, reduced by all amounts allocable to
principal that have been distributed to Certificateholders with respect to such
Mortgage Loan on or before such date, and as further reduced to the extent that
any Realized Loss thereon has been allocated to one or more Classes of
Certificates on or before the date of determination.

     The "Senior Percentage," which initially will equal approximately 95.50%
and will in no event exceed 100%, will be recalculated for each Distribution
Date to be the percentage equal to the aggregate Class Certificate Balance of
the Senior Certificates outstanding immediately prior to such Distribution Date
divided by the aggregate Stated Principal Balance of all of the Mortgage Loans
immediately prior to such Distribution Date. The "Subordinate Percentage" as of
any date of determination is equal to 100% minus the Senior Percentage as of
such date.

     The "Senior Accelerated Distribution Percentage" for any Distribution Date
occurring prior to the Distribution Date in January 2006 will equal 100%. The
Senior Accelerated Distribution Percentage for any Distribution Date occurring
after the first five years following the Delivery Date will be as follows:


                                      S-43

<PAGE>



          (i) for any Distribution Date during the sixth year after the Delivery
     Date, the Senior Percentage for such Distribution Date plus 70% of the
     Subordinate Percentage for such Distribution Date;

          (ii) for any Distribution Date during the seventh year after the
     Delivery Date, the Senior Percentage for such Distribution Date plus 60% of
     the Subordinate Percentage for such Distribution Date;

          (iii) for any Distribution Date during the eighth year after the
     Delivery Date, the Senior Percentage for such Distribution Date plus 40% of
     the Subordinate Percentage for such Distribution Date;

          (iv) for any Distribution Date during the ninth year after the
     Delivery Date, the Senior Percentage for such Distribution Date plus 20% of
     the Subordinate Percentage for such Distribution Date; and

          (v) for any Distribution Date thereafter, the Senior Percentage for
     such Distribution Date.

If on any such Distribution Date the Senior Percentage exceeds the initial
Senior Percentage, the Senior Accelerated Distribution Percentage for such
Distribution Date will once again equal 100%.

Any scheduled reduction to the Senior Accelerated Distribution Percentage
described above shall not be made as of any Distribution Date unless either:

          (a)(i)(X) the outstanding principal balance of Mortgage Loans
     delinquent 60 days or more averaged over the last six months, as a
     percentage of the aggregate outstanding Class Certificate Balance of the
     Class M Certificates and Class B Certificates, is less than 50% or (Y) the
     outstanding principal balance of Mortgage Loans delinquent 60 days or more
     averaged over the last six months, as a percentage of the aggregate
     outstanding principal balance of all Mortgage Loans averaged over the last
     six months, does not exceed 2%, and

          (ii) Realized Losses on the Mortgage Loans to date for such
     Distribution Date, if occurring during the sixth, seventh, eighth, ninth or
     tenth year (or any year thereafter) after the Delivery Date, are less than
     30%, 35%, 40%, 45% or 50%, respectively, of the sum of the initial Class
     Certificate Balances of the Class M Certificates and Class B Certificates;

or

          (b)(i) the outstanding principal balance of Mortgage Loans delinquent
     60 days or more averaged over the last six months, as a percentage of the
     aggregate outstanding principal balance of all Mortgage Loans averaged over
     the last six months, does not exceed 4%, and

          (ii) Realized Losses on the Mortgage Loans to date for such
     Distribution Date are less than 10% of the sum of the initial Class
     Certificate Balances of the Class M Certificates and Class B Certificates.

Notwithstanding the foregoing, upon reduction of the Class Certificate Balances
of the Senior Certificates to zero, the Senior Accelerated Distribution
Percentage will equal 0%. See "Subordination" in the Prospectus.

     Distributions of the Senior Principal Distribution Amount on the Senior
Certificates on each Distribution Date will be made (after distribution of the
Senior Interest Distribution Amount as described under "Interest
Distributions"), first, to the Class R-I Certificates, second, to the Class R-II
Certificates, and then to the Class A-1 Certificates, in each case until the
Class Certificate Balance thereof has been reduced to zero.

     (b) On or after the occurrence of the Credit Support Depletion Date, all
priorities relating to distributions as described above in respect of principal
among the various Classes of Senior Certificates will be disregarded, and the
Senior Principal Distribution Amount will be distributed to all Classes of
Senior Certificates pro rata in accordance with their respective outstanding
Class Certificate Balances and the Senior Interest Distribution Amount will be
distributed as described under "Interest Distributions."



                                      S-44

<PAGE>



     The "Credit Support Depletion Date" is the first Distribution Date on which
the Senior Percentage equals 100%.

PRINCIPAL DISTRIBUTIONS ON THE SUBORDINATE CERTIFICATES

     Holders of each Class of the Class M Certificates and Class B Certificates
will be entitled to receive on each Distribution Date, to the extent of the
portion of the Available Funds remaining after (a) the sum of the Senior
Interest Distribution and the Senior Principal Distribution Amount is
distributed to holders of the Senior Certificates, (b) the aggregate amount of
Accrued Certificate Interest and principal required to be distributed on any
Class of Class M Certificates or Class B Certificates having a higher payment
priority on such Distribution Date is distributed to holders of such Class of
Class M Certificates or Class B Certificates and (c) the aggregate amount of
Accrued Certificate Interest required to be distributed on such Class of Class M
Certificates or Class B Certificates on such Distribution Date is distributed to
such Class M Certificates or Class B Certificates, a distribution allocable to
principal in the sum of the following:

          (i) the product of (A) the then-applicable related Class M Percentage
     or Class B Percentage and (B) the aggregate of the following amounts:

               (1) the principal portion of all scheduled monthly payments on
          the Mortgage Loans due on the related Due Date, whether or not
          received on or prior to the related Determination Date, less the
          principal portion of Debt Service Reductions which together with other
          Bankruptcy Losses are in excess of the Bankruptcy Amount;

               (2) the principal portion of all proceeds of the repurchase of a
          Mortgage Loan (or, in the case of a substitution, certain amounts
          representing a principal adjustment) as required by the Agreement
          during the preceding calendar month; and

               (3) the principal portion of all other unscheduled collections
          received during the preceding calendar month (other than full and
          partial prepayments made by the respective Mortgagors and any amounts
          received in connection with a Final Disposition of a Mortgage Loan
          described in clause (ii) below), to the extent applied as recoveries
          of principal;

          (ii) such Class's pro rata share, based on the Class Certificate
     Balance of each Class of Class M Certificates and Class B Certificates then
     outstanding, of all amounts received in connection with the Final
     Disposition of a Mortgage Loan (x) that occurred during the preceding
     calendar month and (y) that did not result in any Excess Special Hazard
     Losses, Excess Fraud Losses, Excess Bankruptcy Losses or Extraordinary
     Losses, to the extent applied as recoveries of principal and to the extent
     not otherwise payable to the Senior Certificates;

          (iii) the portion of full and partial Mortgagor prepayments made by
     the respective Mortgagors during the preceding calendar month allocable to
     such Class of Class M Certificates as described below; and

          (iv) any amounts allocable to principal for any previous Distribution
     Date (calculated pursuant to clauses (i) through (iii) above) that remain
     undistributed to the extent that any such amounts are not attributable to
     Realized Losses which were allocated to any Class of Class M Certificates
     or Class B Certificates with a lower payment priority.

     References herein to "payment priority" of the Class M Certificates or
Class B Certificates refer to a payment priority among such Classes as follows:
first, to the Class M-1 Certificates; second, to the Class M-2 Certificates;
third, to the Class B-1 Certificates; fourth, to the Class B-2 Certificates;
fifth, to the Class B-3 Certificates; and sixth, to the Class B-4 Certificates.

     As to each Class of Class M Certificates and Class B Certificates, on any
Distribution Date, any Accrued Certificate Interest thereon remaining unpaid
from any previous Distribution Date will be distributable to the extent of
available funds. Notwithstanding the foregoing, if the Class Certificate Balance
of the Class B-4 Certificates has been


                                      S-45

<PAGE>



reduced to zero, on any Distribution Date, with respect to the Class of Class M
Certificates or Class B Certificates outstanding on such Distribution Date with
the lowest payment priority, Accrued Certificate Interest thereon remaining
unpaid from any previous Distribution Date (except in the limited circumstances
provided in the Agreement) will not be distributable.

     All Mortgagor prepayments not otherwise distributable to the Senior
Certificates will be allocated on a pro rata basis among the Class of Class M
Certificates and Class B Certificates with the highest payment priority then
outstanding and each other Class of Class M Certificates and Class B
Certificates for which certain loss levels established for such Class in the
Agreement have not been exceeded. The related loss level on any Distribution
Date would be satisfied as to any Class M or Class B Certificates, respectively,
only if the sum of the current percentage interests in the Mortgage Pool
evidenced by such Class and each Class, if any, subordinate thereto were at
least equal to the sum of the initial percentage interests in the Mortgage Pool
evidenced by such Class and each Class, if any, subordinate thereto.

     The Class M-1, Class M-2 and Class B-1 Percentages, which initially will
equal approximately 1.50%, 1.00% and 0.80%, respectively, and will in no event
exceed 100%, will each be adjusted for each Distribution Date to be the
percentage equal to the Class Certificate Balance of the related Class of Class
M Certificates or Class B Certificates immediately prior to such Distribution
Date divided by the aggregate Stated Principal Balance of all of the Mortgage
Loans immediately prior to such Distribution Date.

     As stated above under "--Principal Distributions on the Senior
Certificates," the Senior Accelerated Distribution Percentage will be 100%
during the first five years after the Delivery Date (unless the Class
Certificate Balances of the Senior Certificates are reduced to zero before the
end of such period), and will thereafter equal 100% whenever the Senior
Percentage exceeds the initial Senior Percentage. Furthermore, as set forth
herein, the Senior Accelerated Distribution Percentage will exceed the Senior
Percentage during the sixth through ninth years following the Delivery Date, and
scheduled reductions to the Senior Accelerated Distribution Percentage are
subject to postponement based on the loss and delinquency experience of the
Mortgage Loans. Accordingly, the Class M Certificates and Class B Certificates
will not be entitled to any prepayments for at least the first five years after
the Delivery Date (unless the Class Certificate Balances of the Senior
Certificates have been reduced to zero before the end of such period), and may
receive no prepayments or a disproportionately small portion of prepayments
relative to the related Class M Percentage or Class B Percentage during certain
periods thereafter. See "--Principal Distributions on the Senior Certificates"
herein.

ALLOCATION OF LOSSES; SUBORDINATION

     The Subordination provided to the Senior Certificates by the Class B
Certificates and Class M Certificates and the Subordination provided to each
Class of Class M Certificates by the Class B Certificates and by any Class of
Class M Certificates subordinate thereto will cover Realized Losses on the
Mortgage Loans that are Defaulted Mortgage Losses, Fraud Losses, Bankruptcy
Losses (each as defined in the Prospectus) and Special Hazard Losses (as defined
herein). Any such Realized Losses which are not Excess Special Hazard Losses,
Excess Fraud Losses, Excess Bankruptcy Losses or Extraordinary Losses will be
allocated sequentially as follows: first, to the Class B-4 Certificates, Class
B-3 Certificates and Class B-2 Certificates; second, to the Class B-1
Certificates; third, to the Class M-2 Certificates; and fourth, to the Class M-1
Certificates, in each case until the Class Certificate Balance of such Class of
Certificates has been reduced to zero; and thereafter, among all the remaining
Classes of Senior Certificates on a pro rata basis. Any allocation of a Realized
Loss (other than a Debt Service Reduction) to a Certificate will be made by
reducing the Class Certificate Balance thereof, in the case of the principal
portion of such Realized Loss, in each case until the Class Certificate Balance
of such Class has been reduced to zero, and the Accrued Certificate Interest
thereon, in the case of the interest portion of such Realized Loss, by the
amount so allocated as of the Distribution Date occurring in the month following
the calendar month in which such Realized Loss was incurred. In addition, any
such allocation of a Realized Loss to a Class M Certificate or Class B
Certificate may also be made by operation of the payment priority to the Senior
Certificates set forth under "--Principal Distributions on the Senior
Certificates" and any Class of Class M Certificates or Class B Certificates with
a higher payment priority. As used herein, "Debt Service Reduction" means a
reduction in the amount of the monthly payment due to certain bankruptcy
proceedings, but does not include any permanent forgiveness of principal. As
used herein, "Subordination" refers to the provisions discussed above for the


                                      S-46

<PAGE>



sequential allocation of Realized Losses among the various Classes, as well as
all provisions effecting such allocations including the priorities for
distribution of cash flows in the amounts described herein.

     Allocations of the principal portion of Debt Service Reductions to the
Class M Certificates and Class B Certificates will result from the priority of
distributions of the Available Funds as described herein, which distributions
shall be made first to the Senior Certificates, second to the Class M
Certificates in the order of their payment priority and third to the Class B
Certificates in the order of their payment priority. An allocation of the
interest portion of a Realized Loss as well as the principal portion of Debt
Service Reductions will not reduce the level of Subordination, as such term is
defined herein, until an amount in respect thereof has been actually disbursed
to the Senior Certificateholders, the Class M Certificateholders or the Class B
Certificateholders, as applicable. The holders of the Offered Certificates will
not be entitled to any additional payments with respect to Realized Losses from
amounts otherwise distributable on any Classes of Certificates subordinate
thereto. Accordingly, the Subordination provided to the Senior Certificates and
to each Class of Class M Certificates and Class B Certificates by the respective
Classes of Certificates subordinate thereto with respect to Realized Losses
allocated on any Distribution Date will be effected primarily by increasing the
Senior Percentage, or the respective Class M Percentage, of future distributions
of principal of the remaining Mortgage Loans. Thus, the Senior Certificates will
bear the entire amount of losses that are not allocated to the Class M
Certificates and Class B Certificates, which losses will be allocated among all
Classes of Senior Certificates as described herein.

     Any Excess Special Hazard Losses, Excess Fraud Losses, Excess Bankruptcy
Losses, Extraordinary Losses or other losses on the Mortgage Loans of a type not
covered by Subordination will be allocated on a pro rata basis among the
Certificates (any such Realized Losses so allocated to the Certificates will be
allocated without priority among the various Classes of Certificates). An
allocation of a Realized Loss on a "pro rata basis" among two or more Classes of
Certificates means an allocation to each such Class of Certificates on the basis
of its then outstanding Class Certificate Balance prior to giving effect to
distributions to be made on such Distribution Date in the case of an allocation
of the principal portion of a Realized Loss, or based on the Accrued Certificate
Interest thereon in respect of such Distribution Date in the case of an
allocation of the interest portion of a Realized Loss.

     With respect to any defaulted Mortgage Loan that is finally liquidated,
through foreclosure sale, disposition of the related Mortgaged Property if
acquired on behalf of the Certificateholders by deed in lieu of foreclosure, or
otherwise, the amount of loss realized, if any, will equal the portion of the
Stated Principal Balance remaining, if any, plus interest thereon through the
last day of the month in which such Mortgage Loan was finally liquidated, after
application of all amounts recovered (net of amounts reimbursable to the Master
Servicer or the Subservicer for Advances and expenses, including attorneys'
fees) towards interest and principal owing on the Mortgage Loan. Such amount of
loss realized and any Special Hazard Losses, Fraud Losses and Bankruptcy Losses
are referred to herein as "Realized Losses."

     In order to maximize the likelihood of distribution in full of the Senior
Interest Distribution Amount and Senior Principal Distribution Amount, on each
Distribution Date, holders of Senior Certificates have a right to distributions
of the Available Funds that is prior to the rights of the holders of the Class M
Certificates and Class B Certificates, to the extent necessary to satisfy the
Senior Interest Distribution Amount and Senior Principal Distribution Amount.
Similarly, holders of the Class M Certificates have a right to distributions of
the Available Funds prior to the rights of holders of the Class B Certificates,
holders of any Class of Class M Certificates with a higher payment priority have
a right to distributions of the Available Funds prior to the rights of holders
of any Class of Class M Certificates with a lower payment priority, and holders
of any Class of Class B Certificates with a higher payment priority have a right
to distributions of the Available Funds prior to the rights of holders of any
Class of Class B Certificates with a lower payment priority.

     The application of the Senior Accelerated Distribution Percentage (when it
exceeds the Senior Percentage) to determine the Senior Principal Distribution
Amount will accelerate the amortization of the Senior Certificates relative to
the actual amortization of the Mortgage Loans. To the extent that the Senior
Certificates are amortized faster than the Mortgage Loans, in the absence of
offsetting Realized Losses allocated to the Class M Certificates and Class B
Certificates, the percentage interest evidenced by such Senior Certificates in
the Trust Fund will be decreased (with a corresponding increase in the interest
in the Trust Fund evidenced by the Class M Certificates and Class B
Certificates), thereby increasing, relative to their respective Class
Certificate Balances, the Subordination afforded the Senior


                                      S-47

<PAGE>



Certificates by the Class M Certificates and Class B Certificates collectively.
In addition, if losses on the Mortgage Loans exceed the amounts described above
under "--Principal Distributions on the Senior Certificates," a greater
percentage of full and partial Mortgagor prepayments will be allocated to the
Senior Certificates than would otherwise be the case, thereby accelerating the
amortization of the Senior Certificates relative to the Class M Certificates and
Class B Certificates.

     The priority of payments (including Mortgagor prepayments) among the Class
M Certificates and Class B Certificates, as described herein, also has the
effect during certain periods, in the absence of losses, of decreasing the
percentage interest evidenced by the Class M Certificates or Class B
Certificates with a higher payment priority, thereby increasing, relative to its
Class Certificate Balance, the Subordination afforded to such Class of the Class
M Certificates by the Class B Certificates and any Class of Class M Certificates
or Class B Certificates with a lower payment priority.

     The aggregate amount of Realized Losses which may be allocated in
connection with Special Hazard Losses (the "Special Hazard Amount") through
Subordination shall initially be equal to $1,956,000. As of any date of
determination following the Cut-off Date, the Special Hazard Amount shall equal
$1,956,000 less the sum of (A) any amounts allocated through Subordination in
respect of Special Hazard Losses and (B) the Adjustment Amount. The "Adjustment
Amount" will be equal to an amount calculated pursuant to the terms of the
Agreement. As used in this Prospectus Supplement, "Special Hazard Losses" has
the same meaning set forth in the Prospectus, except that Special Hazard Losses
will not include and the Subordination will not cover Extraordinary Losses, and
Special Hazard Losses will not exceed the lesser of the cost of repair or
replacement of the related Mortgaged Properties.

     The aggregate amount of Realized Losses which may be allocated in
connection with Fraud Losses (the "Fraud Loss Amount") through Subordination
shall initially be equal to $3,222,637. As of any date of determination after
the Cut-off Date, the Fraud Loss Amount shall equal (X) prior to the first
anniversary of the Cut-off Date an amount equal to 2.00% of the aggregate
principal balance of all of the Mortgage Loans as of the Cut-off Date minus the
aggregate amounts allocated through Subordination with respect to Fraud Losses
up to such date of determination and (Y) from the first to the fifth anniversary
of the Cut-off Date, an amount equal to (1) the lesser of (a) the Fraud Loss
Amount as of the most recent anniversary of the Cut-off Date and (b) 1.00% of
the aggregate principal balance of all of the Mortgage Loans as of the most
recent anniversary of the Cut-off Date minus (2) the aggregate amounts allocated
through Subordination with respect to Fraud Losses since the most recent
anniversary of the Cut-off Date up to such date of determination. On and after
the fifth anniversary of the Cut-off Date, the Fraud Loss Amount shall be zero
and Fraud Losses shall not be allocated through Subordination.

     The aggregate amount of Realized Losses which may be allocated in
connection with Bankruptcy Losses (the "Bankruptcy Amount") through
Subordination will initially be equal to $200,000. As of any date of
determination, the Bankruptcy Amount will equal $200,000 less the sum of any
amounts allocated through subordination for such losses up to such date of
determination.

     Notwithstanding the foregoing, the provisions relating to Subordination
will not be applicable in connection with a Bankruptcy Loss so long as the
Master Servicer has notified the Trustee in writing that the Master Servicer is
diligently pursuing any remedies that may exist in connection with the
representations and warranties made regarding the related Mortgage Loan and
either (A) the related Mortgage Loan is not in default with regard to payments
due thereunder or (B) delinquent payments of principal and interest under the
related Mortgage Loan and any premiums on any applicable Primary Hazard
Insurance Policy and any related escrow payments in respect of such Mortgage
Loan are being advanced on a current basis by the Master Servicer or a
Subservicer.

     The Special Hazard Amount, Fraud Amount and Bankruptcy Amount are subject
to further reduction as described in the Prospectus under "Subordination."

MONTHLY ADVANCES

     Subject to the following limitations, the Master Servicer will be obligated
to advance or cause to be advanced by the Master Servicer before each
Distribution Date its own funds in an amount equal to the aggregate of all
payments of principal and interest, net of the Servicing Fee Rate, that were due
during the related Due Period on the Mortgage Loans and that were delinquent on
the related Determination Date (any such advance, a "Monthly Advance").


                                      S-48

<PAGE>



     Monthly Advances are required to be made only to the extent they are deemed
by the Master Servicer to be recoverable from related late collections,
insurance proceeds or liquidation proceeds. The purpose of making such Monthly
Advances is to maintain a regular cash flow to the Certificateholders, rather
than to guarantee or insure against losses. The Master Servicer will not be
required to make any Monthly Advances with respect to reductions in the amount
of the monthly payments on the Mortgage Loans due to bankruptcy proceedings or
the application of the Relief Act.

     All Monthly Advances will be reimbursable to the Master Servicer from late
collections, insurance proceeds and liquidation proceeds from the Mortgage Loan
as to which such unreimbursed Monthly Advances were made. In addition, any
Monthly Advances or Servicing Advances previously made in respect of any
Mortgage Loan that are deemed by the Master Servicer to be nonrecoverable from
related late collections, insurance proceeds or liquidation proceeds may be
reimbursed to the Master Servicer out of any funds in the Collection Account
prior to the distributions on the Certificates. In the event the Master Servicer
fails in its obligations to make any such advance, the Trustee will be obligated
to make any such advance, to the extent required in the Agreement. The Trustee
will be entitled to conclusively rely on any nonrecoverability determination
made by the Master Servicer.


                         POOLING AND SERVICING AGREEMENT

GENERAL

     The Certificates will be issued pursuant to the Pooling and Servicing
Agreement, dated as of December 1, 2000 (the "Agreement") among the Depositor,
the Master Servicer and the Trustee, a form of which is filed as an exhibit to
the Registration Statement. The Trust Fund created under the Agreement will
consist of (i) all of the Depositor's right, title and interest in the Mortgage
Loans, the related Mortgage Notes, Mortgages and other related documents, (ii)
all payments on or collections in respect of the Mortgage Loans received after
the Cut-off Date (other than payments due on or before the Cut-off Date),
together with any proceeds thereof, (iii) any Mortgaged Properties acquired on
behalf of Certificateholders by foreclosure or by deed in lieu of foreclosure,
and any revenues received thereon, (iv) the rights of the Trustee under all
insurance policies required to be maintained pursuant to the Agreement and (v)
the rights of the Depositor under the Mortgage Loan Purchase Agreements between
the Depositor and each of the Mortgage Loan Originators. Reference is made to
the Prospectus for important information in addition to that set forth herein
regarding the Trust Fund, the terms and conditions of the Agreement and the
Offered Certificates. The Offered Certificates will be transferable and
exchangeable at the corporate trust offices of the Trustee, located at Sixth
Street and Marquette Avenue, Minneapolis, Minnesota 55479. The Depositor will
provide to a prospective or actual Certificateholder without charge, on written
request, a copy (without exhibits) of the Agreement. Requests should be
addressed to the Secretary, Merrill Lynch Mortgage Investors, Inc.

     Under the Agreement, transfers of Class R Certificates are prohibited to
any non-United States person. Transfers of the Class R Certificates are
additionally restricted as described in the Agreement. See "Certain Federal
Income Tax Consequences" in this Prospectus Supplement.

ASSIGNMENT OF THE MORTGAGE LOANS

     The Depositor will deliver to the Trustee with respect to each Mortgage
Loan (i) the original Mortgage Note endorsed without recourse to the Trustee to
reflect the transfer of the Mortgage Loan, (ii) the original Mortgage with
evidence of recording indicated thereon and (iii) an original assignment of the
Mortgage in recordable form to the Trustee, reflecting the transfer of the
Mortgage Loan. Such assignments of Mortgage Loans are required to be recorded by
or on behalf of the Depositor in the appropriate offices for real property
records. The Trustee, concurrently with the Depositor's assignment, will deliver
the Certificates to the Depositor in exchange for the Mortgage Loans.

THE MASTER SERVICER

     The information set forth in the following paragraphs has been provided by
Cendant Mortgage Corporation. None of the Depositor, the Trustee, the
Underwriter or any of their respective affiliates have made or will make any


                                      S-49

<PAGE>



representation as to the accuracy or completeness of such information. Also see
"The Mortgage Loan Originators--Cendant Mortgage Corporation." in this
Prospectus Supplement.

     The Master Servicer's executive offices are located at 3000 Leadenhall
Road, Mt. Laurel, New Jersey 08054, and its telephone number is (856) 439-6000.

     As of June 30, 2000, the Master Servicer provided servicing for
approximately $72.9 billion aggregate principal amount of mortgage loans,
substantially all of which are being serviced for unaffiliated persons.

     The following table sets forth the number and dollar value of the Master
Servicer's mortgage loan production for the periods indicated:

                           MORTGAGE LOAN PRODUCTION(1)


                                      December 31,                 September 30,
                                      ------------                 ------------
                       1996       1997        1998         1999         2000
                       ----       ----        ----         ----         ----

Total Loans
    Number of Loans   70,929     90,692      198,187      197,823      121,762
    Volume of Loans
    (in millions)    $8,292.6   $11,720.0   $26,009.0    $25,569.0     $16,310
Average Loan
Balance              $116,916   $129,228    $131,233     $129,253     $133,946
---------
(1)  Numbers for December 31 represent production for the entire year. Numbers
     for September 30, 2000, represent production for the first nine months of
     2000.

     The Master Servicer believes that the increase in number and dollar amount
of loans in 1997 and 1998 are attributable to increased market penetration for
existing clients as well as additional new clients resulting in part from the
merger with HFS. The Master Servicer believes that the decrease in the number
and dollar amount of loans in 1999 is attributable to the higher interest rate
environment resulting in a decrease in refinance volume.

     DELINQUENCY AND FORECLOSURE EXPERIENCE. The following table sets forth the
delinquency and foreclosure experience of residential mortgage loans funded and
serviced by the Master Servicer as of the dates indicated. The increase in the
size of the Master Servicer's portfolio from December 31, 1999 to September 30,
2000 is primarily as a result of the acquisition of $11.9 billion of servicing
in April 2000. The Master Servicer's portfolio of mortgage loans in the
aggregate may differ significantly from the Mortgage Loans in terms of interest
rates, principal balances, geographic distribution, loan to value ratios and
other possibly relevant characteristics. There can be no assurance, and no
representation is made, that the delinquency and foreclosure experience with
respect to the Mortgage Loans will be similar to that reflected in the table
below, nor is any representation made as to the rate at which losses may be
experienced on liquidation of defaulted Mortgage Loans. The actual loss and
delinquency experience on the Mortgage Loans will depend, among other things,
upon the value of the real estate securing such Mortgage Loans and the ability
of borrowers to make required payments.






                                      S-50

<PAGE>


<TABLE>
<CAPTION>
                       DELINQUENCY AND FORECLOSURE EXPERIENCE IN THE MASTER SERVICER'S PORTFOLIO
                                    OF ONE- TO FOUR-FAMILY, RESIDENTIAL MORTGAGE LOANS(1)
                             ------------------------------------------------------------------------------------------------------
                                               As of December 31,                                              As of September 30,
                             ------------------------------------------------------------------------------------------------------
                                   1996                 1997                1998               1999                2000
                                   ----                 ----                ----               ----                ----
                             No. of   Principal   No. of   Principal   No. of  Principal  No. of   Principal   No. of  Principal
                              Loans    Balance    Loans     Balance     Loans   Balance   Loans     Balance    Loans    Balance
                             -------  ---------   ------   ---------   ------  --------   ------   ---------   ------  ----------

<S>                          <C>       <C>       <C>       <C>        <C>       <C>       <C>        <C>       <C>       <C>
Total Portfolio              224,622   $24,825   262,754   $ 29,702   370,937   $43,041   443,744    $52,158   593,358   $77,710

Period of Delinquency(2)(3)
         30-59 Days           3,334     $344      5,082      $526      8,509      $898     9,465      $959      14,112    $1,603
         Percent Delinquent    1.5%     1.4%       1.9%      1.8%      2.3%       2.1%      2.1%      1.8%       2.4%      2.1%
         60-89 Days            576       $71       961        $96      1,572      $157     1,756      $164      2,989      $294
         Percent Delinquent    0.3%     0.3%       0.4%      0.3%      0.4%       0.4%      0.4%      0.3%       0.5%      0.4%
         90 Days or more        0        $0        324        $28       932       $92      1,503      $137      3,233      $301
         Percent Delinquent    0.0%     0.0%       0.1%      0.1%      0.3%       0.2%      0.3%      0.3%       0.5%      0.4%
Total Delinquencies(4)        3,910     $415      6,367      $650     11,013     $1,147    12,724    $1,260     20,334    $2,198
Percent Total Delinquencies    1.7%     1.7%       2.4%      2.2%      3.0%       2.7%      2.9%      2.4%       3.4%      2.8%
Foreclosure/Bankruptcies/
         Real Estate Owned    1,340     $149      2,105      $217      2,881      $272     4,583      $320      2,619      $230
Percent Foreclosure/
         Bankruptcy/REO(5)     0.6%     0.6%       0.8%      0.7%      0.8%       0.6%      1.0%      0.6%       0.4%      0.3%
</TABLE>
------------------------

(1)  The table shows mortgage loans which were delinquent or for which
     foreclosure proceedings had been instituted as of the date indicated. All
     dollar amounts are in millions and have been rounded to the nearest whole
     number.
(2)  No mortgage loan is included in this table as delinquent until it is 30
     days past due.
(3)  Bankruptcies are included in the delinquency calculations and also in the
     "Foreclosure/Bankruptcies/Real Estate Owned" category. The Foreclosures and
     Real Estate Owned categories are excluded from the delinquency
     calculations.
(4)  Entries may not add up to total due to rounding.
(5)  Percentages stated are of the total servicing portfolio.

     While the above foreclosure and delinquency experience is typical of the
Master Servicer's recent experience, there can be no assurance that experience
on the Mortgage Loans will be similar. As a result of the rapid growth
experienced by the Master Servicer, its servicing portfolio is relatively
unseasoned. Accordingly, the information should not be considered to reflect the
credit quality of the Mortgage Loans, or as a basis for assessing the
likelihood, amount or severity of losses on the Mortgage Loans. The statistical
data in the table is based on all of the loans in the Master Servicer's
servicing portfolio. The Mortgage Loans may be more recently originated than,
and are likely to have other characteristics which distinguish them from, the
majority of the loans in the Master Servicer's servicing portfolio.

     RECENT DEVELOPMENTS. On April 15, 1998, Cendant Corporation announced that
in the course of transferring responsibility for Cendant Corporation's
accounting functions from the former CUC personnel to former HFS accounting
personnel and preparing for the reporting of first quarter 1998 financial
results, it had discovered accounting irregularities in certain CUC business
units. Upon discovering such accounting irregularities in certain former CUC
business units, the Audit Committee of Cendant Corporation's Board of Directors
together with its counsel, assisted by auditors, immediately began an intensive
investigation that resulted, in part, in Cendant Corporation restating its
previously reported financial results for 1997, 1996 and 1995.

     As a result of these accounting irregularities, more than 70 lawsuits
claiming to be class action lawsuits, two lawsuits claiming to be brought
derivatively on Cendant Corporation's behalf and several individual lawsuits
have been filed against Cendant Corporation and other defendants, asserting
various claims under the federal securities laws and certain state statutory and
common laws, including claims that Cendant Corporation allegedly knew or should
have known that they caused the price of Cendant Corporation's securities to be
artificially inflated. In addition, the staff of the Securities and Exchange
Commission (the "SEC") and the United States Attorney for the District of New
Jersey are conducting investigations relating to the accounting issues. Please
see Cendant Corporation's Annual Report on


                                      S-51

<PAGE>



Form 10-K/A for the fiscal year ending December 31, 1998. As it concerned
Cendant Corporation, the SEC investigation was resolved on June 14, 2000 via the
issuance of an administrative order ("Order") by the SEC. Without admitting or
denying the findings contained therein, Cendant Corporation consented to the
issuance of the Order, which orders Cendant Corporation to cease and desist from
future violations of the federal securities laws. In fashioning its Order, the
SEC recognized remedial acts promptly undertaken by Cendant Corporation and
cooperation afforded the SEC. The Order can be viewed on the SEC's website
referred to above.

     On December 7, 1999, Cendant Corporation announced that it reached a
preliminary agreement to settle the principal securities class action pending
against it in the U.S. District Court in Newark, New Jersey relating to the
aforementioned class action lawsuits. Under the agreement, Cendant Corporation
would pay the class members $2.85 billion in cash. The settlement was approved
by the U.S. District Court on August 14, 2000. Several appeals of the approved
settlement have been filed; however, no appeals challenge the fairness of the
amount that Cendant Corporation has agreed to pay in settlement of all claims.
Rather, the appeals primarily focus on the right of certain shareholders to be
excluded form the class and the allocation among class members of the amounts to
be distributed in the $2.85 billion settlement between Cendant Corporation and
the class members. Additionally, one of the appeals filed claims that the $335
million settlement between Ernst & Young (another defendant) and Cendant
Corporation shareholders was too low. Thus, any uncertainty that may have
existed concerning the settlement amount to be paid by Cendant Corporation to
the class has ended. However, a final judgment relating to the $2.85 billion
settlement will not occur until all rights of appeal have been exhausted, so the
timing of Cendant Corporation's funding of the settlement remains uncertain.
Please see Cendant Corporation's Form 8-K, dated December 27, 1999, for a
description of the agreement to settle the common stock class action litigation.

     The accounting irregularities described above did not include PHH
Corporation or any of its subsidiaries, including Cendant.

     See also "Risk Factors--Recent Developments Regarding the Indirect Parent
of the Master Servicer."

THE TRUSTEE

     The Wells Fargo Bank Minnesota, N.A., a national banking association, will
act as trustee (the "Trustee") for the Certificates pursuant to the Agreement.
The Trustee's offices for notices under the Agreement are located for
certificate transfer purposes at Wells Fargo Center, Sixth Street and Marquette
Avenue, Minneapolis, Minnesota 55479, Attention: Corporate Trust Service -
Merrill Lynch Mortgage Investors, Inc., Mortgage Pass-Through Certificates,
2000- 3 and for all other purposes at 11000 Broken Land Parkway, Columbia,
Maryland 21044-3562, Attention: Corporate Trust Services - Merrill Lynch 2000-3,
and its telephone number is (410) 884-2000. The Agreement will provide that the
Trustee and any director, officer, employee or agent of the Trustee will be
indemnified by the Trust Fund and will be held harmless against any loss,
liability or expense (not including expenses, disbursements and advances
incurred or made by the Trustee, including the compensation and the expenses and
disbursements of its agents and counsel, in the ordinary course of the Trustee's
performance in accordance with the provisions of the Agreement) incurred by the
Trustee arising out of or in connection with the acceptance or administration of
its obligations and duties under the Agreement, other than any loss, liability
or expense (i) that constitutes a specific liability of the Trustee under the
Agreement or (ii) incurred by reason of willful misfeasance, bad faith or
negligence in the performance of the Trustee's duties under the Agreement or as
a result of a breach, or by reason of reckless disregard, of the Trustee's
obligations and duties under the Agreement.

     The Trustee will make available each month, to any interested party, the
statement to Certificateholders (and any additional files containing the same
information in alternative format) via the Trustee's website. The Trustee's
website will initially be located at www.ctslink.com. In addition, pursuant to
the Agreement, the Trustee will make available, as a convenience for interested
parties (and not in furtherance of the distribution of the accompanying
Prospectus or the Prospectus Supplement under the securities laws), the
Agreement, the accompanying prospectus and the Prospectus Supplement via the
Trustee's website. For assistance with the above-referenced services, interested
parties may call (301) 815-6600. The Trustee will make no representations or
warranties as to the accuracy or completeness of such documents and will assume
no responsibility therefor.



                                      S-52

<PAGE>



     In connection with providing access to the Trustee's website, the Trustee
may require registration and the acceptance of a disclaimer. The Trustee shall
not be liable for the dissemination of information in accordance with the
Agreement.

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

     The principal compensation to be paid to the Master Servicer in respect of
it servicing activities for the Certificates will be equal to accrued interest
at the Servicing Fee Rate on the Stated Principal Balance of each Mortgage Loan.
The Servicing Fee Rate will be a fixed rate on each Mortgage Loan, ranging from
0.375% to 0.875% per annum of the Stated Principal Balance of the Mortgage Loan.
As of the Cut-off Date, the weighted average Servicing Fee Rate is 0.587% per
annum. As additional servicing compensation, the Master Servicer is entitled to
retain all assumption fees, late payment charges and other fees and charges
(other than prepayment penalties) to the extent collected from mortgagors,
together with any interest or other income earned on funds held in the
Certificate Account and any escrow accounts. The Master Servicer will be
obligated to offset any Prepayment Interest Shortfall on any Distribution Date
(payments made by the Master Servicer in satisfaction of such obligation,
"Compensating Interest") to the extent of the Servicing Fee for such
Distribution Date. The Master Servicer is obligated to pay certain insurance
premiums and certain ongoing expenses associated with the Mortgage Pool and
incurred by the Master Servicer in connection with its responsibilities with
respect to the Mortgage Loans and is entitled to reimbursement therefor as
provided in the Agreement.

VOTING RIGHTS

     Certain actions specified in the Prospectus that may be taken by holders of
Certificates evidencing a specified percentage of all undivided interests in the
Trust Fund may be taken by holders of Certificates entitled in the aggregate to
such percentage of Voting Rights. The percentage of the Voting Rights allocated
among Holders of the Offered Certificates will be 98.0%; and the percentage of
the Voting Rights allocated among Holders of the Class A-IO, Class R-I and Class
R-II Certificates will be 1.0%, 0.5% and 0.5%, respectively. The Voting Rights
allocated to each Class of Certificates will be allocated among all Holders of
each such Class in proportion to the outstanding Class Certificate Balance of
such Certificates.

TERMINATION

     The circumstances under which the obligations created by the Agreement will
terminate in respect of the Certificates are described in "Description of the
Certificates--Termination" in the Prospectus. The Master Servicer will have the
right to purchase all remaining Mortgage Loans and any properties acquired in
respect thereof and thereby effect early retirement of the Certificates on any
Distribution Date following the Due Period during which the aggregate principal
balance of the Mortgage Loans and such properties at the time of purchase is 10%
or less of the Cut-off Date Pool Principal Balance. In the event the Master
Servicer exercises such option, the purchase price payable in connection
therewith generally will be equal to par plus accrued interest for each Mortgage
Loan at the related Mortgage Rate to but not including the first day of the
month in which such repurchase price is distributed. In the event the Master
Servicer, as the case may be, exercises such option, the portion of the purchase
price allocable to the each Class of Offered Certificates will be, to the extent
of available funds (i) 100% of the then outstanding Class Certificate Balance
thereof, plus (ii) one month's interest on the then outstanding Class
Certificate Balance thereof at the then applicable Pass-Through Rate, plus (iii)
any previously accrued but unpaid interest thereon. In no event will the trust
created by the Agreement continue beyond the expiration of 21 years from the
death of the survivor of the persons named in the Agreement. See "Description of
the Certificates--Termination" in the Prospectus.


                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

GENERAL

     The Agreement provides that one or more elections will be made to treat the
Trust Fund (other than the custodial account for Buydown Mortgage Loans) as a
REMIC for federal income tax purposes and will designate a single class of
interests as the residual interest in each REMIC. The Offered Certificates
(other than the Class R


                                      S-53

<PAGE>



Certificates) will represent beneficial ownership of regular interests issued by
a REMIC and the Class R-I Certificates and the Class R-II Certificates will each
represent the sole residual interest in a REMIC.

     Upon the issuance of the Offered Certificates, Thacher Proffitt & Wood
("Tax Counsel") will deliver its opinion to the effect that, assuming compliance
with the Agreement, for federal income tax purposes, each of the REMICs in the
Trust Fund will qualify as a REMIC within the meaning of Section 860D of the
Internal Revenue Code of 1986, as amended (the "Code").

TAXATION OF REGULAR INTERESTS

     For federal income tax reporting purposes, it is expected that the Class
A-IO Certificates and the Class B-1 Certificates will, and the other Offered
Certificates will not, be treated as having been issued with original issue
discount. The prepayment assumption that will be used in determining the rate of
accrual of original issue discount, premium and market discount, if any, for
federal income tax purposes will be based on the assumption that subsequent to
the date of any determination the Mortgage Loans will prepay at a constant rate
of 20% CPR. No representation is made that the Mortgage Loans will prepay at
such rate or at any other rate. See "Certain Federal Income Tax
Consequences--REMICs--Taxation of Owners of REMIC Regular Certificates--Original
Issue Discount" in the Prospectus.

     The IRS has issued regulations (the "OID Regulations") under Sections 1271
to 1275 of the Code generally addressing the treatment of debt instruments
issued with original issue discount. Purchasers of the Offered Certificates
should be aware that the OID Regulations do not adequately address certain
issues relevant to, or are not applicable to, securities such as the Offered
Certificates. In addition, there is considerable uncertainty concerning the
application of the OID Regulations to REMIC regular interests that provide for
payments based on a variable rate such as the Offered Certificates. Because of
the uncertainty concerning the application of Section 1272(a)(6) of the Code to
such Certificates, and because the rules of the OID Regulations relating to debt
instruments having an adjustable rate of interest are limited in their
application in ways that could preclude their application to such Certificates
even in the absence of Section 1272(a)(6) of the Code, the IRS could assert that
the Offered Certificates should be treated as issued with original issue
discount or should be governed by the rules applicable to debt instruments
having contingent payments or by some other manner not yet set forth in
regulations. Prospective purchasers of the Offered Certificates are advised to
consult their tax advisors concerning the tax treatment of such Certificates.

     If the method of computing original issue discount described in the
prospectus results in a negative amount for any period with respect to any
Certificateholder, particularly with respect to the holders of the Class A-IO
Certificates, the amount of original issue discount allocable to the period
would be zero, and that Certificateholder will be permitted to offset such
amounts only against the respective future income, if any, from such
Certificate. Although uncertain, a Certificateholder may be permitted to deduct
a loss to the extent that his or her respective remaining basis in the
certificate exceeds the maximum amount of future payments to which the
Certificateholder is entitled, assuming no further prepayments of the mortgage
loans. Although the matter is not free from doubt, any loss of this kind might
be treated as a capital loss.

     The OID Regulations in some circumstances permit the holder of a debt
instrument to recognize original issue discount under a method that differs from
that of the issuer. Accordingly, it is possible that holders of offered
certificates issued with original issue discount may be able to select a method
for recognizing original issue discount that differs from that used in preparing
reports to certificateholders and the IRS. Prospective purchasers of offered
certificates issued with original issue discount are advised to consult their
tax advisors concerning the tax treatment of those certificates in this regard.

     The Offered Certificates will be treated as assets described in Section
7701(a)(19)(C) of the Code and "real estate assets" under Section 856(c)(4)(A)
of the Code, generally in the same proportion that the assets in the Trust Fund
would be so treated. In addition, interest on the Offered Certificates will be
treated as "interest on obligations secured by mortgages on real property" under
Section 856(c)(3)(B) of the Code, generally to the extent that the Offered
Certificates are treated as "real estate assets" under Section 856(c)(4)(A) of
the Code. The Offered Certificates (other than the Class R Certificates) also
will be treated as "qualified mortgages" under Section 860G(a)(3) of the Code.
See "Certain Federal Income Tax Consequences--REMICs--Characterization of
Investments in REMIC Certificates" in


                                      S-54

<PAGE>



the Prospectus.

     It is not anticipated that the Trust Fund will engage in any transactions
that would subject it to the prohibited transactions tax as defined in Section
860F(a)(2) of the Code, the contributions tax as defined in Section 860G(d) of
the Code or the tax on net income from foreclosure property as defined in
Section 860G(c) of the Code. However, in the event that any such tax is imposed
on the Trust Fund, such tax will be borne (i) by the Trustee, if the Trustee has
breached its obligations with respect to REMIC compliance under the Agreement,
(ii) the Master Servicer, if the Master Servicer has breached its obligations
with respect to REMIC compliance under the Agreement, and (iii) otherwise by the
Trust Fund, with a resulting reduction in amounts otherwise distributable to
Holders of the Offered Certificates. See "Description of the
Certificates--General" and "Certain Federal Income Tax
Consequences--REMICs--Prohibited Transactions Tax and Other Taxes" in the
Prospectus.

SPECIAL TAX CONSIDERATIONS APPLICABLE TO THE CLASS R CERTIFICATES

     The IRS has issued REMIC regulations under the provisions of the Internal
Revenue Code that significantly affect holders of Class R Certificates. The
REMIC regulations impose restrictions on the transfer or acquisition of some
residual interests, including the Class R Certificates. The Agreement includes
other provisions regarding the transfer of Class R Certificates, including (i)
the requirement that any transferee of a Class R Certificate provide an
affidavit representing that the transferee (A) is not a disqualified
organization; (B) is not acquiring the Class R Certificate on behalf of a
disqualified organization; and (C) will maintain that status and will obtain a
similar affidavit from any person to whom the transferee shall subsequently
transfer a Class R Certificate; (ii) a provision that any transfer of a Class R
Certificate to a disqualified organization shall be null and void; and (iii) a
grant to the Master Servicer of the right, without notice to the holder or any
prior holder, to sell to a purchaser of its choice any Class R Certificate that
shall become owned by a disqualified organization despite the first two
provisions above. In addition, under the Agreement, the Class R Certificates may
not be transferred to non-United States persons.

     The REMIC regulations also provide that a transfer to a United States
person of "noneconomic" residual interests will be disregarded for all federal
income tax purposes, and that the purported transferor of "noneconomic" residual
interests will continue to remain liable for any taxes due with respect to the
income on the residual interests, unless "no significant purpose of the transfer
was to impede the assessment or collection of tax." Based on the REMIC
regulations, the Class R Certificates may constitute noneconomic residual
interests during some or all of their terms for purposes of the REMIC
regulations and, accordingly, unless no significant purpose of a transfer is to
impede the assessment or collection of tax, transfers of the Class R
Certificates may be disregarded and purported transferors may remain liable for
any taxes due relating to the income on the Class R Certificates. All transfers
of the Class R Certificates will be restricted in accordance with the terms of
the Agreement that are intended to reduce the possibility of any transfer of a
Class R Certificate being disregarded to the extent that the Class R
Certificates constitute noneconomic residual interests.

     The IRS has issued proposed changes to the REMIC regulations that would add
to the conditions necessary to assure that a transfer of a noneconomic residual
interest would be respected. The proposed additional condition would require
that the amount received by the transferee be no less on a present value basis
than the present value of the net tax detriment attributable to holding a
residual interest reduced by the present value of the projected payments to be
received on the residual interest. The change is proposed to be effective for
transfers of residual interests occurring after February 4, 2000. In Revenue
Procedure 2001-12, pending finalization of the new regulations, the IRS has
expanded the "safe harbor" for transfers of non-economic residual interests to
include certain transfers to domestic taxable corporations with large amounts of
gross and net assets where agreement is made that all future transfers will be
to taxable domestic corporations in transactions that qualify for one of the
"safe harbor" provisions. Eligibility for this safe harbor requires, among other
things, that the facts and circumstances known to the transferor at the time of
transfer not indicate to a reasonable person that the taxes with respect to the
residual interest will not be paid, with an unreasonably low cost for the
transfer specifically mentioned as negating eligibility.

     The Class R Certificateholders may be required to report an amount of
taxable income with respect to the earlier accrual periods of the term of the
related REMIC that significantly exceeds the amount of cash distributions
received by the Class R Certificateholders from the REMIC with respect to those
periods. Furthermore, the tax on that income may exceed the cash distributions
with respect to those periods. Consequently, Class R Certificateholders


                                      S-55

<PAGE>



should have other sources of funds sufficient to pay any federal income taxes
due in the earlier years of the related REMIC's term as a result of their
ownership of the Class R Certificates. In addition, the required inclusion of
this amount of taxable income during the related REMIC's earlier accrual periods
and the deferral of corresponding tax losses or deductions until later accrual
periods or until the ultimate sale or disposition of a Class R Certificate, or
possibly later under the "wash sale" rules of Section 1091 of the Internal
Revenue Code may cause the Class R Certificateholders' after-tax rate of return
to be zero or negative even if the Class R Certificateholders' pre-tax rate of
return is positive. That is, on a present value basis, the Class R
Certificateholders' resulting tax liabilities could substantially exceed the sum
of any tax benefits and the amount of any cash distributions on the Class R
Certificates over their life.

     An individual, trust or estate that holds, whether directly or indirectly
through pass-through entities, a Class R Certificate, may have significant
additional gross income with respect to, but may be limited on the deductibility
of, servicing and trustee's fees and other administrative expenses properly
allocable to the REMIC in computing the certificateholder's regular tax
liability and will not be able to deduct those fees or expenses to any extent in
computing the certificateholder's alternative minimum tax liability.

     Purchasers of the Class R Certificates are strongly advised to consult
their tax advisors as to the economic and tax consequences of investment in the
Class R Certificates.

     The responsibility for filing annual federal information returns and other
reports will be borne by the Trustee and/or the Master Servicer. See "Certain
Federal Income Tax Consequences--REMICs--Reporting and Other Administrative
Matters" in the Prospectus.

     For further information regarding the federal income tax consequences of
investing in the Offered Certificates, see "Certain Federal Income Tax
Consequences--REMICs" in the Prospectus.

                                 USE OF PROCEEDS

     Substantially all of the net proceeds to be received from the sale of the
Offered Certificates will be applied by the Depositor to the purchase price of
the Mortgage Loans and expenses connected with pooling the Mortgage Loans and
issuing the Certificates.

                                  UNDERWRITING

     Subject to the terms and conditions set forth in the Underwriting Agreement
relating to the Offered Certificates (the "Underwriting Agreement"), the
Depositor has agreed to sell to Merrill Lynch, Pierce, Fenner & Smith
Incorporated (the "Underwriter") and the Underwriter has agreed to purchase the
Offered Certificates.

     In the Underwriting Agreement, the Underwriter has agreed, subject to the
terms and conditions set forth therein, to purchase all of the Offered
Certificates offered hereby, if any are purchased.

     The distribution of the Offered Certificates by the Underwriter will be
effected from time to time in one or more negotiated transactions, or otherwise,
at varying prices to be determined, in each case, at the time of sale. The
Underwriter may effect such transactions by selling the Offered Certificates to
or through dealers, and such dealers may receive from the Underwriter, for whom
they act as agent, compensation in the form of underwriting discounts,
concessions or commissions. The Underwriter and any dealers that participate
with the Underwriter in the distribution of the Offered Certificates may be
deemed to be underwriters, and any discounts, concessions or commissions
received by them, and any profit on the resale of the Offered Certificates
positioned by them, may be deemed to be underwriting discounts and commissions
under the Act.

     The Depositor has agreed to indemnify the Underwriter against, or make
contributions to the Underwriter with respect to, certain liabilities, including
liabilities under the Securities Act of 1933, as amended.

     All of the Mortgage Loans evidenced by the Certificates have been acquired
by the Depositor from the Seller, an affiliate, which acquired them in a
privately negotiated transaction with the Mortgage Loan Originators.


                                      S-56

<PAGE>



     The Depositor is an affiliate of Merrill Lynch, Pierce, Fenner & Smith
Incorporated.

                                  LEGAL MATTERS

     Certain legal matters relating to the Offered Certificates will be passed
upon for the Depositor and the Underwriter by Thacher Proffitt & Wood, New York,
New York.

                                     RATINGS

     It is a condition to the issuance of the Offered Certificates that they
receive the respective ratings set forth below from Standard & Poor's, a
division of The McGraw-Hill Companies, Inc. ("Standard & Poor's") and Moody's
Investor Services, Inc. ("Moody's") and Fitch, Inc. ("Fitch" and together with
Standard & Poor's and Moody's, the "Rating Agencies"):



     Class       Standard & Poor's          Moody's                 Fitch
     -----       -----------------          -------                 -----
      A-1               AAA                   Aaa                    AAA
     A-IO               AAA                   Aaa                    AAA
      R-I               AAA                   ----                   AAA
     R-II               AAA                   ----                   AAA
      M-1                AA                   Aa2                    AA
      M-2                A                     A2                     A
      B-1               BBB                   Baa2                   BBB

     The ratings of the Rating Agencies assigned to mortgage pass-through
certificates address the likelihood of the receipt by Certificateholders of all
distributions to which such Certificateholders are entitled. The rating process
addresses structural and legal aspects associated with the Certificates,
including the nature of the underlying mortgage loans. The ratings assigned to
mortgage pass-through certificates do not represent any assessment of the
likelihood that principal prepayments will be made by the mortgagors or the
degree to which such prepayments will differ from that originally anticipated.

     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
organization. Each security rating should be evaluated independently of any
other security rating. In the event that the ratings initially assigned to the
Offered Certificates are subsequently lowered for any reason, no person or
entity is obligated to provide any additional credit support or credit
enhancement with respect to the Offered Certificates.

     The Depositor has not requested that any rating agency rate the Offered
Certificates other than as stated above. However, there can be no assurance as
to whether any other rating agency will rate the Offered Certificates, or, if it
does, what rating would be assigned by any such other rating agency. A rating on
the Offered Certificates by another rating agency, if assigned at all, may be
lower than the ratings assigned to the Offered Certificates as stated above.


                                LEGAL INVESTMENT

     The Senior Certificates and Class M-1 Certificates will constitute
"mortgage related securities" for purposes of the Secondary Mortgage Market
Enhancement Act of 1984 ("SMMEA") so long as they are rated in one of the two
highest rating categories by at least one nationally recognized statistical
rating organization, and, as such, are legal


                                      S-57

<PAGE>



investments for certain entities to the extent provided in SMMEA. SMMEA provided
the states could override its provisions on legal investment and restrict or
condition investment in mortgage related securities by taking statutory action
on or prior to October 3, 1991. Certain states have enacted legislation which
overrides the preemption provisions of SMMEA.

     The Depositor makes no representation as to the proper characterization of
the Offered Certificates for legal investment or other purposes, or as to the
ability of particular investors to purchase the Offered Certificates under
applicable legal investment restrictions. The uncertainties may adversely affect
the liquidity of the Offered Certificates. Accordingly, all institutions whose
investment activities are subject to legal investment laws and regulations,
regulatory capital requirements or review by regulatory authorities should
consult with their own legal advisors in determining whether and the extent to
which the Offered Certificates constitute a legal investment under SMMEA or are
subject to investment, capital or other restrictions. See "Legal Investment" in
the Prospectus.


                              ERISA CONSIDERATIONS

     A fiduciary of any employee benefit plan or other retirement plans or
arrangements (including individual retirement accounts and annuities, Keogh
plans and collective investment funds and separate accounts in which such plans,
accounts or arrangements are invested) that is subject to the Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), or Section 4975 of
the Code should carefully review with its legal advisors whether the purchase or
holding of Offered Certificates could give rise to a transaction that is
prohibited or is not otherwise permitted either under ERISA or Section 4975 of
the Code.

     The U.S. Department of Labor issued an individual exemption, Prohibited
Transaction Exemption 90-29, on May 24, 1990, 55 Fed. Reg. 21455, as amended by
PTE 97-34, 62 Fed. Reg. 39021 (July 21, 1997), and PTE 2000-58, 65 Fed. Reg.
67765 (November 13, 2000) (the "Exemption"), to the Underwriter which generally
exempts from the application of the prohibited transaction provisions of Section
406 of ERISA, and the excise taxes imposed on such prohibited transactions
pursuant to Sections 4975(a) and (b) of the Code and Section 502(i) of ERISA,
certain transactions, among others, relating to the servicing and operation of
mortgage pools and the purchase, sale and holding of mortgage pass-through
certificates underwritten by an Underwriter (as hereinafter defined), provided
that certain conditions set forth in the Exemption are satisfied. For purposes
of this discussion, the term "Underwriter" shall include (a) Merrill Lynch,
Pierce, Fenner & Smith Incorporated, (b) any person directly or indirectly,
through one or more intermediaries, controlling, controlled by or under common
control with Merrill Lynch, Pierce, Fenner & Smith Incorporated and (c) any
member of the underwriting syndicate or selling group of which a person
described in (a) or (b) is a manager or co-manager with respect to the Offered
Certificates.

     The Exemption sets forth seven general conditions which must be satisfied
for a transaction involving the purchase, sale and holding of the Offered
Certificates to be eligible for exemptive relief thereunder. First, the
acquisition of the Offered Certificates by certain employee benefit plans
subject to Section 4975 of the Code (each, a "Plan"), must be on terms that are
at least as favorable to the Plan as they would be in an arm's-length
transaction with an unrelated party. Second, the rights and interests evidenced
by the Offered Certificates must not be subordinate to the rights and interests
evidenced by the other certificates of the same trust unless none of the
Mortgage Loans has a loan-to-value ratio at the Closing Date that exceeds 100%.
Third, the Offered Certificates at the time of acquisition by the Plan must be
rated in one of the four highest generic rating categories by Standard & Poor's,
a division of The McGraw-Hill Companies, Inc., Moody's Investors Service, Inc.
or Fitch, Inc. ("National Credit Ratings Agencies") or if the loan-to-value
ratio of any Mortgage Loan at the Closing Date exceeds 100% but does not exceed
125%, one of the two highest generic rating categories, in which case the
Exemption will not apply to Offered Certificates that are subordinated to the
rights and interests evidenced by other Offered Certificates of the Trust Fund.
Fourth, the Trustee cannot be an affiliate of any member of the "Restricted
Group," which consists of any Underwriter, the Depositor, the Master Servicer,
each sub-servicer and any mortgagor with respect to the Mortgage Loans
constituting more than 5% of the aggregate unamortized principal balance of the
Mortgage Loans as of the date of initial issuance of the Offered Certificates.
Fifth, the sum of all payments made to and retained by the Underwriter must
represent not more than reasonable compensation for underwriting the Offered
Certificates; the sum of all payments made to and retained by the Depositor
pursuant to the assignment of the Mortgage Loans to the Trust Fund must
represent not more than the fair market value of such obligations; the sum of
all payments made to and retained by the Master Servicer and any


                                      S-58

<PAGE>



sub-servicer must represent not more than reasonable compensation for such
person's services under the Agreement and reimbursement of such person's
reasonable compensation for such person's services under the Agreement and
reimbursement of such person's reasonable expenses in connection therewith.
Sixth, the investing Plan must be an accredited investor as defined in Rule 501
(a)(1) of Regulation D of the Securities and Exchange Commission under the
Securities Act of 1933, as amended. Seventh, (i) the investment pool consists
only of assets of the type enumerated in the Exemption and which have been
included in other investment pools; (ii) certificates evidencing interests in
such other investment pools have been rated in one of the four highest generic
rating categories by one of the National Credit Rating Agencies for at least one
year prior to a Plan's acquisition of certificates; and (iii) certificates
evidencing interests in such other investment pools have been purchased by
investors other than Plans for at least one year prior to a Plan's acquisition
of certificates. See "ERISA Considerations" in the Prospectus.

     In addition, the Exemption will not apply to a Plan's investment in Offered
Certificates if the plan fiduciary responsible for the decision to invest in
such Offered Certificates is a mortgagor or obligor with respect to more than 5%
of the fair market value of the obligations constituting the Mortgage Loans or
an affiliate of such person, unless: (1) in the case of an acquisition in
connection with the initial issuance of any Certificates, at least 50% of each
Class of Certificates in which Plans have invested is acquired by persons
independent of the Restricted Group and at least 50% of the aggregate interest
in the Trust is acquired by persons independent of the Restricted Group; (2) the
Plan's investment in any Class of Certificates does not exceed 25% of the
outstanding Certificates of that Class at the time of acquisition; (3)
immediately after such acquisition, no more than 25% of the Plan assets with
respect to which the investing fiduciary has discretionary authority or renders
investment advice are invested in Certificates evidencing interest in trusts
sponsored or containing assets sold or serviced by the same entity; and (4) the
Plan is not sponsored by any member of the Restricted Group.

     Because the exemptive relief afforded by the Exemption or any similar
exemption that might be available also will not likely apply to the purchase,
sale or holding of the Class R Certificates, transfers of those certificates to
any plan investor will not be registered by the Trustee unless the transferee
provides the Depositor, the Trustee and the Master Servicer with an opinion of
counsel satisfactory to those entities, which opinion will not be at the expense
of those entities, that the purchase of those certificates by or on behalf of
the plan investor (i) is permissible under applicable law; (ii) will not
constitute or result in a non-exempt prohibited transaction under ERISA or
Section 4975 of the Internal Revenue Code; and (iii) will not subject the
Depositor, the Trustee or the master servicer to any obligation in addition to
those undertaken in the Agreement.

     Before purchasing an Offered Certificate, a fiduciary of a Plan should
itself confirm (a) that such Certificates constitute "certificates" for purposes
of the Exemption and (b) that the specific and general conditions of the
Exemption and the other requirements set forth in the Exemption would be
satisfied, including the requirement that the Offered Certificates be rated at
least "BBB-" at the time of purchase by the Plan. In addition to making its own
determination as to the availability of the exemptive relief provided in the
Exemption, the Plan fiduciary should consider its general fiduciary obligations
under ERISA in determining whether to purchase any Offered Certificates on
behalf of a Plan.

     The sale of any of the Offered Certificates to a Plan is in no respect a
representation by the Depositor or the underwriter that such an investment meets
all relevant legal requirements relating to investments by Plans generally or
any particular Plan, or that such an investment is appropriate for Plans
generally or any particular Plan.

     Any Plan fiduciary considering whether to purchase an Offered Certificate
on behalf of a Plan should consult with its counsel regarding the applicability
of the fiduciary responsibility and prohibited transaction provisions of ERISA
and the Code to such investment.




                                      S-59

<PAGE>



                         INDEX OF PRINCIPAL DEFINITIONS

                                                                            Page
                                                                            ----

Accrued Certificate Interest...............................................S-41
Adjustment Date ...........................................................S-14
Agreement .................................................................S-49
Available Funds ...........................................................S-40
Bankruptcy Amount .........................................................S-48
Book-Entry Certificates....................................................S-38
Buydown Mortgage Loans.....................................................S-14
CEDE ......................................................................S-38
Cendant .............................................................S-12, S-22
Cendant Corporation........................................................S-12
Certificate Owners.........................................................S-38
Certificateholder .........................................................S-38
Certificates ..............................................................S-59
Class Certificate Balance..................................................S-42
Class R Certificates.......................................................S-37
Class X Certificates.......................................................S-37
Clearing Agency ...........................................................S-38
clearing corporation.......................................................S-38
Clearstream ...............................................................S-38
Clearstream Participants...................................................S-39
Closing Date ...............................................................S-4
Code ......................................................................S-54
Compensating Interest......................................................S-53
Cooperative ...............................................................S-39
CPR .......................................................................S-30
Credit Support Depletion Date..............................................S-45
CUC .......................................................................S-12
Cut-off Date ...............................................................S-4
Debt Service Reduction.....................................................S-46
Definitive Certificates....................................................S-40
Depositaries ..............................................................S-38
Depositary ................................................................S-38
Depositor ..................................................................S-4
Distribution Date ..........................................................S-7
DTC .......................................................................S-38
Due Date ..................................................................S-14
Due Period ................................................................S-41
ERISA .....................................................................S-58
Euroclear .................................................................S-39
Euroclear Operator.........................................................S-39
Euroclear Participants.....................................................S-39
Excess Bankruptcy Losses...................................................S-41
Excess Fraud Losses........................................................S-41
Excess Special Hazard Losses...............................................S-41
Exemption .................................................................S-58
Expense Fee Rate  .........................................................S-42
Extraordinary Losses.......................................................S-41
Final Disposition .........................................................S-43
Final Scheduled Distribution Dates..........................................S-5
Fitch ................................................................S-9, S-57
Fraud Loss Amount .........................................................S-48


                                      S-60

<PAGE>


                                                                            Page
                                                                            ----

Gross Margin ..............................................................S-14
HFS .......................................................................S-12
Indirect Participants......................................................S-38
Initial Period ............................................................S-14
Master Servicer ............................................................S-4
Maximum Mortgage Rate......................................................S-14
Mezzanine Certificates.....................................................S-37
Minimum Mortgage Rate......................................................S-14
MLCC .................................................................S-4, S-22
Modeling Assumptions.......................................................S-30
Monthly Advance ...........................................................S-48
Moody's ....................................................................S-9
Mortgage Loan Originator....................................................S-4
Mortgage Loans ............................................................S-37
Mortgage Pool .............................................................S-37
Mortgaged Properties.......................................................S-14
National Credit Ratings Agencies...........................................S-58
Net WAC Cap Rate ..........................................................S-42
Non-Offered Certificates...................................................S-37
Offered Certificates.......................................................S-37
OID Regulations ...........................................................S-54
Participants ..............................................................S-38
Pass-Through Rate ..........................................................S-7
Periodic Rate Cap .........................................................S-14
Plan ......................................................................S-58
Prepayment Assumption......................................................S-30
Prepayment Interest Shortfall..............................................S-41
Prepayment Period .........................................................S-41
pro rata basis ............................................................S-47
Rate Change Date .....................................................S-7, S-42
Rating Agencies ...........................................................S-57
Realized Losses ...........................................................S-47
Relief Act ................................................................S-28
REMIC .....................................................................S-54
Residual Certificates......................................................S-37
Restricted Group ..........................................................S-58
Seller ....................................................................S-14
Senior Accelerated Distribution Percentage.................................S-43
Senior Certificates........................................................S-37
Senior Interest Distribution Amount........................................S-42
Senior Percentage .........................................................S-43
Senior Principal Distribution Amount.......................................S-43
Six-Month LIBOR ...........................................................S-21
SMMEA .....................................................................S-57
Special Hazard Amount......................................................S-48
Special Hazard Losses......................................................S-48
Standard & Poor's ....................................................S-9, S-57
Stated Principal Balance...................................................S-43
Subordinate Percentage.....................................................S-43
Subordinated Certificates..................................................S-37
Subordination .............................................................S-46
Tax Counsel ...............................................................S-54
Terms and Conditions.......................................................S-40


                                      S-61

<PAGE>


                                                                            Page
                                                                            ----

Trust Fund .................................................................S-37
Trustee ...............................................................S-4, S-52
Underwriter ................................................................S-58
Underwriting Agreement......................................................S-56




                                      S-62

<PAGE>

PROSPECTUS

                            ASSET BACKED CERTIFICATES
                               ASSET BACKED NOTES
                              (ISSUABLE IN SERIES)

                     MERRILL LYNCH MORTGAGE INVESTORS, INC.
                                    DEPOSITOR

THE SECURITIES

         Merrill Lynch Mortgage Investors, Inc., as depositor, will sell the
securities, which may be in the form of asset backed certificates or asset
backed notes. Each issue of securities will have its own series designation and
will evidence either:

o        ownership interests in certain assets in a trust fund or

o        debt obligations secured by certain assets in a trust fund.

o        Each series of securities will consist of one or more classes. Each
class of securities will represent the entitlement to a specified portion of
future interest payments and a specified portion of future principal payments on
the assets in the related trust fund. In each case, the specified portion may
equal from 0% to 100%. A series may include one or more classes of securities
that are senior in right of payment to one or more other classes. One or more
classes of securities may be entitled to receive distributions of principal,
interest or both prior to one or more other classes, or before or after certain
specified events have occurred. The related prospectus supplement will specify
each of these features.

         THE TRUST FUND AND ITS ASSETS

         As specified in the related prospectus supplement, each trust fund will
consist primarily of assets from one of the following categories:

o             one or more segregated pools of various types of mortgage loans
              and/or closed-end and/or revolving home equity loans (or certain
              balances of these loans), in each case secured by first and/or
              junior liens on one- to five-family residential properties, or
              security interests in shares issued by cooperative housing
              corporations, including mixed residential and commercial
              structures;
o             home improvement installment sales contracts or installment loan
              agreements originated by a home improvement contractor and secured
              by a mortgage on the related mortgaged property that is junior to
              other liens on the mortgaged property; and
o             mortgage pass-through certificates or mortgage-backed securities
              evidencing interests in mortgage loans or secured thereby or
              certain direct obligations of the United States, agencies thereof
              or agencies created thereby.

              Each trust fund may be subject to early termination in certain
circumstances.

MARKET FOR THE SECURITIES

         No market will exist for the securities of any series before they are
issued. In addition, even after the securities of a series have been issued and
sold, there can be no assurance that a resale market will develop.

OFFERS OF THE SECURITIES

         Offers of the securities are made through Merrill Lynch, Pierce, Fenner
& Smith Incorporated and the other underwriters listed in the related prospectus
supplement.

         NEITHER THE SECURITIES AND EXCHANGE COMMISSION NOR ANY STATE SECURITIES
COMMISSION HAS APPROVED THESE SECURITIES OR DETERMINED THAT THIS PROSPECTUS IS
ACCURATE OR COMPLETE. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

                               MERRILL LYNCH & CO.

                The date of this Prospectus is December 15, 2000.


<PAGE>



              IMPORTANT NOTICE ABOUT INFORMATION IN THIS PROSPECTUS
                   AND EACH ACCOMPANYING PROSPECTUS SUPPLEMENT

              Information about each series of securities is contained in the
following documents:

o             this prospectus, which provides general information, some of which
              may not apply to a particular series; and

o             the accompanying prospectus supplement for a particular series,
              which describes the specific terms of the securities of that
              series. If the prospectus supplement contains information about a
              particular series that differs from the information contained in
              this prospectus, you should rely on the information in the
              prospectus supplement.

         You should rely only on the information contained in this prospectus
and the accompanying prospectus supplement. We have not authorized anyone to
provide you with information that is different from that contained in this
prospectus and the accompanying prospectus supplement. The information in this
prospectus is accurate only as of the date of this prospectus.

         Each prospectus supplement generally will include the following
information with respect to the related series of securities:

o        the principal amount, interest rate and authorized denominations of
         each class of securities;

o        information concerning the mortgage loans, home improvement contracts
         and/or securities in the related trust fund;

o        information concerning the seller or sellers of the mortgage loans,
         home improvement contracts and/or securities and information concerning
         any servicer;

o        the terms of any credit enhancement with respect to particular classes
         of the securities;

o        information concerning other trust fund assets, including any reserve
         fund;

o        the final scheduled distribution date for each class of securities;

o        the method for calculating the amount of principal to be paid to each
         class of securities, and the timing and order of priority of principal
         payments;

o        information about any REMIC or FASIT tax elections for some or all of
         the trust fund assets; and

o        particulars of the plan of distribution for the securities.

         If you require additional information, the mailing address of our
principal executive offices is Merrill Lynch Mortgage Investors, Inc., 250 Vesey
Street, World Financial Center-North Tower, 10th Floor, New York, New York
10281-1310, Attention: Secretary, and our telephone number is (212) 449-0357.
For other means of acquiring additional information about us or a series of
securities, see "Incorporation of Certain Information by Reference" beginning on
page 93 of this prospectus.



                                       2
<PAGE>


                                  RISK FACTORS

You should consider the following information carefully, since it identifies
certain significant sources of risk associated with an investment in the
securities.

THERE IS A RISK THAT THE SECURITIES WILL HAVE LIMITED LIQUIDITY.

         At the time a series of securities is issued, there will not be a
secondary market for them. Merrill Lynch, Pierce, Fenner & Smith Incorporated
currently expects to make a secondary market in the offered securities, but it
is not required to. We cannot assure you that a secondary market for the
securities of any series will develop or, if it does develop, that it will
provide holders of those securities with liquidity of investment or will
continue while those securities remain outstanding.

THERE IS A RISK ASSOCIATED WITH LIMITED ASSETS AND THAT THOSE ASSETS WILL NOT BE
SUFFICIENT TO PAY THE SECURITIES IN FULL.

o        The securities will not represent an interest in or obligation of the
         depositor, the master servicer or any of their affiliates.

o        The only obligations with respect to the securities or the assets
         securing them will be the obligations (if any) of any "warranting
         party" (as further described in this prospectus) pursuant to certain
         limited representations and warranties made with respect to the
         mortgage loans, the master servicer's and any sub-servicer's servicing
         obligations under the related agreements (including the limited
         obligation to make certain advances in the event of delinquencies on
         the mortgage loans, but only to the extent they deem such advances
         recoverable) and, if described in the related prospectus supplement,
         certain limited obligations of the master servicer in connection with
         an agreement to purchase or act as remarketing agent with respect to a
         convertible adjustable-rate mortgage loan (as more fully described in
         this prospectus) upon conversion to a fixed rate or a different index.

o        Since certain representations and warranties with respect to the
         mortgage assets may have been made and/or assigned in connection with
         transfers of the mortgage assets prior to the closing date, the rights
         of the trustee and the securityholders with respect to such
         representations or warranties will be limited to their rights as an
         assignee thereof.

o        Unless otherwise specified in the related prospectus supplement, none
         of the depositor, the master servicer or any affiliate thereof will
         have any obligation with respect to representations or warranties made
         by any other entity.

o        Unless otherwise specified in the related prospectus supplement,
         neither the securities nor the underlying assets will be guaranteed or
         insured by any governmental agency or instrumentality, or by the
         depositor, the master servicer, any sub-servicer or any of their
         affiliates.

o        Proceeds of the assets included in the related trust fund for each
         series of securities (including the assets and any form of credit
         enhancement) will be the sole source of payments on the securities, and
         there will be no recourse to the depositor or any other entity in the
         event that these proceeds are insufficient or otherwise unavailable to
         make all payments provided for under the securities.

o        Unless otherwise specified in the related prospectus supplement, a
         series of securities will not have any claim against or security
         interest in the trust funds for any other series. If the related trust
         fund is insufficient to make payments on these securities, no other
         assets will be available for payment of the deficiency. Additionally,
         certain amounts remaining in certain funds or accounts, including the
         collection account and any accounts maintained as credit support, may
         be withdrawn under certain conditions, as described in the related
         prospectus supplement. In the event of such withdrawal, such amounts
         will not be available for future payment of principal of or interest on
         the securities.

o        If provided in the prospectus supplement for a series of securities
         consisting of one or more classes of subordinate securities, on


                                       4
<PAGE>

         any distribution date in respect of which losses or shortfalls in
         collections on the assets have been incurred, the amount of such losses
         or shortfalls will be borne first by one or more classes of the
         subordinate securities, and, thereafter, by the remaining classes of
         securities in the priority and manner and subject to the limitations
         specified in that prospectus supplement.

WE REFER YOU TO "DESCRIPTION OF THE TRUST FUNDS" FOR FURTHER INFORMATION.

THERE IS A RISK THAT PREPAYMENTS ON THE ASSETS IN A TRUST FUND WILL ADVERSELY
AFFECT THE AVERAGE LIFE AND YIELDS OF THE RELATED SECURITIES.

o        Prepayments (including those caused by defaults) on the assets in any
         trust fund generally will result in a faster rate of principal payments
         on one or more classes of the related securities than if payments on
         these assets were made as scheduled. Thus, the prepayment experience on
         the assets may affect the average life of each class of related
         securities. The rate of principal payments on pools of mortgage loans
         varies between pools and from time to time is influenced by a variety
         of economic, demographic, geographic, social, tax, legal and other
         factors. We can't assure you as to the rate of prepayment on the assets
         in any trust fund or that the rate of payments will conform to any
         model we describe here or in any prospectus supplement. If prevailing
         interest rates fall significantly below the applicable mortgage
         interest rates, principal prepayments are likely to be higher than if
         prevailing rates remain at or above the rates borne by the mortgage
         loans underlying or comprising the mortgage assets in any trust fund.
         As a result, the actual maturity of any class of securities evidencing
         an interest in a trust fund containing mortgage assets could occur
         significantly earlier than expected.

o        A series of securities may include one or more classes of securities
         with priorities of payment and, as a result, yields on other classes of
         securities, including classes of offered securities, of such series may
         be more sensitive to prepayments on assets. A series of securities may
         include one or more classes offered at a significant premium or
         discount. Yields on these classes of securities will be sensitive, and
         in some cases extremely sensitive, to prepayments on mortgage assets
         and, where the amount of interest payable with respect to a class is
         disproportionately high, as compared to the amount of principal, as
         with certain classes of stripped interest securities, a holder might,
         in some prepayment scenarios, fail to recoup its original investment. A
         series of securities may include one or more classes of securities,
         including classes of offered securities, that provide for distribution
         of principal thereof from amounts attributable to interest accrued but
         not currently distributable on one or more classes of accrual
         securities and, as a result, yields on such securities will be
         sensitive to (a) the provisions of such accrual securities relating to
         the timing of distributions of interest thereon and (b) if such accrual
         securities accrue interest at a variable or adjustable pass-through
         rate or interest rate, changes in such rate.

WE REFER YOU TO "YIELD CONSIDERATIONS" IN THE PROSPECTUS AND, IF APPLICABLE, IN
THE RELATED PROSPECTUS SUPPLEMENT FOR FURTHER INFORMATION.

THERE IS A RISK THAT DEFAULTS BY OBLIGORS OR DECLINES IN THE VALUES OF MORTGAGED
PROPERTIES WILL RESULT IN LOSSES TO INVESTORS.

o        An investment in securities such as the securities which generally
         represent interests in mortgage loans may be affected by, among other
         things, a decline in real estate values and changes in the mortgagors'
         financial condition. No assurance can be given that values of the
         mortgaged properties have remained or will remain at their levels on
         the dates of origination of the related mortgage loans. If the relevant
         residential real estate market should experience an overall decline in
         property values such that the outstanding balances of the related
         mortgage loans, and any secondary financing on the mortgaged
         properties, become equal to or greater than the value of the mortgaged
         properties, the actual rates of delinquencies, foreclosures and losses
         could be higher than those now generally experienced in the mortgage
         lending industry in that market. In addition, in the case of mortgage
         loans that are subject to negative amortization, due to the addition to
         principal balance of deferred interest, the principal balances of such
         mortgage loans



                                       4
<PAGE>



         could be increased to an amount equal to or in excess of the value of
         the underlying mortgaged properties, thereby increasing the likelihood
         of default.

o        To the extent that these losses are not covered by the applicable
         credit support, if any, holders of securities of the series evidencing
         interests in the related mortgage loans will bear all risk of loss
         resulting from default by mortgagors and will have to look primarily to
         the value of the mortgaged properties for recovery of the outstanding
         principal and unpaid interest on the defaulted mortgage loans. Certain
         of the types of mortgage loans may involve additional uncertainties not
         present in traditional types of loans.

o        For example, certain of the mortgage loans provide for escalating or
         variable payments by the mortgagor under the mortgage loan, as to which
         the mortgagor is generally qualified on the basis of the initial
         payment amount. In some cases the mortgagor's income may not be
         sufficient to enable them to continue to make their loan payments as
         such payments increase and thus the likelihood of default will
         increase.

o        In addition to the foregoing, certain geographic regions of the United
         States from time to time will experience weaker regional economic
         conditions and housing markets, and will thus experience higher rates
         of loss and delinquency than the mortgage loans generally will
         experience. The mortgage loans underlying certain series of securities
         may be concentrated in these regions, and this concentration may
         present risk considerations in addition to those generally present for
         similar mortgage-backed securities without this concentration.

o        Further, the rate of default on mortgage loans that are refinance or
         limited documentation mortgage loans, and on mortgage loans with high
         loan-to-value ratios, may be higher than for other types of mortgage
         loans. Additionally, a decline in the value of the mortgaged properties
         will increase the risk of loss particularly with respect to any related
         junior mortgage loans.

WE REFER YOU TO "--THERE IS A RISK THAT THERE WILL BE REDUCED OR NO PROCEEDS
AVAILABLE WHEN JUNIOR LIEN MORTGAGE LOANS ARE LIQUIDATED." IN THIS PROSPECTUS
FOR FURTHER INFORMATION.

o        In addition, a prospectus supplement may specify that the loan-to-value
         ratios for the mortgage loans in the related trust will exceed 100%.
         The related mortgaged properties will thus be highly unlikely to
         provide adequate security for these mortgage loans. To the extent
         specified in that prospectus supplement, the assessment of the credit
         history of a borrower and that borrower's capacity to make payments on
         the related mortgage loan will have been the primary considerations in
         underwriting the mortgage loans included in that trust. The evaluation
         of the adequacy of the loan-to-value ratio, if so specified in the
         related prospectus supplement, will have been given less consideration,
         and in certain cases no consideration, in underwriting those mortgage
         loans.

THERE IS A RISK THAT THERE WILL BE REDUCED OR NO PROCEEDS AVAILABLE WHEN JUNIOR
LIEN MORTGAGE LOANS ARE LIQUIDATED.

o        Certain mortgage loans may be secured by junior liens and the related
         first and other senior liens, if any, may not be included in the
         mortgage pool.

o        The primary risk to holders of mortgage loans secured by junior liens
         is the possibility that adequate funds will not be received in
         connection with a foreclosure of the related senior lien to satisfy
         fully both the senior lien and the mortgage loan. If a holder of the
         senior lien forecloses on a mortgaged property, the proceeds of the
         foreclosure or similar sale will be applied first to the payment of
         court costs and fees in connection with the foreclosure, second to real
         estate taxes, third in satisfaction of all principal, interest,
         prepayment or acceleration penalties, if any, and any other sums due
         and owing to the holder of the senior lien. The claims of the holder of
         the senior lien will be satisfied in full out of proceeds of the
         liquidation of the mortgage loan, if these proceeds are sufficient,
         before the trust fund as holder of the junior lien


                                       5
<PAGE>


         receives any payments in respect of the mortgage loan.

o        If the master servicer were to foreclose on any mortgage loan, it would
         do so subject to any related senior lien. In order for the debt related
         to the mortgage loan to be paid in full at such sale, a bidder at the
         foreclosure sale of that mortgage loan would have to bid an amount
         sufficient to pay off all sums due under the mortgage loan and the
         senior lien or purchase the mortgaged property subject to the senior
         lien. In the event that such proceeds from a foreclosure or similar
         sale of the related mortgaged property were insufficient to satisfy
         both loans in the aggregate, the trust fund, as the holder of the
         junior lien, and, accordingly, holders of the certificates, would bear
         the risk of delay in distributions while a deficiency judgment against
         the borrower was being obtained and the risk of loss if the deficiency
         judgment were not realized upon. Moreover, deficiency judgments may not
         be available in certain jurisdictions. In addition, a junior mortgagee
         may not foreclose on the property securing a junior mortgage unless it
         forecloses subject to the senior mortgage.

WE REFER YOU TO "CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS -- JUNIOR
MORTGAGES" IN THIS PROSPECTUS FOR FURTHER INFORMATION.

THERE IS A RISK THAT ANY APPLICABLE CREDIT SUPPORT WILL NOT COVER ALL LOSSES.

o        The prospectus supplement for a series of certificates will describe
         any credit support in the related trust fund, which may include letters
         of credit, insurance policies, guarantees, reserve funds or other types
         of credit support, or combinations of these. Any credit support will be
         subject to the conditions and limitations described here and in the
         related prospectus supplement. Moreover, this credit support may not
         cover all potential losses or risks; for example, credit support may or
         may not cover fraud or negligence by a mortgage loan or other parties.

o        A series of securities may include one or more classes of subordinate
         securities (which may include offered securities), if we provide for
         that in the related prospectus supplement. Although subordination is
         designed to reduce the risk to holders of senior securities of
         delinquent distributions or ultimate losses, the amount of
         subordination will be limited and may decline under certain
         circumstances. In addition, if principal payments on one or more
         classes of securities of a series are made in a specified order of
         priority, any limits with respect to the aggregate amount of claims
         under any related credit support may be exhausted before the principal
         of the lower priority classes of securities of this series has been
         repaid. As a result, the impact of significant losses and shortfalls on
         the assets may fall primarily upon those classes of securities having a
         lower priority of payment. Moreover, if a form of credit support covers
         more than one series of securities (we refer to this as a "covered
         trust"), holders of securities evidencing an interest in a covered
         trust will be subject to the risk that this credit support will be
         exhausted by the claims of other covered trusts.

o        The amount of any applicable credit support supporting one or more
         classes of offered securities, including the subordination of one or
         more classes of securities, will be determined on the basis of criteria
         established by each rating agency rating such classes of securities
         based on an assumed level of defaults, delinquencies, other losses or
         other factors. We can't assure you, however, that the loss experience
         on the related assets will not exceed these assumed levels.

o        Regardless of the form of credit enhancement, the amount of coverage
         will be limited in amount and in most cases will be subject to periodic
         reduction in accordance with a schedule or formula. The master servicer
         will generally be permitted to reduce, terminate or substitute all or a
         portion of the credit enhancement for any series of securities, if the
         applicable rating agency indicates that the then-current rating of
         those securities will not be adversely affected.

o        The rating agency rating a series of securities may lower their rating
         following the initial issuance of the securities if the obligations of
         any applicable credit support


                                       6
<PAGE>



         provider have been downgraded, or as a result of losses on the related
         assets substantially in excess of the levels contemplated by that
         rating agency when they performed their initial rating analysis. None
         of the depositor, the master servicer or any of their affiliates will
         have any obligation to replace or supplement any credit support or to
         take any other action to maintain any rating of any series of
         securities.

WE REFER YOU TO "--THERE ARE RISKS IN RELYING ON THE LIMITED NATURE OF
RATINGS.", "DESCRIPTION OF THE SECURITIES" AND "DESCRIPTION OF CREDIT SUPPORT"
FOR FURTHER INFORMATION.

THERE IS A RISK TO HOLDERS OF SUBORDINATE SECURITIES THAT LOSSES WILL HAVE A
GREATER IMPACT ON THEM.

o        The rights of subordinate securityholders to receive distributions to
         which they would otherwise be entitled with respect to the assets will
         be subordinate to the rights of the master servicer (to the extent that
         the master servicer is paid its servicing fee, including any unpaid
         servicing fees with respect to one or more prior due periods, and is
         reimbursed for certain unreimbursed advances and unreimbursed
         liquidation expenses) and the senior securityholders to the extent
         described in the related prospectus supplement. As a result of the
         foregoing, investors must be prepared to bear the risk that they may be
         subject to delays in payment and may not recover their initial
         investments in the subordinate securities.

WE REFER YOU TO "DESCRIPTION OF THE SECURITIES -- GENERAL" AND "-- ALLOCATION OF
LOSSES AND SHORTFALLS" IN THIS PROSPECTUS FOR FURTHER INFORMATION.

o        The yields on the subordinate securities may be extremely sensitive to
         the loss experience of the assets and the timing of any such losses. If
         the actual rate and amount of losses experienced by the assets exceed
         the rate and amount of such losses assumed by an investor, the yields
         to maturity on the subordinate securities may be lower than you
         anticipated.

THERE IS A RISK THAT OBLIGORS ON BALLOON LOANS WILL NOT BE ABLE TO MAKE BALLOON
PAYMENTS.

         Some of the mortgage loans as of the cut-off date may not be fully
amortizing over their terms to maturity (we call these "balloon loans") and,
thus, will require substantial principal payments (i.e., balloon payments) at
their stated maturity. Mortgage loans with balloon payments involve a greater
degree of risk because the ability of a mortgagor to make a balloon payment
typically will depend upon its ability either to timely refinance the loan or to
timely sell the related mortgaged property. The ability of a mortgagor to
accomplish either of these goals will be affected by a number of factors,
including the level of available mortgage interest rates at the time of sale or
refinancing, the mortgagor's equity in the related mortgaged property, the
financial condition of the mortgagor, the value of the mortgaged property, tax
laws, prevailing general economic conditions and the availability of credit for
single family or multifamily real properties generally.

THERE IS A POSSIBILITY, IF THE RELATED PROSPECTUS SUPPLEMENT PROVIDES FOR IT,
THAT UPON AN OPTIONAL TERMINATION OF A TRUST FUND, THE PROCEEDS MAY BE LESS THAN
THE OUTSTANDING PRINCIPAL AMOUNT OF THE SECURITIES PLUS ACCRUED INTEREST.

o        If specified in the related prospectus supplement, a series of
         securities may be subject to optional early termination through the
         repurchase of the assets in the related trust fund by the party
         specified therein, under the circumstances and in the manner set forth
         therein. If provided in the related prospectus supplement, upon the
         reduction of the security balance of a specified class or classes of
         securities to a specified percentage or amount, the party specified
         therein will solicit bids for the purchase of all assets of the trust
         fund, or of a sufficient portion of such assets to retire such class or
         classes or purchase such class or classes at a price set forth in the
         related prospectus supplement, in each case, under the circumstances
         and in the manner set forth therein.

o        In either such case, if the related prospectus supplement provides for
         it, the proceeds available for distribution to securityholders may be
         less than the outstanding principal balance of their securities plus
         accrued interest. If this happens, these


                                       7
<PAGE>



         securityholders could incur a loss on their investment.

THERE ARE RISKS RELATING TO CERTAIN FEDERAL INCOME TAX CONSIDERATIONS REGARDING
REMIC RESIDUAL CERTIFICATES.

o        Holders of REMIC residual certificates must report on their federal
         income tax returns as ordinary income their pro rata share of the
         taxable income of the REMIC, regardless of the amount or timing of
         their receipt of cash payments, as described in "Material Federal
         Income Tax Consequences -- REMICs." Under certain circumstances,
         holders of offered securities that are REMIC residual certificates may
         have taxable income and tax liabilities arising from such investment
         during a taxable year in excess of the cash received during such
         period. Individual holders of REMIC residual certificates may be
         limited in their ability to deduct servicing fees and other expenses of
         the REMIC.

o        In addition, REMIC residual certificates are subject to certain
         restrictions on transfer. Because of the special tax treatment of REMIC
         residual certificates, the taxable income arising in a given year on a
         REMIC residual certificate will not be equal to the taxable income
         associated with investment in a corporate bond or stripped instrument
         having similar cash flow characteristics and pre-tax yield. Therefore,
         the after-tax yield on the REMIC residual certificate may be
         significantly less than that of a corporate bond or stripped instrument
         having similar cash flow characteristics. Additionally, prospective
         purchasers of a REMIC residual certificate should be aware that
         recently issued temporary regulations provide restrictions on the
         ability to mark-to-market certain "negative value" REMIC residual
         interests.

WE REFER YOU TO "MATERIAL FEDERAL INCOME TAX CONSEQUENCES -- REMICS" IN THIS
PROSPECTUS FOR FURTHER INFORMATION.

THERE ARE RISKS IN RELYING ON THE LIMITED NATURE OF RATINGS.

         Any rating assigned by a rating agency to a class of securities will
reflect that rating agency's assessment solely of the likelihood that holders of
securities of that class will receive payments to which those securityholders
are entitled under the related agreement. This rating will not be an assessment
of the likelihood that principal prepayments (including those caused by
defaults) on the related mortgage assets will be made, the degree to which the
rate of such prepayments might differ from that you originally anticipated or
the likelihood of early optional termination of the series of securities. This
rating will not address the possibility that prepayment at higher or lower rates
than you anticipated may cause you to experience a yield lower than you
anticipated or that an investor purchasing a security at a significant premium
might fail to recoup its initial investment under certain prepayment scenarios.
Each prospectus supplement will identify any payment to which holders of offered
securities of the related series are entitled that is not covered by the
applicable rating.

WE REFER YOU TO "RATING" IN THIS PROSPECTUS FOR FURTHER INFORMATION.




                                       8
<PAGE>



                         DESCRIPTION OF THE TRUST FUNDS

ASSETS

         The primary assets of each Trust Fund (the "Assets") will include:

         (i) one- to five-family mortgage loans (or certain balances thereof)
(collectively, the "Mortgage Loans"), including without limitation, Home Equity
Loans and Home Improvement Contracts,

         (ii) pass-through certificates or other mortgage-backed securities
(such as debt obligations or participation interests or certificates) evidencing
interests in or secured by one or more Mortgage Loans or other similar
participations, certificates or securities ("MBS") or

         (iii) direct obligations of the United States, agencies thereof or
agencies created thereby which are:

                  (a)      interest-bearing securities,

                  (b)      non-interest-bearing securities,

                  (c)      originally interest-bearing securities from which
         coupons representing the right to payment of interest have been
         removed, or

                  (d)      interest-bearing securities from which the right to
         payment of principal has been removed (the "Government Securities").

         As used herein, "Mortgage Loans" refers to both whole Mortgage Loans
(or certain balances thereof) and Mortgage Loans underlying MBS. Mortgage Loans
that secure, or interests in which are evidenced by, MBS are herein sometimes
referred to as "Underlying Mortgage Loans." Mortgage Loans (or certain balances
thereof) that are not Underlying Mortgage Loans are sometimes referred to as
"Whole Loans." Any pass-through certificates or other asset-backed certificates
in which an MBS evidences an interest or which secure an MBS are sometimes
referred to herein also as MBS or as "Underlying MBS." Mortgage Loans and MBS
are sometimes referred to herein as "Mortgage Assets." The Mortgage Assets will
not be guaranteed or insured by Merrill Lynch Mortgage Investors, Inc. (the
"Depositor") or any of its affiliates or, unless otherwise provided in the
Prospectus Supplement, by any governmental agency or instrumentality or by any
other person. Each Asset will be selected by the Depositor for inclusion in a
Trust Fund from among those purchased, either directly or indirectly, from a
prior holder thereof (an "Asset Seller"), which may be an affiliate of the
Depositor and, with respect to Assets, which prior holder may or may not be the
originator of such Mortgage Loan or the issuer of such MBS.

         Unless otherwise specified in the related Prospectus Supplement, the
Securities will be entitled to payment only from the assets of the related Trust
Fund and will not be entitled to payments in respect of the assets of any other
trust fund established by the Depositor. If specified in the related Prospectus
Supplement, the assets of a Trust Fund will consist of certificates representing
beneficial ownership interests in, or indebtedness of, another trust fund that
contains the Assets.

MORTGAGE LOANS

     GENERAL

         Unless otherwise specified in the related Prospectus Supplement, each
Mortgage Loan will be secured by:

         (i) a lien on a Mortgaged Property consisting of a one- to five-family
residential property (a "Single Family Property" and the related Mortgage Loan a
"Single Family Mortgage Loan") or

         (ii) a security interest in shares issued by private cooperative
housing corporations ("Cooperatives"). If so specified in the related Prospectus
Supplement, a Mortgaged Property may include some commercial use.


                                       9
<PAGE>


         Mortgaged Properties will be located, unless otherwise specified in the
related Prospectus Supplement, in any one of the fifty states, the District of
Columbia, the Commonwealth of Puerto Rico or any U.S. possession. To the extent
specified in the related Prospectus Supplement, the Mortgage Loans will be
secured by first and/or junior mortgages or deeds of trust or other similar
security instruments creating a first or junior lien on Mortgaged Property. The
Mortgaged Properties may include apartments owned by Cooperatives and leasehold
interests in properties, the title to which is held by third party lessors.
Unless otherwise specified in the Prospectus Supplement, the term of any such
leasehold shall exceed the term of the related mortgage note by at least five
years. Each Mortgage Loan will have been originated by a person (the
"Originator") other than the Depositor. The related Prospectus Supplement will
indicate if any Originator is an affiliate of the Depositor. The Mortgage Loans
will be evidenced by promissory notes (the "Mortgage Notes") secured by
mortgages, deeds of trust or other security instruments (the "Mortgages")
creating a lien on the Mortgaged Properties. No more than 20% of the Mortgage
Loans (by principal balance) in a Trust Fund will be, as of the related Cut-off
Date, 30 days or more past their most recent contractually scheduled payment
date.

     LOAN-TO-VALUE RATIO

         The "Loan-to-Value Ratio" of a Mortgage Loan at any given time is the
ratio (expressed as a percentage) of the then outstanding principal balance of
the Mortgage Loan plus the principal balance of any senior mortgage loan to the
Value of the related Mortgaged Property. The "Value" of a Mortgaged Property,
other than with respect to Refinance Loans, is generally the lesser of:

         (a)      the appraised value determined in an appraisal obtained by the
                  originator at origination of such loan and

         (b)      the sales price for such property.

"Refinance Loans" are loans made to refinance existing loans. Unless otherwise
set forth in the related Prospectus Supplement, the Value of the Mortgaged
Property securing a Refinance Loan is the appraised value thereof determined in
an appraisal obtained at the time of origination of the Refinance Loan. The
Value of a Mortgaged Property as of the date of initial issuance of the related
series of Certificates may be less than the value at origination and will
fluctuate from time to time based upon changes in economic conditions and the
real estate market.

     MORTGAGE LOAN INFORMATION IN PROSPECTUS SUPPLEMENTS

         Each Prospectus Supplement will contain information, as of the dates
specified in such Prospectus Supplement and to the extent then applicable and
specifically known to the Depositor, with respect to the Mortgage Loans,
including:

(i)      the aggregate outstanding principal balance and the largest, smallest
         and average outstanding principal balance of the Mortgage Loans as of
         the applicable Cut-off Date,

(ii)     the type of property securing the Mortgage Loans,

(iii)    the weighted average (by principal balance) of the original and
         remaining terms to maturity of the Mortgage Loans,

(iv)     the earliest and latest origination date and maturity date of the
         Mortgage Loans,

(v)      the range of the Loan-to-Value Ratios at origination of the Mortgage
         Loans,

(vi)     the Mortgage Rates or range of Mortgage Rates and the weighted average
         Mortgage Rate borne by the Mortgage Loans,

(vii)    the state or states in which most of the Mortgaged Properties are
         located,


                                       10
<PAGE>


(viii)   information with respect to the prepayment provisions, if any, of the
         Mortgage Loans,

(ix)     with respect to Mortgage Loans with adjustable Mortgage Rates ("ARM
         Loans"), the index, the frequency of the adjustment dates, the range of
         margins added to the index, and the maximum Mortgage Rate or monthly
         payment variation at the time of any adjustment thereof and over the
         life of the ARM Loan and

(x)      information regarding the payment characteristics of the Mortgage
         Loans, including without limitation balloon payment and other
         amortization provisions.

If specific information respecting the Mortgage Loans is not known to the
Depositor at the time Securities are initially offered, more general information
of the nature described above will be provided in the Prospectus Supplement, and
specific information will be set forth in a report which will be available to
purchasers of the related Securities at or before the initial issuance thereof
and will be filed as part of a Current Report on Form 8-K with the Securities
and Exchange Commission within fifteen days after such initial issuance.

         The related Prospectus Supplement may specify whether the Mortgage
Loans include closed-end and/or revolving home equity loans or certain balances
thereof ("Home Equity Loans"), which may be secured by Mortgages that are junior
to other liens on the related Mortgaged Property and/or home improvement
installment sales contracts or installment loan agreements (the "Home
Improvement Contracts") originated by a home improvement contractor and secured
by a Mortgage on the related Mortgaged Property that is junior to other liens on
the Mortgaged Property. Except as otherwise described in the related Prospectus
Supplement, the home improvements purchased with the Home Improvement Contracts
will generally be replacement windows, house siding, roofs, swimming pools,
satellite dishes, kitchen and bathroom remodeling goods and solar heating
panels. The related Prospectus Supplement will specify whether the Home
Improvement Contracts are partially insured under Title I of the National
Housing Act and, if so, the limitations on such insurance.

         If specified in the related Prospectus Supplement, new draws by
borrowers under the revolving Home Equity Loans will, during a specified period
of time, automatically become part of the Trust Fund for a series. As a result,
the aggregate balance of the revolving Home Equity Loans will fluctuate from day
to day as new draws by borrowers are added to the Trust Fund and principal
collections are applied to purchase such balances. Such amounts will usually
differ each day, as more specifically described in the related Prospectus
Supplement.

         If specified in the related Prospectus Supplement, principal
collections received on the Mortgage Loans may be applied to purchase additional
Mortgage Loans which will become part of the Trust Fund for a series. Such
additions may be made to the extent that such additions could be made in
connection with a Trust Fund with respect to which a REMIC election has been
made. The related Prospectus Supplement will set forth the characteristics that
such additional Mortgage Loans will be required to meet. Such characteristics
will be specified in terms of the categories described in the second preceding
paragraph.

     PAYMENT PROVISIONS OF THE MORTGAGE LOANS

         Unless otherwise specified in the related Prospectus Supplement, all of
the Mortgage Loans will:

(i)      have individual principal balances at origination of not less than
         $25,000,

(ii)     have original terms to maturity of not more than 40 years and

(iii)    provide for payments of principal, interest or both, on due dates that
         occur monthly, quarterly or semi-annually or at such other interval as
         is specified in the related Prospectus Supplement.

Each Mortgage Loan may provide for no accrual of interest or for accrual of
interest thereon at an interest rate (a "Mortgage Rate") that is fixed over its
term or that adjusts from time to time, or that may be converted from an
adjustable to a fixed Mortgage Rate or a different adjustable Mortgage Rate, or
from a fixed to an adjustable Mortgage Rate, from time to time pursuant to an
election or as otherwise specified on the related Mortgage Note, in




                                       11
<PAGE>

each case as described in the related Prospectus Supplement. Each Mortgage Loan
may provide for scheduled payments to maturity or payments that adjust from time
to time to accommodate changes in the Mortgage Rate or to reflect the occurrence
of certain events or that adjust on the basis of other methodologies, and may
provide for negative amortization or accelerated amortization, in each case as
described in the related Prospectus Supplement. Each Mortgage Loan may be fully
amortizing or require a balloon payment due on its stated maturity date, in each
case as described in the related Prospectus Supplement.

MBS

         Any MBS will have been issued pursuant to a pooling and servicing
agreement, a participation agreement, a trust agreement, an indenture or similar
agreement (an "MBS Agreement"). A seller (the "MBS Issuer") and/or servicer (the
"MBS Servicer") of the underlying Mortgage Loans (or Underlying MBS) will have
entered into the MBS Agreement with a trustee or a custodian under the MBS
Agreement (the "MBS Trustee"), if any, or with the original purchaser of the
interest in the underlying Mortgage Loans or MBS evidenced by the MBS.

         Distributions of any principal or interest, as applicable, will be made
on MBS on the dates specified in the related Prospectus Supplement. The MBS may
be issued in one or more classes with characteristics similar to the classes of
Securities described in this Prospectus. Any principal or interest distributions
will be made on the MBS by the MBS Trustee or the MBS Servicer. The MBS Issuer
or the MBS Servicer or another person specified in the related Prospectus
Supplement may have the right or obligation to repurchase or substitute assets
underlying the MBS after a certain date or under other circumstances specified
in the related Prospectus Supplement.

         Enhancement in the form of reserve funds, subordination or other forms
of credit support similar to that described for the Securities under
"Description of Credit Support" may be provided with respect to the MBS. The
type, characteristics and amount of such credit support, if any, will be a
function of certain characteristics of the Underlying Mortgage Loans or
Underlying MBS evidenced by or securing such MBS and other factors and generally
will have been established for the MBS on the basis of requirements of either
any Rating Agency that may have assigned a rating to the MBS or the initial
purchasers of the MBS.

         The Prospectus Supplement for a series of Securities evidencing
interests in Mortgage Assets that include MBS will specify, to the extent
available to the Depositor:

(i)      the aggregate approximate initial and outstanding principal amount or
         notional amount, as applicable, and type of the MBS to be included in
         the Trust Fund,

(ii)     the original and remaining term to stated maturity of the MBS, if
         applicable,

(iii)    whether such MBS is entitled only to interest payments, only to
         principal payments or to both,

(iv)     the pass-through or bond rate of the MBS or formula for determining
         such rates, if any,

(v)      the applicable payment provisions for the MBS, including, but not
         limited to, any priorities, payment schedules and subordination
         features,

(vi)     the MBS Issuer, MBS Servicer and MBS Trustee, as applicable,

(vii)    certain characteristics of the credit support, if any, such as
         subordination, reserve funds, insurance policies, letters of credit or
         guarantees relating to the related Underlying Mortgage Loans, the
         Underlying MBS or directly to such MBS,

(viii)   the terms on which the related Underlying Mortgage Loans or Underlying
         MBS for such MBS or the MBS may, or are required to, be purchased prior
         to their maturity,

(ix)     the terms on which Mortgage Loans or Underlying MBS may be substituted
         for those originally underlying the MBS,


                                       12
<PAGE>


(x)      the servicing fees payable under the MBS Agreement,

(xi)     the type of information in respect of the Underlying Mortgage Loans
         described under "--Mortgage Loans--Mortgage Loan Information in
         Prospectus Supplements" above, and the type of information in respect
         of the Underlying MBS described in this paragraph,

(xii)    the characteristics of any cash flow agreements that are included as
         part of the trust fund evidenced or secured by the MBS and

(xiii)   whether the MBS is in certificated form or held through a depository
         such as The Depository Trust Company or the Participants Trust Company.

         Each MBS will be either:

(i)      a security exempted from the registration requirements of the
         Securities Act,

(ii)     a security that has been previously registered under the Securities Act
         or

(iii)    a security that is eligible for sale under Rule 144(k) under the
         Securities Act.

In the case of clause (iii), such security will be acquired in a secondary
market transaction not from the issuer thereof or an affiliate of such issuer.

GOVERNMENT SECURITIES

         The Prospectus Supplement for a series of Securities evidencing
interests in Assets of a Trust Fund that include Government Securities will
specify, to the extent available,

(i)      the aggregate approximate initial and outstanding principal amounts or
         notional amounts, as applicable, and types of the Government Securities
         to be included in the Trust Fund,

(ii)     the original and remaining terms to stated maturity of the Government
         Securities,

(iii)    whether such Government Securities are entitled only to interest
         payments, only to principal payments or to both,

(iv)     the interest rates of the Government Securities or the formula to
         determine such rates, if any,

(v)      the applicable payment provisions for the Government Securities and

(vi)     to what extent, if any, the obligation evidenced thereby is backed by
         the full faith and credit of the United States.

PRE-FUNDING ACCOUNT

         To the extent provided in a Prospectus Supplement, the Depositor will
be obligated (subject only to the availability thereof) to sell at a
predetermined price, and the Trust Fund for the related series of Securities
will be obligated to purchase (subject to the satisfaction of certain conditions
described in the applicable Agreement), additional Assets (the "Subsequent
Assets") from time to time (as frequently as daily) within the number of months
specified in the related Prospectus Supplement after the issuance of such series
of Securities having an aggregate principal balance approximately equal to the
amount on deposit in the Pre-Funding Account (the "Pre-Funded Amount") for such
series on date of such issuance.

                                       13
<PAGE>

ACCOUNTS

         Each Trust Fund will include one or more accounts established and
maintained on behalf of the Securityholders into which the person or persons
designated in the related Prospectus Supplement will, to the extent described
herein and in such Prospectus Supplement deposit all payments and collections
received or advanced with respect to the Assets and other assets in the Trust
Fund. Such an account may be maintained as an interest bearing or a non-interest
bearing account, and funds held therein may be held as cash or invested in
certain short-term, investment grade obligations, in each case as described in
the related Prospectus Supplement.
See "Description of the Agreement--Collection Account and Related Accounts."

CREDIT SUPPORT

         If so provided in the related Prospectus Supplement, partial or full
protection against certain defaults and losses on the Assets in the related
Trust Fund may be provided to one or more classes of Securities in the related
series in the form of subordination of one or more other classes of Securities
in such series and/or by one or more other types of credit support, such as a
letter of credit, insurance policy, guarantee, reserve fund or other type of
credit support consistent with the foregoing, or a combination thereof (any such
coverage with respect to the Securities of any series, "Credit Support"). The
amount and types of coverage, the identification of the entity providing the
coverage (if applicable) and related information with respect to each type of
Credit Support, if any, will be described in the Prospectus Supplement for a
series of Securities. See "Risk Factors--Credit Support Limitations" and
"Description of Credit Support."

CASH FLOW AGREEMENTS

         If so provided in the related Prospectus Supplement, the Trust Fund may
include guaranteed investment contracts pursuant to which moneys held in the
funds and accounts established for the related series will be invested at a
specified rate. The Trust Fund may also include one or more of the following
agreements: interest rate exchange agreements, interest rate cap or floor
agreements, currency exchange agreements, other swaps and derivative instruments
or other agreements consistent with the foregoing. The principal terms of any
such agreement (any such agreement, a "Cash Flow Agreement"), including, without
limitation, provisions relating to the timing, manner and amount of payments
thereunder and provisions relating to the termination thereof, will be described
in the Prospectus Supplement for the related series. In addition, the related
Prospectus Supplement will provide certain information with respect to the
obligor under any such Cash Flow Agreement.

                                 USE OF PROCEEDS

         The net proceeds to be received from the sale of the Securities will be
applied by the Depositor to the purchase of Assets, or the payment of the
financing incurred in such purchase, and to pay for certain expenses incurred in
connection with such purchase of Assets and sale of Securities. The Depositor
expects to sell the Securities from time to time, but the timing and amount of
offerings of Securities will depend on a number of factors, including the volume
of Assets acquired by the Depositor, prevailing interest rates, availability of
funds and general market conditions.

                              YIELD CONSIDERATIONS

GENERAL

         The yield on any Offered Security will depend on the price paid by the
Securityholder, the Pass-Through Rate or interest rate of the Security, the
receipt and timing of receipt of distributions on the Security and the weighted
average life of the Assets in the related Trust Fund (which may be affected by
prepayments, defaults, liquidations or repurchases). See "Risk Factors."

                                       14
<PAGE>

PASS-THROUGH RATE AND INTEREST RATE

         Securities of any class within a series may have fixed, variable or
adjustable Pass-Through Rates or interest rates, which may or may not be based
upon the interest rates borne by the Assets in the related Trust Fund. The
Prospectus Supplement with respect to any series of Securities will specify the
Pass-Through Rate or interest rate for each class of such Securities or, in the
case of a variable or adjustable Pass-Through Rate or interest rate, the method
of determining the Pass-Through Rate or interest rate; the effect, if any, of
the prepayment of any Asset on the Pass-Through Rate or interest rate of one or
more classes of Securities; and whether the distributions of interest on the
Securities of any class will be dependent, in whole or in part, on the
performance of any obligor under a Cash Flow Agreement.

         If so specified in the related Prospectus Supplement, the effective
yield to maturity to each holder of Securities entitled to payments of interest
will be below that otherwise produced by the applicable Pass-Through Rate or
interest rate and purchase price of such Security because, while interest may
accrue on each Asset during a certain period, the distribution of such interest
will be made on a day which may be several days, weeks or months following the
period of accrual.

TIMING OF PAYMENT OF INTEREST

         Each payment of interest on the Securities (or addition to the Security
Balance of a class of Accrual Securities) on a Distribution Date will include
interest accrued during the Interest Accrual Period for such Distribution Date.
As indicated above under "--Pass-Through Rate and Interest Rate," if the
Interest Accrual Period ends on a date other than the day before a Distribution
Date for the related series, the yield realized by the holders of such
Securities may be lower than the yield that would result if the Interest Accrual
Period ended on such day before the Distribution Date.

PAYMENTS OF PRINCIPAL; PREPAYMENTS

         The yield to maturity on the Securities will be affected by the rate of
principal payments on the Assets (including principal prepayments on Mortgage
Loans resulting from both voluntary prepayments by the borrowers and involuntary
liquidations). The rate at which principal prepayments occur on the Mortgage
Loans will be affected by a variety of factors, including, without limitation,
the terms of the Mortgage Loans, the level of prevailing interest rates, the
availability of mortgage credit and economic, demographic, geographic, tax,
legal and other factors. In general, however, if prevailing interest rates fall
significantly below the Mortgage Rates on the Mortgage Loans comprising or
underlying the Assets in a particular Trust Fund, such Mortgage Loans are likely
to be the subject of higher principal prepayments than if prevailing rates
remain at or above the rates borne by such Mortgage Loans. In this regard, it
should be noted that certain Assets may consist of Mortgage Loans with different
Mortgage Rates and the stated pass-through or pay-through interest rate of
certain MBS may be a number of percentage points higher or lower than certain of
the Underlying Mortgage Loans. The rate of principal payments on some or all of
the classes of Securities of a series will correspond to the rate of principal
payments on the Assets in the related Trust Fund. Mortgage Loans with a
prepayment premium provision, to the extent enforceable, generally would be
expected to experience a lower rate of principal prepayments than otherwise
identical Mortgage Loans without such provisions or with lower Prepayment
Premiums.

         If the purchaser of a Security offered at a discount calculates its
anticipated yield to maturity based on an assumed rate of distributions of
principal that is faster than that actually experienced on the Assets, the
actual yield to maturity will be lower than that so calculated. Conversely, if
the purchaser of a Security offered at a premium calculates its anticipated
yield to maturity based on an assumed rate of distributions of principal that is
slower than that actually experienced on the Assets, the actual yield to
maturity will be lower than that so calculated. In either case, if so provided
in the Prospectus Supplement for a series of Securities, the effect on yield on
one or more classes of the Securities of such series of prepayments of the
Assets in the related Trust Fund may be mitigated or exacerbated by any
provisions for sequential or selective distribution of principal to such
classes.

         Unless otherwise specified in the related Prospectus Supplement, when a
full prepayment is made on a Mortgage Loan, the obligor is charged interest on
the principal amount of the Mortgage Loan so prepaid for the number of days in
the month actually elapsed up to the date of the prepayment. Unless otherwise
specified in the related Prospectus Supplement, the effect of prepayments in
full will be to reduce the amount of interest paid in the following month to
holders of Securities entitled to payments of interest because interest on the
principal amount of any Mortgage Loan so prepaid will be paid only to the date
of prepayment rather than for a full month. Unless otherwise specified in the


                                       15
<PAGE>


related Prospectus Supplement, a partial prepayment of principal is applied so
as to reduce the outstanding principal balance of the related Mortgage Loan as
of the Due Date in the month in which such partial prepayment is received.

         The timing of changes in the rate of principal payments on the Assets
may significantly affect an investor's actual yield to maturity, even if the
average rate of distributions of principal is consistent with an investor's
expectation. In general, the earlier a principal payment is received on the
Mortgage Assets and distributed on a Security, the greater the effect on such
investor's yield to maturity. The effect on an investor's yield of principal
payments occurring at a rate higher (or lower) than the rate anticipated by the
investor during a given period may not be offset by a subsequent like decrease
(or increase) in the rate of principal payments.

         The Securityholder will bear the risk of being able to reinvest
principal received in respect of a Security at a yield at least equal to the
yield on such Security.

PREPAYMENTS--MATURITY AND WEIGHTED AVERAGE LIFE

         The rates at which principal payments are received on the Assets
included in or comprising a Trust Fund and the rate at which payments are made
from any Credit Support or Cash Flow Agreement for the related series of
Securities may affect the ultimate maturity and the weighted average life of
each class of such series. Prepayments on the Mortgage Loans comprising or
underlying the Assets in a particular Trust Fund will generally accelerate the
rate at which principal is paid on some or all of the classes of the Securities
of the related series.

         If so provided in the Prospectus Supplement for a series of Securities,
one or more classes of Securities may have a final scheduled Distribution Date,
which is the date on or prior to which the Security Balance thereof is scheduled
to be reduced to zero, calculated on the basis of the assumptions applicable to
such series set forth therein.

         Weighted average life refers to the average amount of time that will
elapse from the date of issue of a security until each dollar of principal of
such security will be repaid to the investor. The weighted average life of a
class of Securities of a series will be influenced by the rate at which
principal on the Mortgage Loans comprising or underlying the Assets is paid to
such class, which may be in the form of scheduled amortization or prepayments
(for this purpose, the term "prepayment" includes prepayments, in whole or in
part, and liquidations due to default).

         In addition, the weighted average life of the Securities may be
affected by the varying maturities of the Mortgage Loans comprising or
underlying the Assets in a Trust Fund. If any Mortgage Loans comprising or
underlying the Assets in a particular Trust Fund have actual terms to maturity
less than those assumed in calculating final scheduled Distribution Dates for
the classes of Securities of the related series, one or more classes of such
Securities may be fully paid prior to their respective final scheduled
Distribution Dates, even in the absence of prepayments. Accordingly, the
prepayment experience of the Assets will, to some extent, be a function of the
mix of Mortgage Rates and maturities of the Mortgage Loans comprising or
underlying such Assets. See "Description of the Trust Funds."

         Prepayments on loans are also commonly measured relative to a
prepayment standard or model, such as the Constant Prepayment Rate ("CPR")
prepayment model or the Standard Prepayment Assumption ("SPA") prepayment model,
each as described below. CPR represents a constant assumed rate of prepayment
each month relative to the then outstanding principal balance of a pool of loans
for the life of such loans. SPA represents an assumed rate of prepayment each
month relative to the then outstanding principal balance of a pool of loans. A
prepayment assumption of 100% of SPA assumes prepayment rates of 0.2% per annum
of the then outstanding principal balance of such loans in the first month of
the life of the loans and an additional 0.2% per annum in each month thereafter
until the thirtieth month. Beginning in the thirtieth month and in each month
thereafter during the life of the loans, 100% of SPA assumes a constant
prepayment rate of 6% per annum each month.

                                       16
<PAGE>

         Neither CPR nor SPA nor any other prepayment model or assumption
purports to be a historical description of prepayment experience or a prediction
of the anticipated rate of prepayment of any pool of loans, including the
Mortgage Loans underlying or comprising the Assets.

         The Prospectus Supplement with respect to each series of Securities may
contain tables, if applicable, setting forth the projected weighted average life
of each class of Offered Securities of such series and the percentage of the
initial Security Balance of each such class that would be outstanding on
specified Distribution Dates based on the assumptions stated in such Prospectus
Supplement, including assumptions that prepayments on the Mortgage Loans
comprising or underlying the related Assets are made at rates corresponding to
various percentages of CPR, SPA or such other standard specified in such
Prospectus Supplement. Such tables and assumptions are intended to illustrate
the sensitivity of the weighted average life of the Securities to various
prepayment rates and will not be intended to predict or to provide information
that will enable investors to predict the actual weighted average life of the
Securities. It is unlikely that prepayment of any Mortgage Loans comprising or
underlying the Assets for any series will conform to any particular level of
CPR, SPA or any other rate specified in the related Prospectus Supplement.

OTHER FACTORS AFFECTING WEIGHTED AVERAGE LIFE

     TYPE OF MORTGAGE ASSET

         If so specified in the related Prospectus Supplement, a number of
Mortgage Loans may have balloon payments due at maturity, and because the
ability of a mortgagor to make a balloon payment typically will depend upon its
ability either to refinance the loan or to sell the related Mortgaged Property,
there is a risk that a number of Mortgage Loans having balloon payments may
default at maturity. In the case of defaults, recovery of proceeds may be
delayed by, among other things, bankruptcy of the mortgagor or adverse
conditions in the market where the property is located. In order to minimize
losses on defaulted Mortgage Loans, the servicer may, to the extent and under
the circumstances set forth in the related Prospectus Supplement, be permitted
to modify Mortgage Loans that are in default or as to which a payment default is
imminent. Any defaulted balloon payment or modification that extends the
maturity of a Mortgage Loan will tend to extend the weighted average life of the
Securities, thereby lengthening the period of time elapsed from the date of
issuance of a Security until it is retired.

         With respect to certain Mortgage Loans, including ARM Loans, the
Mortgage Rate at origination may be below the rate that would result if the
index and margin relating thereto were applied at origination. Under the
applicable underwriting standards, the mortgagor under each Mortgage Loan
generally will be qualified on the basis of the Mortgage Rate in effect at
origination. The repayment of any such Mortgage Loan may thus be dependent on
the ability of the mortgagor or obligor to make larger level monthly payments
following the adjustment of the Mortgage Rate. In addition, certain Mortgage
Loans may be subject to temporary buydown plans ("Buydown Mortgage Loans")
pursuant to which the monthly payments made by the mortgagor during the early
years of the Mortgage Loan will be less than the scheduled monthly payments
thereon (the "Buydown Period"). The periodic increase in the amount paid by the
mortgagor of a Buydown Mortgage Loan during or at the end of the applicable
Buydown Period may create a greater financial burden for the mortgagor, who
might not have otherwise qualified for a mortgage, and may accordingly increase
the risk of default with respect to the related Mortgage Loan.

         The Mortgage Rates on certain ARM Loans subject to negative
amortization generally adjust monthly and their amortization schedules adjust
less frequently. During a period of rising interest rates as well as immediately
after origination (initial Mortgage Rates are generally lower than the sum of
the applicable index at origination and the related margin over such index at
which interest accrues), the amount of interest accruing on the principal
balance of such Mortgage Loans may exceed the amount of the minimum scheduled
monthly payment thereon. As a result, a portion of the accrued interest on
negatively amortizing Mortgage Loans may be added to the principal balance
thereof and will bear interest at the applicable Mortgage Rate. The addition of
any such deferred interest to the principal balance of any related class or
classes of Securities will lengthen the weighted average life thereof and may
adversely affect yield to holders thereof, depending upon the price at which
such Securities were purchased. In addition, with respect to certain ARM Loans
subject to negative amortization, during a period of declining interest rates,
it might be expected that each minimum scheduled monthly payment on such a
Mortgage Loan would exceed the amount of scheduled principal and accrued
interest on the principal balance thereof, and since such excess will be applied
to reduce the principal balance of the related class or classes of Securities,
the weighted average life of


                                       17
<PAGE>


such Securities will be reduced and may adversely affect yield to holders
thereof, depending upon the price at which such Securities were purchased.

     DEFAULTS

         The rate of defaults on the Mortgage Loans will also affect the rate,
timing and amount of principal payments on the Assets and thus the yield on the
Securities. In general, defaults on mortgage loans are expected to occur with
greater frequency in their early years. The rate of default on Mortgage Loans
which are refinance or limited documentation mortgage loans, and on Mortgage
Loans with high Loan-to-Value Ratios, may be higher than for other types of
Mortgage Loans. Furthermore, the rate and timing of prepayments, defaults and
liquidations on the Mortgage Loans will be affected by the general economic
condition of the region of the country in which the related Mortgage Properties
are located. The risk of delinquencies and loss is greater and prepayments are
less likely in regions where a weak or deteriorating economy exists, as may be
evidenced by, among other factors, increasing unemployment or falling property
values.

     FORECLOSURES

         The number of foreclosures or repossessions and the principal amount of
the Mortgage Loans comprising or underlying the Assets that are foreclosed or
repossessed in relation to the number and principal amount of Mortgage Loans
that are repaid in accordance with their terms will affect the weighted average
life of the Mortgage Loans comprising or underlying the Assets and that of the
related series of Securities.

     REFINANCING

         At the request of a mortgagor, the Master Servicer or a Sub-Servicer
may allow the refinancing of a Mortgage Loan in any Trust Fund by accepting
prepayments thereon and permitting a new loan secured by a mortgage on the same
property. In the event of such a refinancing, the new loan would not be included
in the related Trust Fund and, therefore, such refinancing would have the same
effect as a prepayment in full of the related Mortgage Loan. A Sub-Servicer or
the Master Servicer may, from time to time, implement programs designed to
encourage refinancing. Such programs may include, without limitation,
modifications of existing loans, general or targeted solicitations, the offering
of pre-approved applications, reduced origination fees or closing costs, or
other financial incentives. In addition, Sub-Servicers may encourage the
refinancing of Mortgage Loans, including defaulted Mortgage Loans, that would
permit creditworthy borrowers to assume the outstanding indebtedness of such
Mortgage Loans.

     DUE-ON-SALE CLAUSES

         Acceleration of mortgage payments as a result of certain transfers of
underlying Mortgaged Property is another factor affecting prepayment rates that
may not be reflected in the prepayment standards or models used in the relevant
Prospectus Supplement. A number of the Mortgage Loans comprising or underlying
the Assets may include "due-on-sale" clauses that allow the holder of the
Mortgage Loans to demand payment in full of the remaining principal balance of
the Mortgage Loans upon sale, transfer or conveyance of the related Mortgaged
Property. With respect to any Whole Loans, unless otherwise provided in the
related Prospectus Supplement, the Master Servicer will generally enforce any
due-on-sale clause to the extent it has knowledge of the conveyance or proposed
conveyance of the underlying Mortgaged Property and it is entitled to do so
under applicable law; provided, however, that the Master Servicer will not take
any action in relation to the enforcement of any due-on-sale provision which
would adversely affect or jeopardize coverage under any applicable insurance
policy. See "Certain Legal Aspects of Mortgage Loans--Due-on-Sale Clauses" and
"Description of the Agreements--Due-on-Sale Provisions."

                                  THE DEPOSITOR

         Merrill Lynch Mortgage Investors, Inc., the Depositor, is a direct
wholly-owned subsidiary of Merrill Lynch Mortgage Capital Inc. and was
incorporated in the State of Delaware on June 13, 1986. The principal


                                       18
<PAGE>


executive offices of the Depositor are located at 250 Vesey Street, World
Financial Center, North Tower, 10th Floor, New York, New York 10218-1310. Its
telephone number is (212) 449-0357.

         The Depositor's principal business is to acquire, hold and/or sell or
otherwise dispose of cash flow assets, usually in connection with the
securitization of that asset. The Depositor does not have, nor is it expected in
the future to have, any significant assets.

                          DESCRIPTION OF THE SECURITIES

GENERAL

         The Certificates of each series (including any class of Certificates
not offered hereby) will represent the entire beneficial ownership interest in
the Trust Fund created pursuant to the related Agreement. If a series of
Securities includes Notes, such Notes will represent indebtedness of the related
Trust Fund and will be issued and secured pursuant to an indenture (an
"Indenture"). Each series of Securities will consist of one or more classes of
Securities that may:

(i)      provide for the accrual of interest thereon based on fixed, variable or
         adjustable rates;

(ii)     be senior (collectively, "Senior Securities") or subordinate
         (collectively, "Subordinate Securities") to one or more other classes
         of Securities in respect of certain distributions on the Securities;

(iii)    be entitled to principal distributions, with disproportionately low,
         nominal or no interest distributions (collectively, "Stripped Principal
         Securities");

(iv)     be entitled to interest distributions, with disproportionately low,
         nominal or no principal distributions (collectively, "Stripped Interest
         Securities");

(v)      provide for distributions of accrued interest thereon commencing only
         following the occurrence of certain events, such as the retirement of
         one or more other classes of Securities of such series (collectively,
         "Accrual Securities");

(vi)     provide for payments of principal as described in the related
         Prospectus Supplement, from all or only a portion of the Assets in such
         Trust Fund, to the extent of available funds, in each case as described
         in the related Prospectus Supplement; and/or

(vii)    provide for distributions based on a combination of two or more
         components thereof with one or more of the characteristics described in
         this paragraph including a Stripped Principal Security component and a
         Stripped Interest Security component.

         If so specified in the related Prospectus Supplement, a Trust Fund may
include additional Mortgage Loans (or certain balances thereof) that will be
transferred to the Trust from time to time and/or, in the case of revolving Home
Equity loans or certain balances thereof, any additional balances advanced to
the borrowers under the revolving Home Equity loans during certain periods. If
so specified in the related Prospectus Supplement, distributions on one or more
classes of a series of Securities may be limited to collections from a
designated portion of the Whole Loans in the related Mortgage Pool (each such
portion of Whole Loans, a "Mortgage Loan Group"). Any such classes may include
classes of Offered Securities.

         Each class of Offered Securities of a series will be issued in minimum
denominations corresponding to the Security Balances or, in case of Stripped
Interest Securities, notional amounts or percentage interests specified in the
related Prospectus Supplement. The transfer of any Offered Securities may be
registered and such Securities may be exchanged without the payment of any
service charge payable in connection with such registration of transfer or
exchange, but the Depositor or the Trustee or any agent thereof may require
payment of a sum sufficient to cover any tax or other governmental charge. One
or more classes of Securities of a series may be issued in definitive form
("Definitive Securities") or in book-entry form ("Book-Entry Securities"), as
provided in the related Prospectus


                                       19
<PAGE>


Supplement. See "Risk Factors--Book-Entry Registration" and "Description of the
Securities--Book-Entry Registration and Definitive Securities." Definitive
Securities will be exchangeable for other Securities of the same class and
series of a like aggregate Security Balance, notional amount or percentage
interest but of different authorized denominations. See "Risk Factors--Limited
Liquidity" and "--Limited Assets."

DISTRIBUTIONS

         Distributions on the Securities of each series will be made by or on
behalf of the Trustee on each Distribution Date as specified in the related
Prospectus Supplement from the Available Distribution Amount for such series and
such Distribution Date. Except as otherwise specified in the related Prospectus
Supplement, distributions (other than the final distribution) will be made to
the persons in whose names the Securities are registered at the close of
business on the last business day of the month preceding the month in which the
Distribution Date occurs (the "Record Date"), and the amount of each
distribution will be determined as of the close of business on the date
specified in the related Prospectus Supplement (the "Determination Date"). All
distributions with respect to each class of Securities on each Distribution Date
will be allocated pro rata among the outstanding Securities in such class or by
random selection, as described in the related Prospectus Supplement or otherwise
established by the related Trustee. Payments will be made either by wire
transfer in immediately available funds to the account of a Securityholder at a
bank or other entity having appropriate facilities therefor, if such
Securityholder has so notified the Trustee or other person required to make such
payments no later than the date specified in the related Prospectus Supplement
(and, if so provided in the related Prospectus Supplement, holds Securities in
the requisite amount specified therein), or by check mailed to the address of
the person entitled thereto as it appears on the Security Register; provided,
however, that the final distribution in retirement of the Securities (whether
Definitive Securities or Book-Entry Securities) will be made only upon
presentation and surrender of the Securities at the location specified in the
notice to Securityholders of such final distribution.

AVAILABLE DISTRIBUTION AMOUNT

         All distributions on the Securities of each series on each Distribution
Date will be made from the Available Distribution Amount described below, in
accordance with the terms described in the related Prospectus Supplement. Unless
provided otherwise in the related Prospectus Supplement, the "Available
Distribution Amount" for each Distribution Date equals the sum of the following
amounts:

                  (i) the total amount of all cash on deposit in the related
         Collection Account as of the corresponding Determination Date,
         exclusive of:

                           (a) all scheduled payments of principal and interest
                  collected but due on a date subsequent to the related Due
                  Period (unless the related Prospectus Supplement provides
                  otherwise, a "Due Period" with respect to any Distribution
                  Date will commence on the second day of the month in which the
                  immediately preceding Distribution Date occurs, or the day
                  after the Cut-off Date in the case of the first Due Period,
                  and will end on the first day of the month of the related
                  Distribution Date),

                           (b) unless the related Prospectus Supplement provides
                  otherwise, all prepayments, together with related payments of
                  the interest thereon and related Prepayment Premiums,
                  Liquidation Proceeds, Insurance Proceeds and other unscheduled
                  recoveries received subsequent to the related Due Period, and

                           (c) all amounts in the Collection Account that are
                  due or reimbursable to the Depositor, the Trustee, an Asset
                  Seller, a Sub-Servicer, the Master Servicer or any other
                  entity as specified in the related Prospectus Supplement or
                  that are payable in respect of certain expenses of the related
                  Trust Fund;

                  (ii) if the related Prospectus Supplement so provides,
         interest or investment income on amounts on deposit in the Collection
         Account, including any net amounts paid under any Cash Flow Agreements;


                                       20
<PAGE>


                  (iii) all advances made by a Master Servicer or any other
         entity as specified in the related Prospectus Supplement with respect
         to such Distribution Date;

                  (iv) if and to the extent the related Prospectus Supplement so
         provides, amounts paid by a Master Servicer or any other entity as
         specified in the related Prospectus Supplement with respect to interest
         shortfalls resulting from prepayments during the related Prepayment
         Period; and

                  (v) unless the related Prospectus Supplement provides
         otherwise, to the extent not on deposit in the related Collection
         Account as of the corresponding Determination Date, any amounts
         collected under, from or in respect of any Credit Support with respect
         to such Distribution Date.

         As described below, the entire Available Distribution Amount will be
distributed among the related Securities (including any Securities not offered
hereby) on each Distribution Date, and accordingly will be released from the
Trust Fund and will not be available for any future distributions.

DISTRIBUTIONS OF INTEREST ON THE SECURITIES

         Each class of Securities (other than classes of Stripped Principal
Securities that have no Pass-Through Rate or interest rate) may have a different
Pass-Through Rate or interest rate, which will be a fixed, variable or
adjustable rate at which interest will accrue on such class or a component
thereof (the "Pass-Through Rate" in the case of Certificates). The related
Prospectus Supplement will specify the Pass-Through Rate or interest rate for
each class or component or, in the case of a variable or adjustable Pass-Through
Rate or interest rate, the method for determining the Pass-Through Rate or
interest rate. Unless otherwise specified in the related Prospectus Supplement,
interest on the Securities will be calculated on the basis of a 360-day year
consisting of twelve 30-day months.

         Distributions of interest in respect of the Securities of any class
will be made on each Distribution Date (other than any class of Accrual
Securities, which will be entitled to distributions of accrued interest
commencing only on the Distribution Date, or under the circumstances, specified
in the related Prospectus Supplement, and any class of Stripped Principal
Securities that are not entitled to any distributions of interest) based on the
Accrued Security Interest for such class and such Distribution Date, subject to
the sufficiency of the portion of the Available Distribution Amount allocable to
such class on such Distribution Date. Prior to the time interest is
distributable on any class of Accrual Securities, the amount of Accrued Security
Interest otherwise distributable on such class will be added to the Security
Balance thereof on each Distribution Date. With respect to each class of
Securities and each Distribution Date (other than certain classes of Stripped
Interest Securities), "Accrued Security Interest" will be equal to interest
accrued for a specified period on the outstanding Security Balance thereof
immediately prior to the Distribution Date, at the applicable Pass-Through Rate
or interest rate, reduced as described below. Unless otherwise provided in the
Prospectus Supplement, Accrued Security Interest on Stripped Interest Securities
will be equal to interest accrued for a specified period on the outstanding
notional amount thereof immediately prior to each Distribution Date, at the
applicable Pass-Through Rate or interest rate, reduced as described below. The
method of determining the notional amount for any class of Stripped Interest
Securities will be described in the related Prospectus Supplement. Reference to
notional amount is solely for convenience in certain calculations and does not
represent the right to receive any distributions of principal.

         Unless otherwise provided in the related Prospectus Supplement, the
Accrued Security Interest on a series of Securities will be reduced in the event
of prepayment interest shortfalls, which are shortfalls in collections of
interest for a full accrual period resulting from prepayments prior to the due
date in such accrual period on the Mortgage Loans comprising or underlying the
Assets in the Trust Fund for such series. The particular manner in which such
shortfalls are to be allocated among some or all of the classes of Securities of
that series will be specified in the related Prospectus Supplement. The related
Prospectus Supplement will also describe the extent to which the amount of
Accrued Certificate Interest that is otherwise distributable on (or, in the case
of Accrual Securities, that may otherwise be added to the Security Balance of) a
class of Offered Securities may be reduced as a result of any other
contingencies, including delinquencies, losses and deferred interest on or in
respect of the Mortgage Loans comprising or underlying the Assets in the related
Trust Fund. Unless otherwise provided in the related Prospectus Supplement, any
reduction in the amount of Accrued Security Interest otherwise distributable on
a class of Securities by reason of the allocation to such class of a portion of
any deferred interest on the Mortgage Loans comprising or underlying the Assets
in the related Trust Fund will result in a corresponding increase in the
Security



                                       21
<PAGE>


Balance of such class. See "Risk Factors--Average Life of Securities;
Prepayments; Yields" and "Yield Considerations."

DISTRIBUTIONS OF PRINCIPAL OF THE SECURITIES

         The Securities of each series, other than certain classes of Stripped
Interest Securities, will have a "Security Balance" which, at any time, will
equal the then maximum amount that the holder will be entitled to receive in
respect of principal out of the future cash flow on the Assets and other assets
included in the related Trust Fund. The outstanding Security Balance of a
Security will be reduced to the extent of distributions of principal thereon
from time to time and, if and to the extent so provided in the related
Prospectus Supplement, by the amount of losses incurred in respect of the
related Assets, may be increased in respect of deferred interest on the related
Mortgage Loans to the extent provided in the related Prospectus Supplement and,
in the case of Accrual Securities prior to the Distribution Date on which
distributions of interest are required to commence, will be increased by any
related Accrued Security Interest. Unless otherwise provided in the related
Prospectus Supplement, the initial aggregate Security Balance of all classes of
Securities of a series will not be greater than the outstanding aggregate
principal balance of the related Assets as of the applicable Cut-off Date. The
initial aggregate Security Balance of a series and each class thereof will be
specified in the related Prospectus Supplement. Unless otherwise provided in the
related Prospectus Supplement, distributions of principal will be made on each
Distribution Date to the class or classes of Securities entitled thereto in
accordance with the provisions described in such Prospectus Supplement until the
Security Balance of such class has been reduced to zero. Stripped Interest
Securities with no Security Balance are not entitled to any distributions of
principal.

COMPONENTS

         To the extent specified in the related Prospectus Supplement,
distribution on a class of Securities may be based on a combination of two or
more different components as described under "--General" above. To such extent,
the descriptions set forth under "--Distributions of Interests on the
Securities" and "--Distributions of Principal of the Securities" above also
relate to components of such a class of Securities. In such case, reference in
such sections to Security Balance and Pass-Through Rate or interest rate refer
to the principal balance, if any, of any such component and the Pass-Through
Rate or interest rate, if any, on any such component, respectively.

ALLOCATION OF LOSSES AND SHORTFALLS

         If so provided in the Prospectus Supplement for a series of Securities
consisting of one or more classes of Subordinate Securities, on any Distribution
Date in respect of which losses or shortfalls in collections on the Assets have
been incurred, the amount of such losses or shortfalls will be borne first by a
class of Subordinate Securities in the priority and manner and subject to the
limitations specified in such Prospectus Supplement. See "Description of Credit
Support" for a description of the types of protection that may be included in a
Trust Fund against losses and shortfalls on Assets comprising such Trust Fund.

ADVANCES IN RESPECT OF DELINQUENCIES

         With respect to any series of Securities evidencing an interest in a
Trust Fund, unless otherwise provided in the related Prospectus Supplement, the
Master Servicer or another entity described therein will be required as part of
its servicing responsibilities to advance on or before each Distribution Date
its own funds or funds held in the Collection Account that are not included in
the Available Distribution Amount for such Distribution Date, in an amount equal
to the aggregate of payments of principal (other than any balloon payments) and
interest (net of related servicing fees and Retained Interest) that were due on
the Whole Loans in such Trust Fund during the related Due Period and were
delinquent on the related Determination Date, subject to the Master Servicer's
(or another entity's) good faith determination that such advances will be
reimbursable from Related Proceeds (as defined below). In the case of a series
of Securities that includes one or more classes of Subordinate Securities and if
so provided in the related Prospectus Supplement, the Master Servicer's (or
another entity's) advance obligation may be limited only to the portion of such
delinquencies necessary to make the required distributions on one or more
classes of Senior Securities and/or may be subject to the Master Servicer's (or
another entity's) good faith determination that such advances will be
reimbursable not only from Related Proceeds but also from collections on


                                       22
<PAGE>


other Assets otherwise distributable on one or more classes of such Subordinate
Securities. See "Description of Credit Support."

         Advances are intended to maintain a regular flow of scheduled interest
and principal payments to holders of the class or classes of Certificates
entitled thereto, rather than to guarantee or insure against losses. Unless
otherwise provided in the related Prospectus Supplement, advances of the Master
Servicer's (or another entity's) funds will be reimbursable only out of related
recoveries on the Mortgage Loans (including amounts received under any form of
Credit Support) respecting which such advances were made (as to any Mortgage
Loan, "Related Proceeds") and, if so provided in the Prospectus Supplement, out
of any amounts otherwise distributable on one or more classes of Subordinate
Securities of such series; provided, however, that any such advance will be
reimbursable from any amounts in the Collection Account prior to any
distributions being made on the Securities to the extent that the Master
Servicer (or such other entity) shall determine in good faith that such advance
(a "Nonrecoverable Advance") is not ultimately recoverable from Related Proceeds
or, if applicable, from collections on other Assets otherwise distributable on
such Subordinate Securities. If advances have been made by the Master Servicer
from excess funds in the Collection Account, the Master Servicer is required to
replace such funds in the Collection Account on any future Distribution Date to
the extent that funds in the Collection Account on such Distribution Date are
less than payments required to be made to Securityholders on such date. If so
specified in the related Prospectus Supplement, the obligations of the Master
Servicer (or another entity) to make advances may be secured by a cash advance
reserve fund, a surety bond, a letter of credit or another form of limited
guaranty. If applicable, information regarding the characteristics of, and the
identity of any obligor on, any such surety bond, will be set forth in the
related Prospectus Supplement.

         If and to the extent so provided in the related Prospectus Supplement,
the Master Servicer (or another entity) will be entitled to receive interest at
the rate specified therein on its outstanding advances and will be entitled to
pay itself such interest periodically from general collections on the Assets
prior to any payment to Securityholders or as otherwise provided in the related
Agreement and described in such Prospectus Supplement.

         The Prospectus Supplement for any series of Securities evidencing an
interest in a Trust Fund that includes MBS will describe any corresponding
advancing obligation of any person in connection with such MBS.

REPORTS TO SECURITYHOLDERS

         Unless otherwise provided in the Prospectus Supplement, with each
distribution to holders of any class of Securities of a series, the Master
Servicer or the Trustee, as provided in the related Prospectus Supplement, will
forward or cause to be forwarded to each such holder, to the Depositor and to
such other parties as may be specified in the related Agreement, a statement
setting forth, in each case to the extent applicable and available:

                  (i) the amount of such distribution to holders of Securities
         of such class applied to reduce the Security Balance thereof;

                  (ii) the amount of such distribution to holders of Securities
         of such class allocable to Accrued Security Interest;

                  (iii) the amount of such distribution allocable to Prepayment
         Premiums;

                  (iv) the amount of related servicing compensation received by
         a Master Servicer (and, if payable directly out of the related Trust
         Fund, by any Sub-Servicer) and such other customary information as any
         such Master Servicer or the Trustee deems necessary or desirable, or
         that a Securityholder reasonably requests, to enable Securityholders to
         prepare their tax returns;

                  (v) the aggregate amount of advances included in such
         distribution, and the aggregate amount of unreimbursed advances at the
         close of business on such Distribution Date;

                  (vi) the aggregate principal balance of the Assets at the
         close of business on such Distribution Date;



                                       23
<PAGE>


                  (vii) the number and aggregate principal balance of Whole
         Loans in respect of which:

                         (a)      one scheduled payment is delinquent,

                         (b)      two scheduled payments are delinquent,

                         (c)      three or more scheduled payments are
                                  delinquent and

                         (d)      foreclosure proceedings have been commenced;

                  (viii) with respect to any Whole Loan liquidated during the
         related Due Period, the portion of such liquidation proceeds payable or
         reimbursable to the Master Servicer (or any other entity) in respect of
         such Mortgage Loan, and the amount of any loss to Securityholders;

                  (ix) with respect to each REO Property relating to a Whole
         Loan and included in the Trust Fund as of the end of the related Due
         Period, the loan number of the related Mortgage Loan and the date of
         acquisition;

                  (x) with respect to each REO Property relating to a Whole Loan
         and included in the Trust Fund as of the end of the related Due Period:

                         (a)      the book value,

                         (b)      the principal balance of the related Mortgage
                                  Loan immediately following such Distribution
                                  Date (calculated as if such Mortgage Loan were
                                  still outstanding taking into account certain
                                  limited modifications to the terms thereof
                                  specified in the Agreement),

                         (c)      the aggregate amount of unreimbursed servicing
                                  expenses and unreimbursed advances in respect
                                  thereof and

                         (d)      if applicable, the aggregate amount of
                                  interest accrued and payable on related
                                  servicing expenses and related advances;

                  (xi) with respect to any such REO Property sold during the
related Due Period:

                         (a)      the aggregate amount of sale proceeds,

                         (b)      the portion of such sales proceeds payable or
                                  reimbursable to the Master Servicer in respect
                                  of such REO Property or the related Mortgage
                                  Loan and

                         (c)      the amount of any loss to Securityholders in
                                  respect of the related Mortgage Loan;

                  (xii) the aggregate Security Balance or notional amount, as
         the case may be, of each class of Securities (including any class of
         Securities not offered hereby) at the close of business on such
         Distribution Date, separately identifying any reduction in such
         Security Balance due to the allocation of any loss and increase in the
         Security Balance of a class of Accrual Securities in the event that
         Accrued Security Interest has been added to such balance;

                  (xiii) the aggregate amount of principal prepayments made
         during the related Due Period;

                  (xiv) the amount deposited in the reserve fund, if any, on
         such Distribution Date;


                                       24
<PAGE>


                  (xv) the amount remaining in the reserve fund, if any, as of
         the close of business on such Distribution Date;

                  (xvi) the aggregate unpaid Accrued Security Interest, if any,
         on each class of Securities at the close of business on such
         Distribution Date;

                  (xvii) in the case of Securities with a variable Pass-Through
         Rate or interest rate, the Pass-Through Rate or interest rate
         applicable to such Distribution Date, and, if available, the
         immediately succeeding Distribution Date, as calculated in accordance
         with the method specified in the related Prospectus Supplement;

                  (xviii) in the case of Securities with an adjustable
         Pass-Through Rate or interest rate, for statements to be distributed in
         any month in which an adjustment date occurs, the adjustable
         Pass-Through Rate or interest rate applicable to such Distribution
         Date, if available, and the immediately succeeding Distribution Date as
         calculated in accordance with the method specified in the related
         Prospectus Supplement;

                  (xix) as to any series which includes Credit Support, the
         amount of coverage of each instrument of Credit Support included
         therein as of the close of business on such Distribution Date; and

                  (xx) the aggregate amount of payments by the obligors of
         default interest, late charges and assumption and modification fees
         collected during the related Due Period.

         In the case of information furnished pursuant to subclauses (i)-(iv)
above, the amounts shall be expressed as a dollar amount per minimum
denomination of Securities or for such other specified portion thereof. In
addition, in the case of information furnished pursuant to subclauses (i), (ii),
(xii), (xvi) and (xvii) above, such amounts shall also be provided with respect
to each component, if any, of a class of Securities. The Master Servicer or the
Trustee, as specified in the related Prospectus Supplement, will forward or
cause to be forwarded to each holder, to the Depositor and to such other parties
as may be specified in the Agreement, a copy of any statements or reports
received by the Master Servicer or the Trustee, as applicable, with respect to
any MBS. The Prospectus Supplement for each series of Offered Securities will
describe any additional information to be included in reports to the holders of
such Securities.

         Within a reasonable period of time after the end of each calendar year,
the Master Servicer or the Trustee, as provided in the related Prospectus
Supplement, shall furnish to each person who at any time during the calendar
year was a holder of a Security a statement containing the information set forth
in subclauses (i)-(iv) above, aggregated for such calendar year or the
applicable portion thereof during which such person was a Securityholder. Such
obligation of the Master Servicer or the Trustee shall be deemed to have been
satisfied to the extent that substantially comparable information shall be
provided by the Master Servicer or the Trustee pursuant to any requirements of
the Code as are from time to time in force. See "Description of the
Securities--Registration and Definitive Securities."

TERMINATION

         The obligations created by the related Agreement for each series of
Certificates will terminate upon the payment to Certificateholders of that
series of all amounts held in the Collection Account or by the Master Servicer,
if any, or the Trustee and required to be paid to them pursuant to such
Agreement following the earlier of (i) the final payment or other liquidation of
the last Asset subject thereto or the disposition of all property acquired upon
foreclosure of any Whole Loan subject thereto and (ii) the purchase of all of
the assets of the Trust Fund by the party entitled to effect such termination,
under the circumstances and in the manner set forth in the related Prospectus
Supplement. In no event, however, will the trust created by the Agreement
continue beyond the date specified in the related Prospectus Supplement. Written
notice of termination of the Agreement will be given to each Securityholder, and
the final distribution will be made only upon presentation and surrender of the
Securities at the location to be specified in the notice of termination.


                                       25
<PAGE>


         If so specified in the related Prospectus Supplement, a series of
Securities may be subject to optional early termination through the repurchase
of the assets in the related Trust Fund by the party specified therein, under
the circumstances and in the manner set forth therein. If so provided in the
related Prospectus Supplement, upon the reduction of the Security Balance of a
specified class or classes of Securities by a specified percentage or amount,
the party specified therein will solicit bids for the purchase of all assets of
the Trust Fund, or of a sufficient portion of such assets to retire such class
or classes or purchase such class or classes at a price set forth in the related
Prospectus Supplement, in each case, under the circumstances and in the manner
set forth therein.

BOOK-ENTRY REGISTRATION AND DEFINITIVE SECURITIES

         If so provided in the related Prospectus Supplement, one or more
classes of the Offered Securities of any series will be issued as Book-Entry
Securities, and each such class will be represented by one or more single
Securities registered in the name of a nominee for the depository, The
Depository Trust Company ("DTC").

         DTC 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 Uniform Commercial Code ("UCC") and a
"clearing agency" registered pursuant to the provisions of Section 17A of the
Securities Exchange Act of 1934, as amended. DTC was created to hold securities
for its participating organizations ("Participants") and facilitate the
clearance and settlement of securities transactions between Participants through
electronic book-entry changes in their accounts, thereby eliminating the need
for physical movement of certificates. Participants include Merrill Lynch,
Pierce, Fenner & Smith Incorporated, securities brokers and dealers, banks,
trust companies and clearing corporations and may include certain other
organizations. Indirect access to the DTC system also is 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 ("Indirect Participants").

         Unless otherwise provided in the related Prospectus Supplement,
investors that are not Participants or Indirect Participants but desire to
purchase, sell or otherwise transfer ownership of, or other interests in,
Book-Entry Securities may do so only through Participants and Indirect
Participants. In addition, such investors ("Security Owners") will receive all
distributions on the Book-Entry Securities through DTC and its Participants.
Under a book-entry format, Security Owners will receive payments after the
related Distribution Date because, while payments are required to be forwarded
to Cede & Co., as nominee for DTC ("Cede"), on each such date, DTC will forward
such payments to its Participants which thereafter will be required to forward
them to Indirect Participants or Security Owners. Unless otherwise provided in
the related Prospectus Supplement, the only "Securityholder" (as such term is
used in the Agreement) will be Cede, as nominee of DTC, and the Security Owners
will not be recognized by the Trustee as Securityholders under the Agreement.
Security Owners will be permitted to exercise the rights of Securityholders
under the related Agreement, Trust Agreement or Indenture, as applicable, only
indirectly through the Participants who in turn will exercise their rights
through DTC.

         Under the rules, regulations and procedures creating and affecting DTC
and its operations, DTC is required to make book-entry transfers among
Participants on whose behalf it acts with respect to the Book-Entry Securities
and is required to receive and transmit distributions of principal of and
interest on the Book-Entry Securities. Participants and Indirect Participants
with which Security Owners have accounts with respect to the Book-Entry
Securities similarly are required to make book-entry transfers and receive and
transmit such payments on behalf of their respective Security Owners.

         Because DTC can act only on behalf of Participants, who in turn act on
behalf of Indirect Participants and certain banks, the ability of a Security
Owner to pledge its interest in the Book-Entry Securities to persons or entities
that do not participate in the DTC system, or otherwise take actions in respect
of its interest in the Book-Entry Securities, may be limited due to the lack of
a physical certificate evidencing such interest.

         DTC has advised the Depositor that it will take any action permitted to
be taken by a Securityholder under an Agreement only at the direction of one or
more Participants to whose account with DTC interests in the Book-Entry
Securities are credited.

         Cedelbank ("CEDEL") is incorporated under the laws of Luxembourg as a
professional depository. CEDEL holds securities for its participating
organizations ("CEDEL Participants") and facilitates the clearance and


                                       26
<PAGE>



settlement of securities transactions between CEDEL Participants through
electronic book-entry changes in accounts of CEDEL Participants, thereby
eliminating the need for physical movement of certificates. Transactions may be
settled in CEDEL in any of 28 currencies, including United States dollars. CEDEL
provides to its CEDEL Participants, among other things, services for
safekeeping, administration, clearance and settlement of internationally traded
securities and securities lending and borrowing. CEDEL interfaces with domestic
markets in several countries. As a professional depository, CEDEL is subject to
regulation by the Luxembourg Monetary Institute. CEDEL Participants are
recognized financial institutions around the world, including underwriters,
securities brokers and dealers, banks, trust companies, clearing corporations
and certain other organizations and may include the Underwriters. Indirect
access to CEDEL is also available to others, such as banks, brokers, dealers and
trust companies that clear through or maintain a custodial relationship with a
CEDEL Participant, either directly or indirectly.

         The Euroclear System was created in 1968 to hold securities for
participants of the Euroclear System ("Euroclear Participants") and to clear and
settle transactions between Euroclear Participants through simultaneous
electronic book-entry delivery against payment, thereby eliminating the need for
physical movement of certificates and any risk from lack of simultaneous
transfers of securities and cash. Transactions may now be settled in Euroclear
in any of 32 currencies, including United States dollars. The Euroclear System
includes various other services, including securities lending and borrowing, and
interfaces with domestic markets in several countries generally similar to the
arrangements for cross-market transfers with DTC. The Euroclear System is
operated by Morgan Guaranty Trust Company of New York, Brussels, Belgium office
(the "Euroclear Operator" or "Euroclear"), under contract with Euroclear
Clearance System, S.C., a Belgian cooperative corporation (the "Cooperative").
All operations are conducted by the Euroclear Operator, and all Euroclear
securities clearance accounts and Euroclear cash accounts are accounts with the
Euroclear Operator, not the Cooperative. The Cooperative establishes policy for
the Euroclear System on behalf of Euroclear Participants. Euroclear Participants
include banks (including central banks), securities brokers and dealers and
other professional financial intermediaries and may include the Underwriters.
Indirect access to the Euroclear System is also available to other firms that
clear through or maintain a custodial relationship with a Euroclear Participant,
either directly or indirectly.

         The Euroclear Operator is the Belgian branch of a New York banking
corporation which is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the Board of Governors of the Federal Reserve System
and the New York State Banking Department, as well as the Belgian Banking
Commission.

         Securities clearance accounts and cash accounts with the Euroclear
Operator are governed by the Terms and Conditions Governing Use of Euroclear and
the related Operating Procedures of the Euroclear System and applicable Belgian
law (collectively, the "Terms and Conditions"). The Terms and Conditions govern
transfers of securities and cash within the Euroclear System, withdrawal of
securities and cash from the Euroclear System, and receipts of payments with
respect to securities in the Euroclear System. All securities in the Euroclear
System are held on a fungible basis without attribution of specific certificates
to specific securities clearance accounts. The Euroclear Operator acts under the
Terms and Conditions only on behalf of Euroclear Participants and has no record
of or relationship with persons holding through Euroclear Participants.

         Distributions with respect to Securities held through CEDEL or
Euroclear will be credited to the cash accounts of CEDEL Participants or
Euroclear Participants in accordance with the relevant system's rules and
procedures, to the extent received by its Depositary. Such distributions will be
subject to tax reporting in accordance with relevant United States tax laws and
regulations. See "Material Federal Income Tax Consequences" in this Prospectus
and "Global Clearance, Settlement and Tax Documentation Procedures" in Annex I
to the related Prospectus Supplement. CEDEL or the Euroclear Operator, as the
case may be, will take any other action permitted to be taken by a Security
under the Indenture, Trust Agreement or Pooling and Servicing Agreement, as
applicable, on behalf of a CEDEL Participant or Euroclear Participant only in
accordance with its relevant rules and procedures and subject to its
Depositary's ability to effect such actions on its behalf through DTC.

         Cede, as nominee for DTC, will hold the Securities. CEDEL and Euroclear
will hold omnibus positions in the Securities on behalf of the CEDEL
Participants and the Euroclear Participants, respectively, through customers'
securities accounts in CEDEL's and Euroclear's names on the books of their
respective depositaries (collectively, the "Depositaries"), which in turn will
hold such positions in customers' securities accounts in the Depositaries' names
on the books of DTC.



                                       27
<PAGE>


         Transfers between DTC's participating organizations (the
"Participants") will occur in accordance with DTC rules. Transfers between CEDEL
Participants and Euroclear Participants will occur in the ordinary way in
accordance with their applicable rules and operating procedures.

         Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through CEDEL
Participants or Euroclear Participants, on the other, will be effected in DTC in
accordance with DTC rules on behalf of the relevant European international
clearing system by its Depositary; however, such cross-market transactions will
require delivery of instructions to the relevant European international clearing
system by the counterparty in such system in accordance with its rules and
procedures and within its established deadlines (European time). The relevant
European international clearing system will, if the transaction meets its
settlement requirements, deliver instructions to its Depositary to take action
to effect final settlement on its behalf by delivering or receiving securities
in DTC, and making or receiving payment in accordance with normal procedures for
same-day funds settlement applicable to DTC. CEDEL Participants and Euroclear
Participants may not deliver instructions directly to the Depositaries.

         Because of time zone differences, credits of securities in CEDEL or
Euroclear as a result of a transaction with a Participant will be made during
the subsequent securities settlement processing, dated the business day
following the DTC settlement date, and such credits or any transactions in such
securities settled during such processing will be reported to the relevant CEDEL
Participant or Euroclear Participant on such business day. Cash received in
CEDEL or Euroclear as a result of sales of securities by or through a CEDEL
Participant or a Euroclear Participant to a Participant will be received with
value on the DTC settlement date but will be available in the relevant CEDEL or
Euroclear cash account only as of the business day following settlement in DTC.

         Although DTC, CEDEL and Euroclear have agreed to the foregoing
procedures in order to facilitate transfers of Securities among participants of
DTC, CEDEL and Euroclear, they are under no obligation to perform or continue to
perform such procedures and such procedures may be discontinued at any time.

         In the event that any of DTC, CEDEL or Euroclear should discontinue its
services, the Administrator would seek an alternative depository (if available)
or cause the issuance of Definitive Securities to the owners thereof or their
nominees in the manner described in the Prospectus under "Description of the
Securities--Book Entry Registration and Definitive Securities".

         Unless otherwise specified in the related Prospectus Supplement,
Securities initially issued in book-entry form will be issued in fully
registered, certificated form to Security Owners or their nominees ("Definitive
Securities"), 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 properly
discharge its responsibilities as depository with respect to the Securities 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 either of the events described in the
immediately preceding paragraph, DTC is required to notify all Participants of
the availability through DTC of Definitive Securities for the Security Owners.
Upon surrender by DTC of the certificate or certificates representing the
Book-Entry Securities, together with instructions for reregistration, the
Trustee will issue (or cause to be issued) to the Security Owners identified in
such instructions the Definitive Securities to which they are entitled, and
thereafter the Trustee will recognize the holders of such Definitive Securities
as Securityholders under the Agreement.

                          DESCRIPTION OF THE AGREEMENTS

AGREEMENTS APPLICABLE TO A SERIES

         REMIC Certificates, Grantor Trust Certificates. Certificates that are
REMIC Certificates, Grantor Trust Certificates or indebtedness for tax purposes
will be issued, and the related Trust Fund will be created, pursuant to a
pooling and servicing agreement (a "Pooling and Servicing Agreement") among the
Depositor, the Master Servicer and the Trustee. The Assets of such Trust Fund
will be transferred to the Trust Fund and thereafter serviced in accordance with
the terms of the Pooling and Servicing Agreement. In the context of the
conveyance and servicing


                                       28
<PAGE>


of the related Assets, the Pooling and Servicing Agreement may be referred to
herein as the "Agreement". Notwithstanding the foregoing, if the Assets of the
Trust Fund for such a series consists only of Government Securities or MBS, such
Assets will be conveyed to the Trust Fund and administered pursuant to a trust
agreement between the Depositor and the Trustee (a "Trust Agreement"), which may
also be referred to herein as the "Agreement".

         Certificates That Are Partnership Interests for Tax Purposes and Notes.
Certificates that are partnership interests for tax purposes will be issued, and
the related Trust Fund will be created, pursuant to a Trust Agreement between
the Depositor and the Trustee. The Assets of the related Trust Fund will be
transferred to the Trust Fund and thereafter serviced in accordance with a
servicing agreement (a "Servicing Agreement") between the Depositor, the
Servicer and the Trustee. In the context of the conveyance and servicing of the
related Assets, a Servicing may be referred to herein as the "Agreement".

         A series of Notes issued by a Trust Fund will be issued pursuant to the
indenture (the "Indenture") between the related Trust Fund and an indenture
trustee (the "Indenture Trustee") named in the related Prospectus Supplement.

         Notwithstanding the foregoing, if the Assets of a Trust Fund consist
only of MBS or Government Securities, such Assets will be conveyed to the Trust
Fund and administered in accordance with the terms of the Trust Agreement, which
in such context may be referred to herein as the Agreement.

         General. Any Master Servicer and the Trustee with respect to any series
of Securities will be named in the related Prospectus Supplement. In any series
of Securities for which there are multiple Master Servicers, there may also be
multiple Mortgage Loan Groups, each corresponding to a particular Master
Servicer; and, if the related Prospectus Supplement so specifies, the servicing
obligations of each such Master Servicer will be limited to the Whole Loans in
such corresponding Mortgage Loan Group. In lieu of appointing a Master Servicer,
a servicer may be appointed pursuant to the Agreement for any Trust Fund. Such
servicer will service all or a significant number of Whole Loans directly
without a Sub-Servicer. Unless otherwise specified in the related Prospectus
Supplement, the obligations of any such servicer shall be commensurate with
those of the Master Servicer described herein. References in this Prospectus to
Master Servicer and its rights and obligations, unless otherwise specified in
the related Prospectus Supplement, shall be deemed to also be references to any
servicer servicing Whole Loans directly. A manager or administrator may be
appointed pursuant to the Trust Agreement for any Trust Fund to administer such
Trust Fund. The provisions of each Agreement will vary depending upon the nature
of the Securities to be issued thereunder and the nature of the related Trust
Fund. Forms of a Pooling and Servicing Agreement, a Sale and Servicing Agreement
and a Trust Agreement have been filed as exhibits to the Registration Statement
of which this Prospectus is a part.

         The following summaries describe certain provisions that may appear in
each Agreement. The Prospectus Supplement for a series of Securities will
describe any provision of the Agreement relating to such series that materially
differs from the description thereof contained in this Prospectus. The summaries
do not purport to be complete and are subject to, and are qualified in their
entirety by reference to, all of the provisions of the Agreement for each Trust
Fund and the description of such provisions in the related Prospectus
Supplement. As used herein with respect to any series, the term "Security"
refers to all of the Securities of that series, whether or not offered hereby
and by the related Prospectus Supplement, unless the context otherwise requires.
The Depositor will provide a copy of the Agreement (without exhibits) relating
to any series of Securities without charge upon written request of a holder of a
Security of such series addressed to Merrill Lynch Mortgage Investors, Inc., 250
Vesey Street, World Financial Center, North Tower, 10th Floor, New York, New
York 10281-1310. Attention: Jack Ross.

ASSIGNMENT OF ASSETS; REPURCHASES

         At the time of issuance of any series of Securities, the Depositor will
assign (or cause to be assigned) to the designated Trustee the Assets to be
included in the related Trust Fund, together with all principal and interest to
be received on or with respect to such Assets after the Cut-off Date, other than
principal and interest due on or before the Cut-off Date and other than any
Retained Interest. The Trustee will, concurrently with such assignment, deliver
the Securities to the Depositor in exchange for the Assets and the other assets
comprising the Trust Fund for such series. Each Asset will be identified in a
schedule appearing as an exhibit to the related Agreement. Unless



                                       29
<PAGE>


otherwise provided in the related Prospectus Supplement, such schedule will
include detailed information (i) in respect of each Whole Loan included in the
related Trust Fund, including without limitation, the address of the related
Mortgaged Property and type of such property, the Mortgage Rate and, if
applicable, the applicable index, margin, adjustment date and any rate cap
information, the original and remaining term to maturity, the original and
outstanding principal balance and balloon payment, if any, the Value and
Loan-to-Value Ratio as of the date indicated and payment and prepayment
provisions, if applicable; and (ii) in respect of each MBS included in the
related Trust Fund, including without limitation, the MBS Issuer, MBS Servicer
and MBS Trustee, the pass-through or bond rate or formula for determining such
rate, the issue date and original and remaining term to maturity, if applicable,
the original and outstanding principal amount and payment provisions, if
applicable.

         With respect to each Whole Loan, except as otherwise specified in the
related Prospectus Supplement, the Depositor will deliver or cause to be
delivered to the Trustee (or to the custodian hereinafter referred to) certain
loan documents, which unless otherwise specified in the related Prospectus
Supplement will include the original Mortgage Note endorsed, without recourse,
in blank or to the order of the Trustee, the original Mortgage (or a certified
copy thereof) with evidence of recording indicated thereon and an assignment of
the Mortgage to the Trustee in recordable form. Notwithstanding the foregoing, a
Trust Fund may include Mortgage Loans where the original Mortgage Note is not
delivered to the Trustee if the Depositor delivers to the Trustee or the
custodian a copy or a duplicate original of the Mortgage Note, together with an
affidavit certifying that the original thereof has been lost or destroyed. With
respect to such Mortgage Loans, the Trustee (or its nominee) may not be able to
enforce the Mortgage Note against the related borrower. Unless otherwise
specified in the related Prospectus Supplement, the Asset Seller will be
required to agree to repurchase, or substitute for, each such Mortgage Loan that
is subsequently in default if the enforcement thereof or of the related Mortgage
is materially adversely affected by the absence of the original Mortgage Note.
Unless otherwise provided in the related Prospectus Supplement, the related
Agreement will require the Depositor or another party specified therein to
promptly cause each such assignment of Mortgage to be recorded in the
appropriate public office for real property records, except in the State of
California or in other states where, in the opinion of counsel acceptable to the
Trustee, such recording is not required to protect the Trustee's interest in the
related Whole Loan against the claim of any subsequent transferee or any
successor to or creditor of the Depositor, the Master Servicer, the relevant
Asset Seller or any other prior holder of the Whole Loan.

         The Trustee (or a custodian) will review such Whole Loan documents
within a specified period of days after receipt thereof, and the Trustee (or a
custodian) will hold such documents in trust for the benefit of the
Certificateholders. Unless otherwise specified in the related Prospectus
Supplement, if any such document is found to be missing or defective in any
material respect, the Trustee (or such custodian) shall immediately notify the
Master Servicer and the Depositor, and the Master Servicer shall immediately
notify the relevant Asset Seller. If the Asset Seller cannot cure the omission
or defect within a specified number of days after receipt of such notice, then
unless otherwise specified in the related Prospectus Supplement, the Asset
Seller will be obligated, within a specified number of days of receipt of such
notice, to repurchase the related Whole Loan from the Trustee at the Purchase
Price or substitute for such Mortgage Loan. There can be no assurance that an
Asset Seller will fulfill this repurchase or substitution obligation, and
neither the Master Servicer nor the Depositor will be obligated to repurchase or
substitute for such Mortgage Loan if the Asset Seller defaults on its
obligation. Unless otherwise specified in the related Prospectus Supplement,
this repurchase or substitution obligation constitutes the sole remedy available
to the Certificateholders or the Trustee for omission of, or a material defect
in, a constituent document. To the extent specified in the related Prospectus
Supplement, in lieu of curing any omission or defect in the Asset or
repurchasing or substituting for such Asset, the Asset Seller may agree to cover
any losses suffered by the Trust Fund as a result of such breach or defect.

         Notwithstanding the preceding two paragraphs, unless otherwise
specified in the related Prospectus Supplement, the documents with respect to
Home Equity Loans and Home Improvement Contracts will not be delivered to the
Trustee (or a custodian), but will be retained by the Master Servicer, which may
also be the Asset Seller. In addition, assignments of the related Mortgages to
the Trustee will not be recorded, unless otherwise provided in the related
Prospectus Supplement.

         With respect to each Government Security or MBS in certificated form,
the Depositor will deliver or cause to be delivered to the Trustee (or the
custodian) the original certificate or other definitive evidence of such
Government Security or MBS, as applicable, together with bond power or other
instruments, certifications or


                                       30
<PAGE>


documents required to transfer fully such Government Security or MBS, as
applicable, to the Trustee for the benefit of the Certificateholders. With
respect to each Government Security or MBS in uncertificated or book-entry form
or held through a "clearing corporation" within the meaning of the UCC, the
Depositor and the Trustee will cause such Government Security or MBS to be
registered directly or on the books of such clearing corporation or of one or
more securities intermediaries in the name of the Trustee for the benefit of the
Securityholders. Unless otherwise provided in the related Prospectus Supplement,
the related Agreement will require that either the Depositor or the Trustee
promptly cause any MBS and Government Securities in certificated form not
registered in the name of the Trustee to be re-registered, with the applicable
persons, in the name of the Trustee.

REPRESENTATIONS AND WARRANTIES; REPURCHASES

         Unless otherwise provided in the related Prospectus Supplement the
Depositor will, with respect to each Whole Loan, assign certain representations
and warranties, as of a specified date (the person making such representations
and warranties, the "Warranting Party") covering, by way of example, the
following types of matters:

         (i)      the accuracy of the information set forth for such Whole Loan
                  on the schedule of Assets appearing as an exhibit to the
                  related Agreement;

         (ii)     the existence of title insurance insuring the lien priority of
                  the Whole Loan;

         (iii)    the authority of the Warranting Party to sell the Whole Loan;

         (iv)     the payment status of the Whole Loan;

         (v)      in the case of a Whole Loan, the existence of customary
                  provisions in the related Mortgage Note and Mortgage to permit
                  realization against the Mortgaged Property of the benefit of
                  the security of the Mortgage; and

         (vi)     the existence of hazard and extended perils insurance coverage
                  on the Mortgaged Property.

         Any Warranting Party shall be an Asset Seller or an affiliate thereof
or such other person acceptable to the Depositor and shall be identified in the
related Prospectus Supplement.

         Representations and warranties made in respect of a Whole Loan may have
been made as of a date prior to the applicable Cut-off Date. A substantial
period of time may have elapsed between such date and the date of initial
issuance of the related series of Certificates evidencing an interest in such
Whole Loan. Unless otherwise specified in the related Prospectus Supplement, in
the event of a breach of any such representation or warranty, the Warranting
Party will be obligated to reimburse the Trust Fund for losses caused by any
such breach or either cure such breach or repurchase or replace the affected
Whole Loan as described below. Since the representations and warranties may not
address events that may occur following the date as of which they were made, the
Warranting Party will have a reimbursement, cure, repurchase or substitution
obligation in connection with a breach of such a representation and warranty
only if the relevant event that causes such breach occurs prior to such date.
Such party would have no such obligations if the relevant event that causes such
breach occurs after such date.

         Unless otherwise provided in the related Prospectus Supplement, each
Agreement will provide that the Master Servicer and/or Trustee will be required
to notify promptly the relevant Warranting Party of any breach of any
representation or warranty made by it in respect of a Whole Loan that materially
and adversely affects the value of such Whole Loan or the interests therein of
the Securityholders. If such Warranting Party cannot cure such breach within a
specified period following the date on which such party was notified of such
breach, then such Warranting Party will be obligated to repurchase such Whole
Loan from the Trustee within a specified period from the date on which the
Warranting Party was notified of such breach, at the Purchase Price therefor. As
to any Whole Loan, unless otherwise specified in the related Prospectus
Supplement, the "Purchase Price" is equal to the sum of the unpaid principal
balance thereof, plus unpaid accrued interest thereon at the Mortgage Rate from
the date as to which interest was last paid to the due date in the Due Period in
which the relevant purchase is to occur, plus certain


                                       31
<PAGE>


servicing expenses that are reimbursable to the Master Servicer. If so provided
in the Prospectus Supplement for a series, a Warranting Party, rather than
repurchase a Whole Loan as to which a breach has occurred, will have the option,
within a specified period after initial issuance of such series of Certificates,
to cause the removal of such Whole Loan from the Trust Fund and substitute in
its place one or more other Whole Loans in accordance with the standards
described in the related Prospectus Supplement. If so provided in the Prospectus
Supplement for a series, a Warranting Party, rather than repurchase or
substitute a Whole Loan as to which a breach has occurred, will have the option
to reimburse the Trust Fund or the Securityholders for any losses caused by such
breach. Unless otherwise specified in the related Prospectus Supplement, this
reimbursement, repurchase or substitution obligation will constitute the sole
remedy available to holders of Securities or the Trustee for a breach of
representation by a Warranting Party.

         Neither the Depositor (except to the extent that it is the Warranting
Party) nor the Master Servicer will be obligated to purchase or substitute for a
Whole Loan if a Warranting Party defaults on its obligation to do so, and no
assurance can be given that Warranting Parties will carry out such obligations
with respect to Whole Loans.

         Unless otherwise provided in the related Prospectus Supplement the
Warranting Party will, with respect to a Trust Fund that includes Government
Securities or MBS, make or assign certain representations or warranties, as of a
specified date, with respect to such Government Securities or MBS, covering the
accuracy of the information set forth therefor on the schedule of Assets
appearing as an exhibit to the related Agreement and covering the authority of
the Warranting Party to sell such Assets. The related Prospectus Supplement will
describe the remedies for a breach thereof.

         A Master Servicer will make certain representations and warranties
regarding its authority to enter into, and its ability to perform its
obligations under, the related Agreement. A breach of any such representation of
the Master Servicer which materially and adversely affects the interests of the
Certificateholders and which continues unremedied for the number of days
specified in the Agreement after the giving of written notice of such breach to
the Master Servicer by the Trustee or the Depositor, or to the Master Servicer,
the Depositor and the Trustee by the holders of Certificates evidencing not less
than 25% of the Voting Rights (unless otherwise specified in the related
Prospectus Supplement), will constitute an Event of Default under such Pooling
and Servicing Agreement. See "Events of Default" and "Rights Upon Event of
Default."

COLLECTION ACCOUNT AND RELATED ACCOUNTS

     GENERAL

         The Master Servicer and/or the Trustee will, as to each Trust Fund,
establish and maintain or cause to be established and maintained one or more
separate accounts for the collection of payments on the related Assets
(collectively, the "Collection Account"), which must be either

         (i)      an account or accounts the deposits in which are insured by
                  the Federal Deposit Insurance Corporation ("FDIC") (to the
                  limits established by the FDIC) and, if so specified in the
                  related Prospectus Supplement, the uninsured deposits in which
                  are otherwise secured such that the Trustee have a claim with
                  respect to the funds in the Collection Account or a perfected
                  first priority security interest against any collateral
                  securing such funds that is superior to the claims of any
                  other depositors or general creditors of the institution with
                  which the Collection Account is maintained or

         (ii)     otherwise maintained with a bank or trust company, and in a
                  manner, satisfactory to the Rating Agency or Agencies rating
                  any class of Securities of such series.

The collateral eligible to secure amounts in the Collection Account is limited
to United States government securities and other investment grade obligations
specified in the Agreement ("Permitted Investments"). A Collection Account may
be maintained as an interest bearing or a non-interest bearing account and the
funds held therein may be invested pending each succeeding Distribution Date in
certain short-term Permitted Investments. Unless otherwise provided in the
related Prospectus Supplement, any interest or other income earned on funds in
the Collection


                                       32
<PAGE>



Account will be paid to a Master Servicer or its designee as additional
servicing compensation. The Collection Account may be maintained with an
institution that is an affiliate of the Master Servicer, if applicable, provided
that such institution meets the standards imposed by the Rating Agency or
Agencies. If permitted by the Rating Agency or Agencies and so specified in the
related Prospectus Supplement, a Collection Account may contain funds relating
to more than one series of mortgage pass-through certificates and may contain
other funds respecting payments on mortgage loans belonging to the Master
Servicer or serviced or master serviced by it on behalf of others.

     DEPOSITS

         A Master Servicer or the Trustee will deposit or cause to be deposited
in the Collection Account for one or more Trust Funds on a daily basis, unless
otherwise provided in the related Agreement, the following payments and
collections received, or advances made, by the Master Servicer or the Trustee or
on its behalf subsequent to the Cut-off Date (other than payments due on or
before the Cut-off Date, and exclusive of any amounts representing a Retained
Interest):

                  (i) all payments on account of principal, including principal
         prepayments, on the Assets;

                  (ii) all payments on account of interest on the Assets,
         including any default interest collected, in each case net of any
         portion thereof retained by a Master Servicer or a Sub-Servicer as its
         servicing compensation and net of any Retained Interest;

                  (iii) all proceeds of the hazard insurance policies to be
         maintained in respect of each Mortgaged Property securing a Whole Loan
         in the Trust Fund (to the extent such proceeds are not applied to the
         restoration of the property or released to the mortgagor in accordance
         with the normal servicing procedures of a Master Servicer or the
         related Sub-Servicer, subject to the terms and conditions of the
         related Mortgage and Mortgage Note) (collectively, "Insurance
         Proceeds") and all other amounts received and retained in connection
         with the liquidation of defaulted Mortgage Loans in the Trust Fund, by
         foreclosure or otherwise ("Liquidation Proceeds"), together with the
         net proceeds on a monthly basis with respect to any Mortgaged
         Properties acquired for the benefit of Securityholders by foreclosure
         or by deed in lieu of foreclosure or otherwise;

                  (iv) any amounts paid under any instrument or drawn from any
         fund that constitutes Credit Support for the related series of
         Securities as described under "Description of Credit Support";

                  (v) any advances made as described under "Description of the
         Securities--Advances in Respect of Delinquencies";

                  (vi) any amounts paid under any Cash Flow Agreement, as
         described under "Description of the Trust Funds--Cash Flow Agreements";

                  (vii) all proceeds of any Asset or, with respect to a Whole
         Loan, property acquired in respect thereof purchased by the Depositor,
         any Asset Seller or any other specified person as described under
         "Assignment of Assets; Repurchases" and "Representations and
         Warranties; Repurchases," all proceeds of any defaulted Mortgage Loan
         purchased as described under "Realization Upon Defaulted Whole Loans,"
         and all proceeds of any Asset purchased as described under "Description
         of the Securities--Termination" (also, "Liquidation Proceeds");

                  (viii) any amounts paid by a Master Servicer to cover certain
         interest shortfalls arising out of the prepayment of Whole Loans in the
         Trust Fund as described under "Description of the Agreements --Retained
         Interest; Servicing Compensation and Payment of Expenses";

                  (ix) to the extent that any such item does not constitute
         additional servicing compensation to a Master Servicer, any payments on
         account of modification or assumption fees, late payment charges or
         prepayment premiums on the Mortgage Assets;


                                       33
<PAGE>


                  (x) all payments required to be deposited in the Collection
         Account with respect to any deductible clause in any blanket insurance
         policy described under "Hazard Insurance Policies";

                  (xi) any amount required to be deposited by a Master Servicer
         or the Trustee in connection with losses realized on investments for
         the benefit of the Master Servicer or the Trustee, as the case may be,
         of funds held in the Collection Account; and

                  (xii) any other amounts required to be deposited in the
         Collection Account as provided in the related Agreement and described
         in the related Prospectus Supplement.

     WITHDRAWALS

         A Master Servicer or the Trustee may, from time to time, unless
otherwise specified in the related Prospectus Supplement or the related
Agreement, make withdrawals from the Collection Account for each Trust Fund for
any of the following purposes:

                  (i) to make distributions to the Securityholders on each
         Distribution Date;

                  (ii) to reimburse a Master Servicer for unreimbursed amounts
         advanced as described under "Description of the Securities--Advances in
         Respect of Delinquencies," such reimbursement to be made out of amounts
         received which were identified and applied by the Master Servicer as
         late collections of interest (net of related servicing fees and
         Retained Interest) on and principal of the particular Whole Loans with
         respect to which the advances were made or out of amounts drawn under
         any form of Credit Support with respect to such Whole Loans;

                  (iii) to reimburse a Master Servicer for unpaid servicing fees
         earned and certain unreimbursed servicing expenses incurred with
         respect to Whole Loans and properties acquired in respect thereof, such
         reimbursement to be made out of amounts that represent Liquidation
         Proceeds and Insurance Proceeds collected on the particular Whole Loans
         and properties, and net income collected on the particular properties,
         with respect to which such fees were earned or such expenses were
         incurred or out of amounts drawn under any form of Credit Support with
         respect to such Whole Loans and properties;

                  (iv) to reimburse a Master Servicer for any advances described
         in clause (ii) above and any servicing expenses described in clause
         (iii) above which, in the Master Servicer's good faith judgment, will
         not be recoverable from the amounts described in clauses (ii) and
         (iii), respectively, such reimbursement to be made from amounts
         collected on other Assets or, if and to the extent so provided by the
         related Agreement and described in the related Prospectus Supplement,
         just from that portion of amounts collected on other Assets that is
         otherwise distributable on one or more classes of Subordinate
         Securities, if any, remain outstanding, and otherwise any outstanding
         class of Securities, of the related series;

                  (v) if and to the extent described in the related Prospectus
         Supplement, to pay a Master Servicer interest accrued on the advances
         described in clause (ii) above and the servicing expenses described in
         clause (iii) above while such remain outstanding and unreimbursed;

                  (vi) to reimburse a Master Servicer, the Depositor, or any of
         their respective directors, officers, employees and agents, as the case
         may be, for certain expenses, costs and liabilities incurred thereby,
         as and to the extent described under "Certain Matters Regarding a
         Master Servicer and the Depositor";

                  (vii) if and to the extent described in the related Prospectus
         Supplement, to pay (or to transfer to a separate account for purposes
         of escrowing for the payment of) the Trustee's fees;

                  (viii) to reimburse the Trustee or any of its directors,
         officers, employees and agents, as the case may be, for certain
         expenses, costs and liabilities incurred thereby, as and to the extent
         described under "Certain Matters Regarding the Trustee";



                                       34
<PAGE>


                  (ix) unless otherwise provided in the related Prospectus
         Supplement, to pay a Master Servicer, as additional servicing
         compensation, interest and investment income earned in respect of
         amounts held in the Collection Account;

                  (x) to pay the person entitled thereto any amounts deposited
         in the Collection Account that were identified and applied by the
         Master Servicer as recoveries of Retained Interest;

                  (xi) to pay for costs reasonably incurred in connection with
         the proper management and maintenance of any Mortgaged Property
         acquired for the benefit of Securityholders by foreclosure or by deed
         in lieu of foreclosure or otherwise, such payments to be made out of
         income received on such property;

                  (xii) if one or more elections have been made to treat the
         Trust Fund or designated portions thereof as a REMIC, to pay any
         federal, state or local taxes imposed on the Trust Fund or its assets
         or transactions, as and to the extent described under "Material Federal
         Income Tax Consequences--REMICS--Prohibited Transactions Tax and Other
         Taxes";

                  (xiii) to pay for the cost of an independent appraiser or
         other expert in real estate matters retained to determine a fair sale
         price for a defaulted Whole Loan or a property acquired in respect
         thereof in connection with the liquidation of such Whole Loan or
         property;

                  (xiv) to pay for the cost of various opinions of counsel
         obtained pursuant to the related Agreement for the benefit of
         Securityholders;

                  (xv) to pay for the costs of recording the related Agreement
         if such recordation materially and beneficially affects the interests
         of Securityholders, provided that such payment shall not constitute a
         waiver with respect to the obligation of the Warranting Party to remedy
         any breach of representation or warranty under the Agreement;

                  (xvi) to pay the person entitled thereto any amounts deposited
         in the Collection Account in error, including amounts received on any
         Asset after its removal from the Trust Fund whether by reason of
         purchase or substitution as contemplated by "Assignment of Assets;
         Repurchase" and "Representations and Warranties; Repurchases" or
         otherwise;

                  (xvii) to make any other withdrawals permitted by the related
         Agreement; and

                  (xviii) to clear and terminate the Collection Account at the
         termination of the Trust Fund.

     OTHER COLLECTION ACCOUNTS

         Notwithstanding the foregoing, if so specified in the related
Prospectus Supplement, the Agreement for any series of Securities may provide
for the establishment and maintenance of a separate collection account into
which the Master Servicer or any related Sub-Servicer will deposit on a daily
basis the amounts described under "--Deposits" above for one or more series of
Securities. Any amounts on deposit in any such collection account will be
withdrawn therefrom and deposited into the appropriate Collection Account by a
time specified in the related Prospectus Supplement. To the extent specified in
the related Prospectus Supplement, any amounts which could be withdrawn from the
Collection Account as described under "--Withdrawals" above, may also be
withdrawn from any such collection account. The Prospectus Supplement will set
forth any restrictions with respect to any such collection account, including
investment restrictions and any restrictions with respect to financial
institutions with which any such collection account may be maintained.

COLLECTION AND OTHER SERVICING PROCEDURES

         The Master Servicer, directly or through Sub-Servicers, is required to
make reasonable efforts to collect all scheduled payments under the Whole Loans
and will follow or cause to be followed such collection procedures as it


                                       35
<PAGE>


would follow with respect to mortgage loans that are comparable to the Whole
Loans and held for its own account, provided such procedures are consistent
with:

          (i)     the terms of the related Agreement and any related hazard
                  insurance policy or instrument of Credit Support, if any,
                  included in the related Trust Fund described herein or under
                  "Description of Credit Support,"

          (ii)    applicable law and

          (iii)   the general servicing standard specified in the related
                  Prospectus Supplement or, if no such standard is so specified,
                  its normal servicing practices (in either case, the "Servicing
                  Standard").

In connection therewith, the Master Servicer will be permitted in its discretion
to waive any late payment charge or penalty interest in respect of a late
payment on a Whole Loan.

         Each Master Servicer will also be required to perform other customary
functions of a servicer of comparable loans, including maintaining hazard
insurance policies as described herein and in any related Prospectus Supplement,
and filing and settling claims thereunder; maintaining escrow or impoundment
accounts of mortgagors for payment of taxes, insurance and other items required
to be paid by any mortgagor pursuant to a Whole Loan; processing assumptions or
substitutions in those cases where the Master Servicer has determined not to
enforce any applicable due-on-sale clause; attempting to cure delinquencies;
supervising foreclosures or repossessions; inspecting and managing Mortgaged
Properties under certain circumstances; and maintaining accounting records
relating to the Whole Loans. Unless otherwise specified in the related
Prospectus Supplement, the Master Servicer will be responsible for filing and
settling claims in respect of particular Whole Loans under any applicable
instrument of Credit Support. See "Description of Credit Support."

         The Master Servicer may agree to modify, waive or amend any term of any
Whole Loan in a manner consistent with the Servicing Standard so long as the
modification, waiver or amendment will not affect the amount or timing of any
scheduled payments of principal or interest on the Whole Loan or, in its
judgment, materially impair the security for the Whole Loan or reduce the
likelihood of timely payment of amounts due thereon. The Master Servicer also
may agree to any modification, waiver or amendment that would so affect or
impair the payments on, or the security for, a Whole Loan if, unless otherwise
provided in the related Prospectus Supplement, in its judgment, a material
default on the Whole Loan has occurred or a payment default is imminent, and in
its judgment, such modification, waiver or amendment is reasonably likely to
produce a greater recovery with respect to the Whole Loan on a present value
basis than would liquidation. The Master Servicer is required to notify the
Trustee in the event of any modification, waiver or amendment of any Whole Loan.

SUB-SERVICERS

         A Master Servicer may delegate its servicing obligations in respect of
the Whole Loans to third-party servicers (each, a "Sub-Servicer"), but such
Master Servicer will remain obligated under the related Agreement. Each
sub-servicing agreement between a Master Servicer and a Sub-Servicer (a
"Sub-Servicing Agreement") must be consistent with the terms of the related
Agreement and must provide that, if for any reason the Master Servicer for the
related series of Securities is no longer acting in such capacity, the Trustee
or any successor Master Servicer may assume the Master Servicer's rights and
obligations under such Sub-Servicing Agreement.

         Unless otherwise provided in the related Prospectus Supplement, the
Master Servicer will be solely liable for all fees owed by it to any
Sub-Servicer, irrespective of whether the Master Servicer's compensation
pursuant to the related Agreement is sufficient to pay such fees. However, a
Sub-Servicer may be entitled to a Retained Interest in certain Whole Loans. Each
Sub-Servicer will be reimbursed by the Master Servicer for certain expenditures
which it makes, generally to the same extent the Master Servicer would be
reimbursed under an Agreement. See "Retained Interest; Servicing Compensation
and Payment of Expenses."


                                       36
<PAGE>


REALIZATION UPON DEFAULTED WHOLE LOANS

         Unless otherwise provided in the related Prospectus Supplement, the
Master Servicer is required to monitor any Whole Loan which is in default,
initiate corrective action in cooperation with the mortgagor or obligor if cure
is likely, inspect the Mortgaged Property and take such other actions as are
consistent with the Servicing Standard. A significant period of time may elapse
before the Master Servicer is able to assess the success of such corrective
action or the need for additional initiatives.

         Any Agreement relating to a Trust Fund that includes Whole Loans may
grant to the Master Servicer and/or the holder or holders of certain classes of
Securities a right of first refusal to purchase from the Trust Fund at a
predetermined purchase price any such Whole Loan as to which a specified number
of scheduled payments thereunder are delinquent. Any such right granted to the
holder of an Offered Security will be described in the related Prospectus
Supplement. The related Prospectus Supplement will also describe any such right
granted to any person if the predetermined purchase price is less than the
Purchase Price described under "Representations and Warranties; Repurchases."

         If so specified in the related Prospectus Supplement, the Master
Servicer may offer to sell any defaulted Whole Loan described in the preceding
paragraph and not otherwise purchased by any person having a right of first
refusal with respect thereto, if and when the Master Servicer determines,
consistent with the Servicing Standard, that such a sale would produce a greater
recovery on a present value basis than would liquidation through foreclosure,
repossession or similar proceedings. The related Agreement will provide that any
such offering be made in a commercially reasonable manner for a specified period
and that the Master Servicer accept the highest cash bid received from any
person (including itself, an affiliate of the Master Servicer or any
Securityholder) that constitutes a fair price for such defaulted Whole Loan. In
the absence of any bid determined in accordance with the related Agreement to be
fair, the Master Servicer shall proceed with respect to such defaulted Mortgage
Loan as described below. Any bid in an amount at least equal to the Purchase
Price described under "Representations and Warranties; Repurchases" will in all
cases be deemed fair.

         The Master Servicer, on behalf of the Trustee, may at any time
institute foreclosure proceedings, exercise any power of sale contained in any
mortgage, obtain a deed in lieu of foreclosure, or otherwise acquire title to a
Mortgaged Property securing a Whole Loan by operation of law or otherwise, if
such action is consistent with the Servicing Standard and a default on such
Whole Loan has occurred or, in the Master Servicer's judgment, is imminent.

         Unless otherwise provided in the related Prospectus Supplement, if
title to any Mortgaged Property is acquired by a Trust Fund as to which a REMIC
election has been made, the Master Servicer, on behalf of the Trust Fund, will
be required to sell the Mortgaged Property within three years of acquisition,
unless the Internal Revenue Service grants an extension of time to sell such
property, or unless the Trustee receives an opinion of independent counsel to
the effect that the holding of the property by the Trust Fund subsequent to
three years after its acquisition will not result in the imposition of a tax on
the Trust Fund or cause the Trust Fund to fail to qualify as a REMIC under the
Code at any time that any Security is outstanding. Subject to the foregoing, the
Master Servicer will be required to solicit bids for any Mortgaged Property so
acquired in such a manner as will be reasonably likely to realize a fair price
for such property and accept the first (and, if multiple bids are
contemporaneously received, the highest) cash bid received from any person that
constitutes a fair price.

         The limitations imposed by the related Agreement and the REMIC
provisions of the Code (if a REMIC election has been made with respect to the
related Trust Fund) on the ownership and management of any Mortgaged Property
acquired on behalf of the Trust Fund may result in the recovery of an amount
less than the amount that would otherwise be recovered. See "Certain Legal
Aspects of Mortgage Loans--Foreclosure."

         If recovery on a defaulted Whole Loan under any related instrument of
Credit Support is not available, the Master Servicer nevertheless will be
obligated to follow or cause to be followed such normal practices and procedures
as it deems necessary or advisable to realize upon the defaulted Whole Loan. If
the proceeds of any liquidation of the property securing the defaulted Whole
Loan are less than the outstanding principal balance of the defaulted Whole Loan
plus interest accrued thereon at the Mortgage Rate, as applicable, plus the
aggregate amount of expenses incurred by the Master Servicer in connection with
such proceedings and which are reimbursable under


                                       37
<PAGE>


the Agreement, the Trust Fund will realize a loss in the amount of such
difference. The Master Servicer will be entitled to withdraw or cause to be
withdrawn from the Collection Account out of the Liquidation Proceeds recovered
on any defaulted Whole Loan, prior to the distribution of such Liquidation
Proceeds to Securityholders, amounts representing its normal servicing
compensation on the Whole Loan, unreimbursed servicing expenses incurred with
respect to the Whole Loan and any unreimbursed advances of delinquent payments
made with respect to the Whole Loan.

         If any property securing a defaulted Whole Loan is damaged the Master
Servicer is not required to expend its own funds to restore the damaged property
unless it determines (i) that such restoration will increase the proceeds to
Securityholders on liquidation of the Whole Loan after reimbursement of the
Master Servicer for its expenses and (ii) that such expenses will be recoverable
by it from related Insurance Proceeds or Liquidation Proceeds.

         As servicer of the Whole Loans, a Master Servicer, on behalf of itself,
the Trustee and the Securityholders, will present claims to the obligor under
each instrument of Credit Support, and will take such reasonable steps as are
necessary to receive payment or to permit recovery thereunder with respect to
defaulted Whole Loans.

         If a Master Servicer or its designee recovers payments under any
instrument of Credit Support with respect to any defaulted Whole Loan, the
Master Servicer will be entitled to withdraw or cause to be withdrawn from the
Collection Account out of such proceeds, prior to distribution thereof to
Certificateholders, amounts representing its normal servicing compensation on
such Whole Loan, unreimbursed servicing expenses incurred with respect to the
Whole Loan and any unreimbursed advances of delinquent payments made with
respect to the Whole Loan. See "Hazard Insurance Policies" and "Description of
Credit Support."

HAZARD INSURANCE POLICIES

         Unless otherwise specified in the related Prospectus Supplement, each
Agreement for a Trust Fund comprised of Whole Loans will require the Master
Servicer to cause the mortgagor on each Whole Loan to maintain a hazard
insurance policy providing for such coverage as is required under the related
Mortgage or, if any Mortgage permits the holder thereof to dictate to the
mortgagor the insurance coverage to be maintained on the related Mortgaged
Property, then such coverage as is consistent with the Servicing Standard.
Unless otherwise specified in the related Prospectus Supplement, such coverage
will be in general in an amount equal to the lesser of the principal balance
owing on such Whole Loan and the amount necessary to fully compensate for any
damage or loss to the improvements on the Mortgaged Property on a replacement
cost basis, but in either case not less than the amount necessary to avoid the
application of any co-insurance clause contained in the hazard insurance policy.
The ability of the Master Servicer to assure that hazard insurance proceeds are
appropriately applied may be dependent upon its being named as an additional
insured under any hazard insurance policy and under any other insurance policy
referred to below, or upon the extent to which information in this regard is
furnished by mortgagors. All amounts collected by the Master Servicer under any
such policy (except for amounts to be applied to the restoration or repair of
the Mortgaged Property or released to the mortgagor in accordance with the
Master Servicer's normal servicing procedures, subject to the terms and
conditions of the related Mortgage and Mortgage Note) will be deposited in the
Collection Account. The Agreement will provide that the Master Servicer may
satisfy its obligation to cause each mortgagor to maintain such a hazard
insurance policy by the Master Servicer's maintaining a blanket policy insuring
against hazard losses on the Whole Loans. If such blanket policy contains a
deductible clause, the Master Servicer will be required to deposit in the
Collection Account all sums that would have been deposited therein but for such
clause.

         In general, the standard form of fire and extended coverage policy
covers physical damage to or destruction of the improvements of the property by
fire, lightning, explosion, smoke, windstorm and hail, and riot, strike and
civil commotion, subject to the conditions and exclusions specified in each
policy. Although the policies relating to the Whole Loans will be underwritten
by different insurers under different state laws in accordance with different
applicable state forms, and therefore will not contain identical terms and
conditions, the basic terms thereof are dictated by respective state laws, and
most such policies typically do not cover any physical damage resulting from
war, revolution, governmental actions, floods and other water-related causes,
earth movement (including earthquakes, landslides and mudflows), wet or dry rot,
vermin, domestic animals and certain other kinds of uninsured risks.


                                       38
<PAGE>


         The hazard insurance policies covering the Mortgaged Properties
securing the Whole Loans will typically contain a co-insurance clause that in
effect requires the insured at all times to carry insurance of a specified
percentage (generally 80% to 90%) of the full replacement value of the
improvements on the property in order to recover the full amount of any partial
loss. If the insured's coverage falls below this specified percentage, such
clause generally provides that the insurer's liability in the event of partial
loss does not exceed the lesser of (i) the replacement cost of the improvements
less physical depreciation and (ii) such proportion of the loss as the amount of
insurance carried bears to the specified percentage of the full replacement cost
of such improvements.

         Each Agreement for a Trust Fund comprised of Whole Loans will require
the Master Servicer to cause the mortgagor on each Whole Loan to maintain all
such other insurance coverage with respect to the related Mortgaged Property as
is consistent with the terms of the related Mortgage and the Servicing Standard,
which insurance may typically include flood insurance (if the related Mortgaged
Property was located at the time of origination in a federally designated flood
area).

         Any cost incurred by the Master Servicer in maintaining any such
insurance policy will be added to the amount owing under the Mortgage Loan where
the terms of the Mortgage Loan so permit; provided, however, that the addition
of such cost will not be taken into account for purposes of calculating the
distribution to be made to Certificateholders. Such costs may be recovered by
the Master Servicer or Sub-Servicer, as the case may be, from the Collection
Account, with interest thereon, as provided by the Agreement.

         Under the terms of the Whole Loans, mortgagors will generally be
required to present claims to insurers under hazard insurance policies
maintained on the related Mortgaged Properties. The Master Servicer, on behalf
of the Trustee and Certificateholders, is obligated to present or cause to be
presented claims under any blanket insurance policy insuring against hazard
losses on Mortgaged Properties securing the Whole Loans. However, the ability of
the Master Servicer to present or cause to be presented such claims is dependent
upon the extent to which information in this regard is furnished to the Master
Servicer by mortgagors.

FIDELITY BONDS AND ERRORS AND OMISSIONS INSURANCE

         Unless otherwise specified in the related Prospectus Supplement, each
Agreement will require that the Master Servicer obtain and maintain in effect a
fidelity bond or similar form of insurance coverage (which may provide blanket
coverage) or any combination thereof insuring against loss occasioned by fraud,
theft or other intentional misconduct of the officers, employees and agents of
the Master Servicer. The related Agreement will allow the Master Servicer to
self-insure against loss occasioned by the errors and omissions of the officers,
employees and agents of the Master Servicer so long as certain criteria set
forth in the Agreement are met.

DUE-ON-SALE PROVISIONS

         The Whole Loans may contain clauses requiring the consent of the
mortgagee to any sale or other transfer of the related Mortgaged Property, or
due-on-sale clauses entitling the mortgagee to accelerate payment of the Whole
Loan upon any sale, transfer or conveyance of the related Mortgaged Property.
Unless otherwise provided in the related Prospectus Supplement, the Master
Servicer will generally enforce any due-on-sale clause to the extent it has
knowledge of the conveyance or proposed conveyance of the underlying Mortgaged
Property and it is entitled to do so under applicable law; provided, however,
that the Master Servicer will not take any action in relation to the enforcement
of any due-on-sale provision which would adversely affect or jeopardize coverage
under any applicable insurance policy. Unless otherwise specified in the related
Prospectus Supplement, any fee collected by or on behalf of the Master Servicer
for entering into an assumption agreement will be retained by or on behalf of
the Master Servicer as additional servicing compensation.

RETAINED INTEREST; SERVICING COMPENSATION AND PAYMENT OF EXPENSES

         The Prospectus Supplement for a series of Certificates will specify
whether there will be any Retained Interest in the Assets, and, if so, the
initial owner thereof. If so, the Retained Interest will be established on a
loan-by-loan basis and will be specified on an exhibit to the related Agreement.
A "Retained Interest" in an Asset



                                       39
<PAGE>


represents a specified portion of the interest payable thereon. The Retained
Interest will be deducted from mortgagor payments as received and will not be
part of the related Trust Fund.

         Unless otherwise specified in the related Prospectus Supplement, the
Master Servicer's and a Sub-Servicer's primary servicing compensation with
respect to a series of Securities will come from the periodic payment to it of a
portion of the interest payment on each Asset. Since any Retained Interest and a
Master Servicer's primary compensation are percentages of the principal balance
of each Asset, such amounts will decrease in accordance with the amortization of
the Assets. The Prospectus Supplement with respect to a series of Securities
evidencing interests in a Trust Fund that includes Whole Loans may provide that,
as additional compensation, the Master Servicer or the Sub-Servicers may retain
all or a portion of assumption fees, modification fees, late payment charges or
Prepayment Premiums collected from mortgagors and any interest or other income
which may be earned on funds held in the Collection Account or any account
established by a Sub-Servicer pursuant to the Agreement.

         The Master Servicer may, to the extent provided in the related
Prospectus Supplement, pay from its servicing compensation certain expenses
incurred in connection with its servicing and managing of the Assets, including,
without limitation, payment of the fees and disbursements of the Trustee and
independent accountants, payment of expenses incurred in connection with
distributions and reports to Securityholders, and payment of any other expenses
described in the related Prospectus Supplement. Certain other expenses,
including certain expenses relating to defaults and liquidations on the Whole
Loans and, to the extent so provided in the related Prospectus Supplement,
interest thereon at the rate specified therein may be borne by the Trust Fund.

         If and to the extent provided in the related Prospectus Supplement, the
Master Servicer may be required to apply a portion of the servicing compensation
otherwise payable to it in respect of any Due Period to certain interest
shortfalls resulting from the voluntary prepayment of any Whole Loans in the
related Trust Fund during such period prior to their respective due dates
therein.

EVIDENCE AS TO COMPLIANCE

         Each Agreement relating to Assets which include Whole Loans will
provide that on or before a specified date in each year, beginning with the
first such date at least six months after the related Cut-off Date, a firm of
independent public accountants will furnish a statement to the Trustee to the
effect that, on the basis of the examination by such firm conducted
substantially in compliance with either the Uniform Single Attestation Program
for Mortgage Bankers, the Audit Program for Mortgages serviced for the Federal
Home Loan Mortgage Corporation ("FHLMC") or such other audit or attestation
program used by the Master Servicer, the servicing by or on behalf of the Master
Servicer of mortgage loans under agreements substantially similar to each other
(including the related Agreement) was conducted in compliance with the terms of
such agreements or such program except for any significant exceptions or errors
in records that, in the opinion of the firm, either the Audit Program for
Mortgages serviced for FHLMC, or paragraph 4 of the Uniform Single Attestation
Program for Mortgage Bankers, or such other audit or attestation program
requires it to report. In rendering its statement such firm may rely, as to
matters relating to the direct servicing of mortgage loans by Sub-Servicers,
upon comparable statements for examinations conducted substantially in
compliance with the Uniform Single Attestation Program for Mortgage Bankers or
the Audit Program for Mortgages serviced for FHLMC or such other audit or
attestation program used by such Sub-Servicer (rendered within one year of such
statement) of firms of independent public accountants with respect to the
related Sub-Servicer.

         Each such Agreement will also provide for delivery to the Trustee, on
or before a specified date in each year, of an annual statement signed by two
officers of the Master Servicer to the effect that the Master Servicer has
fulfilled its obligations under the Agreement throughout the preceding calendar
year or other specified twelve-month period.

         Unless otherwise provided in the related Prospectus Supplement, copies
of such annual accountants' statement and such statements of officers will be
obtainable by Securityholders without charge upon written request to the Master
Servicer at the address set forth in the related Prospectus Supplement.



                                       40
<PAGE>


CERTAIN MATTERS REGARDING A MASTER SERVICER AND THE DEPOSITOR

         The Master Servicer, if any, or a servicer for substantially all the
Whole Loans under each Agreement will be named in the related Prospectus
Supplement. The entity serving as Master Servicer (or as such servicer) may be
an affiliate of the Depositor and may have other normal business relationships
with the Depositor or the Depositor's affiliates. Reference herein to the Master
Servicer shall be deemed to be to the servicer of substantially all of the Whole
Loans.

         Unless otherwise specified in the related Prospectus Supplement, the
related Agreement will provide that the Master Servicer may resign from its
obligations and duties thereunder only upon a determination that its duties
under the Agreement are no longer permissible under applicable law or are in
material conflict by reason of applicable law with any other activities carried
on by it, the other activities of the Master Servicer so causing such a conflict
being of a type and nature carried on by the Master Servicer at the date of the
Agreement. No such resignation will become effective until the Trustee or a
successor servicer has assumed the Master Servicer's obligations and duties
under the Agreement.

         Unless otherwise specified in the related Prospectus Supplement, each
Agreement will further provide that neither any Master Servicer, the Depositor
nor any director, officer, employee, or agent of a Master Servicer or the
Depositor will be under any liability to the related Trust Fund or Security
holders for any action taken, or for refraining from the taking of any action,
in good faith pursuant to the Agreement; provided, however, that neither a
Master Servicer, the Depositor nor any such person will be protected against any
breach of a representation, warranty or covenant made in such Agreement, or
against any liability specifically imposed thereby, or against any liability
which would otherwise be imposed by reason of willful misfeasance, bad faith or
gross negligence in the performance of obligations or duties thereunder or by
reason of reckless disregard of obligations and duties thereunder.

         Unless otherwise specified in the related Prospectus Supplement, each
Agreement will further provide that any Master Servicer, the Depositor and any
director, officer, employee or agent of a Master Servicer or the Depositor will
be entitled to indemnification by the related Trust Fund and will be held
harmless against any loss, liability or expense incurred in connection with any
legal action relating to the Agreement or the Securities; provided, however,
that such indemnification will not extend to any loss, liability or expense:

         (i)      specifically imposed by such Agreement or otherwise incidental
                  to the performance of obligations and duties thereunder,
                  including, in the case of a Master Servicer, the prosecution
                  of an enforcement action in respect of any specific Whole Loan
                  or Whole Loans (except as any such loss, liability or expense
                  shall be otherwise reimbursable pursuant to such Agreement);

         (ii)     incurred in connection with any breach of a representation,
                  warranty or covenant made in such Agreement;

         (iii)    incurred by reason of misfeasance, bad faith or gross
                  negligence in the performance of obligations or duties
                  thereunder, or by reason of reckless disregard of such
                  obligations or duties;

         (iv)     incurred in connection with any violation of any state or
                  federal securities law; or

         (v)      imposed by any taxing authority if such loss, liability or
                  expense is not specifically reimbursable pursuant to the terms
                  of the related Agreement.

In addition, each Agreement will provide that neither any Master Servicer nor
the Depositor will be under any obligation to appear in, prosecute or defend any
legal action which is not incidental to its respective responsibilities under
the Agreement and which in its opinion may involve it in any expense or
liability. Any such Master Servicer or the Depositor may, however, in its
discretion undertake any such action which it may deem necessary or desirable
with respect to the Agreement and the rights and duties of the parties thereto
and the interests of the Securityholders thereunder. In such event, the legal
expenses and costs of such action and any liability resulting therefrom will be



                                       41
<PAGE>


expenses, costs and liabilities of the Securityholders, and the Master Servicer
or the Depositor, as the case may be, will be entitled to be reimbursed therefor
and to charge the Collection Account.

         Any person into which the Master Servicer or the Depositor may be
merged or consolidated, or any person resulting from any merger or consolidation
to which the Master Servicer or the Depositor is a party, or any person
succeeding to the business of the Master Servicer or the Depositor, will be the
successor of the Master Servicer or the Depositor, as the case may be, under the
related Agreement.

EVENTS OF DEFAULT UNDER THE AGREEMENT

         Unless otherwise provided in the related Prospectus Supplement, Events
of Default under the related Agreement will include:

         (i)      any failure by the Master Servicer to distribute or cause to
                  be distributed to Securityholders, or to remit to the Trustee
                  or Indenture Trustee, as applicable, for distribution to
                  Securityholders, any required payment that continues after a
                  grace period, if any;

         (ii)     any failure by the Master Servicer duly to observe or perform
                  in any material respect any of its other covenants or
                  obligations under the Agreement which continues unremedied for
                  thirty days (or such other period specified in the related
                  Prospectus Supplement) after written notice of such failure
                  has been given to the Master Servicer by the Trustee or the
                  Depositor, or to the Master Servicer, the Depositor and the
                  Trustee by the holders of Securities evidencing not less than
                  25% of the Voting Rights;

         (iii)    any breach of a representation or warranty made by the Master
                  Servicer under the Agreement which materially and adversely
                  affects the interests of Securityholders and which continues
                  unremedied for thirty days (or such longer period specified in
                  the related Prospectus Supplement) after written notice of
                  such breach has been given to the Master Servicer by the
                  Trustee or the Depositor, or to the Master Servicer, the
                  Depositor and the Trustee by the holders of Securities
                  evidencing not less than 25% of the Voting Rights; and

         (iv)     certain events of insolvency, readjustment of debt,
                  marshalling of assets and liabilities or similar proceedings
                  and certain actions by or on behalf of the Master Servicer
                  indicating its insolvency or inability to pay its obligations.

Material variations to the foregoing Events of Default (other than to shorten
cure periods or eliminate notice requirements) will be specified in the related
Prospectus Supplement. Unless otherwise specified in the related Prospectus
Supplement, the Trustee shall, not later than the later of 60 days after the
occurrence of any event which constitutes or, with notice or lapse of time or
both, would constitute an Event of Default and five days after certain officers
of the Trustee become aware of the occurrence of such an event, transmit by mail
to the Depositor and all Securityholders of the applicable series notice of such
occurrence, unless such default shall have been cured or waived.

         The manner of determining the "Voting Rights" of a Security or class or
classes of Securities will be specified in the related Prospectus Supplement.

RIGHTS UPON EVENT OF DEFAULT UNDER THE AGREEMENT

         So long as an Event of Default under an Agreement remains unremedied,
the Depositor or the Trustee may, and at the direction of holders of Securities
evidencing not less than 51% (or such other percentage specified in the related
Prospectus Supplement) of the Voting Rights, the Trustee shall, terminate all of
the rights and obligations of the Master Servicer under the Agreement and in and
to the Mortgage Loans (other than as a Securityholder or as the owner of any
Retained Interest), whereupon the Trustee will succeed to all of the
responsibilities, duties and liabilities of the Master Servicer under the
Agreement (except that if the Trustee is prohibited by law from obligating
itself to make advances regarding delinquent Mortgage Loans, or if the related
Prospectus Supplement so


                                       42
<PAGE>


specifies, then the Trustee will not be obligated to make such advances) and
will be entitled to similar compensation arrangements. Unless otherwise
specified in the related Prospectus Supplement, in the event that the Trustee is
unwilling or unable so to act, it may or, at the written request of the holders
of Securities entitled to at least 51% (or such other percentage specified in
the related Prospectus Supplement) of the Voting Rights, it shall appoint, or
petition a court of competent jurisdiction for the appointment of, a loan
servicing institution acceptable to the Rating Agency with a net worth at the
time of such appointment of at least $15,000,000 (or such other amount specified
in the related Prospectus Supplement) to act as successor to the Master Servicer
under the Agreement. Pending such appointment, the Trustee is obligated to act
in such capacity. The Trustee and any such successor may agree upon the
servicing compensation to be paid, which in no event may be greater than the
compensation payable to the Master Servicer under the Agreement.

         Unless otherwise described in the related Prospectus Supplement, the
holders of Securities representing at least 66% (or such other percentage
specified in the related Prospectus Supplement) of the Voting Rights allocated
to the respective classes of Securities affected by any Event of Default will be
entitled to waive such Event of Default; provided, however, that an Event of
Default involving a failure to distribute a required payment to Securityholders
described in clause (i) under "Events of Default" may be waived only by all of
the Securityholders. Upon any such waiver of an Event of Default, such Event of
Default shall cease to exist and shall be deemed to have been remedied for every
purpose under the Agreement.

         No Securityholders will have the right under any Agreement to institute
any proceeding with respect thereto unless such holder previously has given to
the Trustee written notice of default and unless the holders of Securities
evidencing not less than 25% (or such other percentage specified in the related
Prospectus Supplement) of the Voting Rights have made written request upon the
Trustee to institute such proceeding in its own name as Trustee thereunder and
have offered to the Trustee reasonable indemnity, and the Trustee for sixty days
(or such other number of days specified in the related Prospectus Supplement)
has neglected or refused to institute any such proceeding. The Trustee, however,
is under no obligation to exercise any of the trusts or powers vested in it by
any Agreement or to make any investigation of matters arising thereunder 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 Securities covered by
such Agreement, unless such Securityholders have offered to the Trustee
reasonable security or indemnity against the costs, expenses and liabilities
which may be incurred therein or thereby.

AMENDMENT

         Each Agreement may be amended by the parties thereto, without the
consent of any of the holders of Securities covered by the Agreement:

         (i)      to cure any ambiguity or correct any mistake,

         (ii)     to correct, modify or supplement any provision therein which
                  may be inconsistent with any other provision therein or with
                  the related Prospectus Supplement,

         (iii)    to make any other provisions with respect to matters or
                  questions arising under the Agreement which are not materially
                  inconsistent with the provisions thereof, or

         (iv)     to comply with any requirements imposed by the Code; provided
                  that, in the case of clause (iii), such amendment will not (as
                  evidenced by an opinion of counsel to such effect or a letter
                  from the applicable Rating Agency that such amendment will not
                  result in a reduction or withdrawal of its rating of the
                  related Security) adversely affect in any material respect the
                  interests of any holder of Securities covered by the
                  Agreement.

Unless otherwise specified in the related Prospectus Supplement, each Agreement
may also be amended by the Depositor, the Master Servicer, if any, and the
Trustee, with the consent of the holders of Securities affected thereby
evidencing not less than 51% (or such other percentage specified in the related
Prospectus Supplement) of the Voting Rights, for any purpose; provided, however,
that unless otherwise specified in the related Prospectus Supplement, no such
amendment may:


                                       43
<PAGE>


               (i)         reduce in any manner the amount of or delay the
                           timing of, payments received or advanced on Mortgage
                           Loans which are required to be distributed on any
                           Security without the consent of the holder of such
                           Security or

               (ii)        reduce the consent percentages described in this
                           paragraph without the consent of the holders of all
                           Securities covered by such Agreement then
                           outstanding.

However, with respect to any series of Securities as to which a REMIC election
is to be made, the Trustee will not consent to any amendment of the Agreement
unless it shall first have received an opinion of counsel to the effect that
such amendment will not result in the imposition of a tax on the related Trust
Fund or cause the related Trust Fund to fail to qualify as a REMIC at any time
that the related Securities are outstanding.

THE TRUSTEE

         The Trustee under each Agreement or Trust Agreement will be named in
the related Prospectus Supplement. The commercial bank, national banking
association, banking corporation or trust company serving as Trustee may have a
banking relationship with the Depositor and its affiliates and with any Master
Servicer and its affiliates.

DUTIES OF THE TRUSTEE

         The Trustee will make no representations as to the validity or
sufficiency of any Agreement or Trust Agreement, the Securities or any Asset or
related document and is not accountable for the use or application by or on
behalf of any Master Servicer of any funds paid to the Master Servicer or its
designee in respect of the Securities or the Assets, or deposited into or
withdrawn from the Collection Account or any other account by or on behalf of
the Master Servicer. If no Event of Default has occurred and is continuing, the
Trustee is required to perform only those duties specifically required under the
related Agreement or Trust Agreement, as applicable. 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 requirements of the Agreement or Trust Agreement, as
applicable.

CERTAIN MATTERS REGARDING THE TRUSTEE

         Unless otherwise specified in the related Prospectus Supplement, the
Trustee and any director, officer, employee or agent of the Trustee shall be
entitled to indemnification out of the Collection Account for any loss,
liability or expense (including costs and expenses of litigation, and of
investigation, counsel fees, damages, judgments and amounts paid in settlement)
incurred in connection with the Trustee's:

         (i)      enforcing its rights and remedies and protecting the
                  interests, of the Securityholders during the continuance of an
                  Event of Default,

         (ii)     defending or prosecuting any legal action in respect of the
                  related Agreement or series of Securities,

         (iii)    being the mortgagee of record with respect to the Mortgage
                  Loans in a Trust Fund and the owner of record with respect to
                  any Mortgaged Property acquired in respect thereof for the
                  benefit of Securityholders, or

         (iv)     acting or refraining from acting in good faith at the
                  direction of the holders of the related series of Securities
                  entitled to not less than 25% (or such other percentage as is
                  specified in the related Agreement with respect to any
                  particular matter) of the Voting Rights for such series;
                  provided, however, that such indemnification will not extend
                  to any loss, liability or expense that constitutes a specific
                  liability of the Trustee pursuant to the related Agreement, or
                  to any loss, liability or expense incurred by reason of
                  willful misfeasance, bad faith or negligence on the part of
                  the Trustee in the performance of its obligations and duties
                  thereunder, or by reason of its reckless


                                       44
<PAGE>


                  disregard of such obligations or duties, or as may arise from
                  a breach of any representation, warranty or covenant of the
                  Trustee made therein.

RESIGNATION AND REMOVAL OF THE TRUSTEE

         The Trustee may at any time resign from its obligations and duties
under an Agreement by giving written notice thereof to the Depositor, the Master
Servicer, if any, and all Securityholders. Upon receiving such notice of
resignation, the Depositor is required promptly to appoint a successor trustee
acceptable to the Master Servicer, if any. If no successor trustee shall have
been so appointed and have accepted appointment within 30 days after the giving
of such notice of resignation, the resigning Trustee may petition any court of
competent jurisdiction for the appointment of a successor trustee.

         If at any time the Trustee shall cease to be eligible to continue as
such under the related Agreement, or if at any time the Trustee shall become
incapable of acting, or shall be adjudged bankrupt or insolvent, or a receiver
of the Trustee or of its property shall be appointed, or any public officer
shall take charge or control of the Trustee or of its property or affairs for
the purpose of rehabilitation, conservation or liquidation, or if a change in
the financial condition of the Trustee has adversely affected or will adversely
affect the rating on any class of the Securities, then the Depositor may remove
the Trustee and appoint a successor trustee acceptable to the Master Servicer,
if any. Holders of the Securities of any series entitled to at least 51% (or
such other percentage specified in the related Prospectus Supplement) of the
Voting Rights for such series may at any time remove the Trustee without cause
and appoint a successor trustee.

         Any resignation or removal of the Trustee and appointment of a
successor trustee shall not become effective until acceptance of appointment by
the successor trustee.

CERTAIN TERMS OF THE INDENTURE

         Events of Default. Unless otherwise specified in the related Prospectus
Supplement, Events of Default under the Indenture for each Series of Notes
include:

         (i)      a default for thirty (30) days (or such other number of days
                  specified in such Prospectus Supplement) or more in the
                  payment of any principal of or interest on any Note of such
                  series;

         (ii)     failure to perform any other covenant of the Depositor or the
                  Trust Fund in the Indenture which continues for a period of
                  sixty (60) days (or such other number of days specified in
                  such Prospectus Supplement) after notice thereof is given in
                  accordance with the procedures described in the related
                  Prospectus Supplement;

         (iii)    any representation or warranty made by the Depositor or the
                  Trust Fund in the Indenture or in any certificate or other
                  writing delivered pursuant thereto or in connection therewith
                  with respect to or affecting such series having been incorrect
                  in a material respect as of the time made, and such breach is
                  not cured within sixty (60) days (or such other number of days
                  specified in such Prospectus Supplement) after notice thereof
                  is given in accordance with the procedures described in the
                  related Prospectus Supplement;

         (iv)     certain events of bankruptcy, insolvency, receivership or
                  liquidation of the Depositor or the Trust Fund; or

         (v)      any other Event of Default provided with respect to Notes of
                  that series.

         If an Event of Default with respect to the Notes of any series at the
time outstanding occurs and is continuing, either the Indenture Trustee or the
holders of a majority of the then aggregate outstanding amount of the Notes of
such series may declare the principal amount (or, if the Notes of that series
are Accrual Securities, such portion of the principal amount as may be specified
in the terms of that series, as provided in the related Prospectus Supplement)
of all the Notes of such series to be due and payable immediately. Such
declaration may, under certain



                                       45
<PAGE>


circumstances, be rescinded and annulled by the holders of a majority in
aggregate outstanding amount of the Notes of such series.

         If, following an Event of Default with respect to any series of Notes,
the Notes of such series have been declared to be due and payable, the Indenture
Trustee may, in its discretion, notwithstanding such acceleration, elect to
maintain possession of the collateral securing the Notes of such series and to
continue to apply distributions on such collateral as if there had been no
declaration of acceleration if such collateral continues to provide sufficient
funds for the payment of principal of and interest on the Notes of such series
as they would have become due if there had not been such a declaration. In
addition, the Indenture Trustee may not sell or otherwise liquidate the
collateral securing the Notes of a series following an Event of Default, other
than a default in the payment of any principal or interest on any Note of such
series for thirty (30) days or more, unless:

         (a)      the holders of 100% (or such other percentage specified in the
                  related Prospectus Supplement) of the then aggregate
                  outstanding amount of the Notes of such series consent to such
                  sale,

         (b)      the proceeds of such sale or liquidation are sufficient to pay
                  in full the principal of and accrued interest, due and unpaid,
                  on the outstanding Notes of such series at the date of such
                  sale or

         (c)      the Indenture Trustee determines that such collateral would
                  not be sufficient on an ongoing basis to make all payments on
                  such Notes as such payments would have become due if such
                  Notes had not been declared due and payable, and the Indenture
                  Trustee obtains the consent of the holders of 66% (or such
                  other percentage specified in the related Prospectus
                  Supplement) of the then aggregate outstanding amount of the
                  Notes of such series.

         In the event that the Indenture Trustee liquidates the collateral in
connection with an Event of Default involving a default for thirty (30) days (or
such other number of days specified in the related Prospectus Supplement) or
more in the payment of principal of or interest on the Notes of a series, the
Indenture provides that the Indenture Trustee will have a prior lien on the
proceeds of any such liquidation for unpaid fees and expenses. As a result, upon
the occurrence of such an Event of Default, the amount available for
distribution to the Noteholders would be less than would otherwise be the case.
However, the Indenture Trustee may not institute a proceeding for the
enforcement of its lien except in connection with a proceeding for the
enforcement of the lien of the Indenture for the benefit of the Noteholders
after the occurrence of such an Event of Default.

         Unless otherwise specified in the related Prospectus Supplement, in the
event the principal of the Notes of a series is declared due and payable, as
described above, the holders of any such Notes issued at a discount from par may
be entitled to receive no more than an amount equal to the unpaid principal
amount thereof less the amount of such discount which is unamortized.

         Subject to the provisions of the Indenture relating to the duties of
the Indenture Trustee, in case an Event of Default shall occur and be continuing
with respect to a series of Notes, the Indenture Trustee shall be under no
obligation to exercise any of the rights or powers under the Indenture at the
request or direction of any of the holders of Notes of such series, unless such
holders offered to the Indenture Trustee security or indemnity satisfactory to
it against the costs, expenses and liabilities which might be incurred by it in
complying with such request or direction. Subject to such provisions for
indemnification and certain limitations contained in the Indenture, the holders
of a majority of the then aggregate outstanding amount of the Notes of such
series shall have the right to direct the time, method and place of conducting
any proceeding for any remedy available to the Indenture Trustee or exercising
any trust or power conferred on the Indenture Trustee with respect to the Notes
of such series, and the holders of a majority of the then aggregate outstanding
amount of the Notes of such series may, in certain cases, waive any default with
respect thereto, except a default in the payment of principal or interest or a
default in respect of a covenant or provision of the Indenture that cannot be
modified without the waiver or consent of all the holders of the outstanding
Notes of such series affected thereby.

         Discharge of the Indenture. The Indenture will be discharged with
respect to a series of Notes (except with respect to certain continuing rights
specified in the Indenture) upon the delivery to the Indenture Trustee for
cancellation of all the Notes of such series or, with certain limitations, upon
deposit with the Indenture Trustee of funds sufficient for the payment in full
of all of the Notes of such series.


                                       46
<PAGE>


         In addition to such discharge with certain limitations, the Indenture
will provide that, if so specified with respect to the Notes of any series, the
related Trust Fund will be discharged from any and all obligations in respect of
the Notes of such series (except for certain obligations relating to temporary
Notes and exchange of Notes, to register the transfer of or exchange Notes of
such series, to replace stolen, lost or mutilated Notes of such series, to
maintain paying agencies and to hold monies for payment in trust) upon the
deposit with the Indenture Trustee, in trust, of money and/or direct obligations
of or obligations guaranteed by the United States of America which through the
payment of interest and principal in respect thereof in accordance with their
terms will provide money in an amount sufficient to pay the principal of and
each installment of interest on the Notes of such series on the maturity date
for such Notes and any installment of interest on such Notes in accordance with
the terms of the Indenture and the Notes of such series. In the event of any
such defeasance and discharge of Notes of such series, holders of Notes of such
series would be able to look only to such money and/or direct obligations for
payment of principal and interest, if any, on their Notes until maturity.

         Indenture Trustee's Annual Report. The Indenture Trustee for each
series of Notes will be required to mail each year to all related Noteholders a
brief report relating to its eligibility and qualification to continue as
Indenture Trustee under the related Indenture, any amounts advanced by it under
the Indenture, the amount, interest rate and maturity date of certain
indebtedness owing by such Trust to the applicable Indenture Trustee in its
individual capacity, the property and funds physically held by such Indenture
Trustee as such and any action taken by it that materially affects such Notes
and that has not been previously reported.

         The Indenture Trustee. The Indenture Trustee for a series of Notes will
be specified in the related Prospectus Supplement. The Indenture Trustee for any
series may resign at any time, in which event the Depositor will be obligated to
appoint a successor trustee for such series. The Depositor may also remove any
such Indenture Trustee if such Indenture Trustee ceases to be eligible to
continue as such under the related Indenture or if such Indenture Trustee
becomes insolvent. In such circumstances the Depositor will be obligated to
appoint a successor trustee for the applicable series of Notes. Any resignation
or removal of the Indenture Trustee and appointment of a successor trustee for
any series of Notes does not become effective until acceptance of the
appointment by the successor trustee for such series.

         The bank or trust company serving as Indenture Trustee may have a
banking relationship with the Depositor or any of its affiliates or the Master
Servicer or any of its affiliates.

                          DESCRIPTION OF CREDIT SUPPORT

GENERAL

         For any series of Securities Credit Support may be provided with
respect to one or more classes thereof or the related Assets. Credit Support may
be in the form of the subordination of one or more classes of Securities,
letters of credit, insurance policies, guarantees, the establishment of one or
more reserve funds or another method of Credit Support described in the related
Prospectus Supplement, or any combination of the foregoing. If so provided in
the related Prospectus Supplement, any form of Credit Support may be structured
so as to be drawn upon by more than one series to the extent described therein.

         Unless otherwise provided in the related Prospectus Supplement for a
series of Securities the Credit Support will not provide protection against all
risks of loss and will not guarantee repayment of the entire Security Balance of
the Securities and interest thereon. If losses or shortfalls occur that exceed
the amount covered by Credit Support or that are not covered by Credit Support,
Securityholders will bear their allocable share of deficiencies. Moreover, if a
form of Credit Support covers more than one series of Securities (each, a
"Covered Trust"), holders of Securities evidencing interests in any of such
Covered Trusts will be subject to the risk that such Credit Support will be
exhausted by the claims of other Covered Trusts prior to such Covered Trust
receiving any of its intended share of such coverage.

         If Credit Support is provided with respect to one or more classes of
Securities of a series, or the related Assets, the related Prospectus Supplement
will include a description of:


                                       47
<PAGE>


         (a)      the nature and amount of coverage under such Credit Support,

         (b)      any conditions to payment thereunder not otherwise described
                  herein,

         (c)      the conditions (if any) under which the amount of coverage
                  under such Credit Support may be reduced and under which such
                  Credit Support may be terminated or replaced and

         (d)      the material provisions relating to such Credit Support.
                  Additionally, the related Prospectus Supplement will set forth
                  certain information with respect to the obligor under any
                  instrument of Credit Support, including

                  (i)      a brief description of its principal business
                           activities,

                  (ii)     its principal place of business, place of
                           incorporation and the jurisdiction under which it is
                           chartered or licensed to do business,

                  (iii)    if applicable, the identity of regulatory agencies
                           that exercise primary jurisdiction over the conduct
                           of its business and

                  (iv)     its total assets, and its stockholders' or
                           policyholders' surplus, if applicable, as of the date
                           specified in the Prospectus Supplement.

See "Risk Factors--Credit Support Limitations--Risk That Credit Support Will Not
Cover All Losses."

SUBORDINATE SECURITIES

         If so specified in the related Prospectus Supplement, one or more
classes of Securities of a series may be Subordinate Securities. To the extent
specified in the related Prospectus Supplement, the rights of the holders of
Subordinate Securities to receive distributions of principal and interest from
the Collection Account on any Distribution Date will be subordinated to such
rights of the holders of Senior Securities. If so provided in the related
Prospectus Supplement, the subordination of a class may apply only in the event
of (or may be limited to) certain types of losses or shortfalls. The related
Prospectus Supplement will set forth information concerning the amount of
subordination of a class or classes of Subordinate Securities in a series, the
circumstances in which such subordination will be applicable and the manner, if
any, in which the amount of subordination will be effected.

CROSS-SUPPORT PROVISIONS

         If the Assets for a series are divided into separate groups, each
supporting a separate class or classes of Securities of a series, credit support
may be provided by cross-support provisions requiring that distributions be made
on Senior Securities evidencing interests in one group of Assets prior to
distributions on Subordinate Securities evidencing interests in a different
group of Assets within the Trust Fund. The Prospectus Supplement for a series
that includes a cross-support provision will describe the manner and conditions
for applying such provisions.

INSURANCE OR GUARANTEES

         If so provided in the Prospectus Supplement for a series of Securities,
the Whole Loans in the related Trust Fund will be covered for various default
risks by insurance policies or guarantees.

LETTER OF CREDIT

         If so provided in the Prospectus Supplement for a series of Securities,
deficiencies in amounts otherwise payable on such Securities or certain classes
thereof will be covered by one or more letters of credit, issued by a bank or
financial institution specified in such Prospectus Supplement (the "L/C Bank").
Under a letter of credit, the L/C Bank will be obligated to honor draws
thereunder in an aggregate fixed dollar amount, net of unreimbursed payments
thereunder, generally equal to a percentage specified in the related Prospectus
Supplement of the


                                       48
<PAGE>


aggregate principal balance of the Assets on the related Cut-off Date or of the
initial aggregate Security Balance of one or more classes of Securities. If so
specified in the related Prospectus Supplement, the letter of credit may permit
draws in the event of only certain types of losses and shortfalls. The amount
available under the letter of credit will, in all cases, be reduced to the
extent of the unreimbursed payments thereunder and may otherwise be reduced as
described in the related Prospectus Supplement. The obligations of the L/C Bank
under the letter of credit for each series of Securities will expire at the
earlier of the date specified in the related Prospectus Supplement or the
termination of the Trust Fund.

INSURANCE POLICIES AND SURETY BONDS

         If so provided in the Prospectus Supplement for a series of Securities,
deficiencies in amounts otherwise payable on such Securities or certain classes
thereof will be covered by insurance policies and/or surety bonds provided by
one or more insurance companies or sureties. Such instruments may cover, with
respect to one or more classes of Securities of the related series, timely
distributions of interest and/or full distributions of principal on the basis of
a schedule of principal distributions set forth in or determined in the manner
specified in the related Prospectus Supplement.

RESERVE FUNDS

         If so provided in the Prospectus Supplement for a series of Securities,
deficiencies in amounts otherwise payable on such Securities or certain classes
thereof will be covered by one or more reserve funds in which cash, a letter of
credit, Permitted Investments, a demand note or a combination thereof will be
deposited, in the amounts so specified in such Prospectus Supplement. The
reserve funds for a series may also be funded over time by depositing therein a
specified amount of the distributions received on the related Assets as
specified in the related Prospectus Supplement.

         Amounts on deposit in any reserve fund for a series, together with the
reinvestment income thereon, if any, will be applied for the purposes, in the
manner, and to the extent specified in the related Prospectus Supplement. A
reserve fund may be provided to increase the likelihood of timely distributions
of principal of and interest on the Certificates. If so specified in the related
Prospectus Supplement, reserve funds may be established to provide limited
protection against only certain types of losses and shortfalls. Following each
Distribution Date amounts in a reserve fund in excess of any amount required to
be maintained therein may be released from the reserve fund under the conditions
and to the extent specified in the related Prospectus Supplement and will not be
available for further application to the Securities.

         Moneys deposited in any Reserve Funds will be invested in Permitted
Investments, except as otherwise specified in the related Prospectus Supplement.
Unless otherwise specified in the related Prospectus Supplement, any
reinvestment income or other gain from such investments will be credited to the
related Reserve Fund for such series, and any loss resulting from such
investments will be charged to such Reserve Fund. However, such income may be
payable to any related Master Servicer or another service provider as additional
compensation. The Reserve Fund, if any, for a series will not be a part of the
Trust Fund unless otherwise specified in the related Prospectus Supplement.

         Additional information concerning any Reserve Fund will be set forth in
the related Prospectus Supplement, including the initial balance of such Reserve
Fund, the balance required to be maintained in the Reserve Fund, the manner in
which such required balance will decrease over time, the manner of funding such
Reserve Fund, the purposes for which funds in the Reserve Fund may be applied to
make distributions to Securityholders and use of investment earnings from the
Reserve Fund, if any.

CREDIT SUPPORT WITH RESPECT TO MBS

         If so provided in the Prospectus Supplement for a series of Securities,
the MBS in the related Trust Fund and/or the Mortgage Loans underlying such MBS
may be covered by one or more of the types of Credit Support described herein.
The related Prospectus Supplement will specify as to each such form of Credit
Support the information indicated above with respect thereto, to the extent such
information is material and available.


                                       49
<PAGE>

                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

         The following discussion contains summaries, which are general in
nature, of certain state law legal aspects of loans secured by single-family or
multi-family residential properties. Because such legal aspects are governed
primarily by the applicable laws of the state in which the related Mortgaged
Property is located (which laws may differ substantially), the summaries do not
purport to be complete nor to reflect the laws of any particular state, nor to
encompass the laws of all states in which the security for the Mortgage Loans is
situated. The summaries are qualified in their entirety by reference to the
applicable federal and state laws governing the Mortgage Loans. See "Description
of the Trust Funds--Assets."

GENERAL

         All of the Mortgage Loans are loans evidenced by a note or bond and
secured by instruments granting a security interest in real property which may
be mortgages, deeds of trust, security deeds or deeds to secure debt, depending
upon the prevailing practice and law in the state in which the Mortgaged
Property is located. Mortgages, deeds of trust and deeds to secure debt are
herein collectively referred to as "mortgages." Any of the foregoing types of
mortgages will create a lien upon, or grant a title interest in, the subject
property, the priority of which will depend on the terms of the particular
security instrument, as well as separate, recorded, contractual arrangements
with others holding interests in the mortgaged property, the knowledge of the
parties to such instrument as well as the order of recordation of the instrument
in the appropriate public recording office. However, recording does not
generally establish priority over governmental claims for real estate taxes and
assessments and other charges imposed under governmental police powers.

TYPES OF MORTGAGE INSTRUMENTS

         A mortgage either creates a lien against or constitutes a conveyance of
real property between two parties--a mortgagor (the borrower and usually the
owner of the subject property) and a mortgagee (the lender). In contrast, a deed
of trust is a three-party instrument, among a trustor (the equivalent of a
mortgagor), a trustee to whom the mortgaged property is conveyed, and a
beneficiary (the lender) for whose benefit the conveyance is made. As used in
this Prospectus, unless the context otherwise requires, "mortgagor" includes the
trustor under a deed of trust and a grantor under a security deed or a deed to
secure debt. Under a deed of trust, the mortgagor grants the property,
irrevocably until the debt is paid, in trust, generally with a power of sale as
security for the indebtedness evidenced by the related note. A deed to secure
debt typically has two parties. By executing a deed to secure debt, the grantor
conveys title to, as opposed to merely creating a lien upon, the subject
property to the grantee until such time as the underlying debt is repaid,
generally with a power of sale as security for the indebtedness evidenced by the
related mortgage note. In case the mortgagor under a mortgage is a land trust,
there would be an additional party because legal title to the property is held
by a land trustee under a land trust agreement for the benefit of the mortgagor.
At origination of a mortgage loan involving a land trust, the mortgagor executes
a separate undertaking to make payments on the mortgage note. The mortgagee's
authority under a mortgage, the trustee's authority under a deed of trust and
the grantee's authority under a deed to secure debt are governed by the express
provisions of the mortgage, the law of the state in which the real property is
located, certain federal laws (including, without limitation, the Soldiers' and
Sailors' Civil Relief Act of 1940) and, in some cases, in deed of trust
transactions, the directions of the beneficiary.

INTEREST IN REAL PROPERTY

         The real property covered by a mortgage, deed of trust, security deed
or deed to secure debt is most often the fee estate in land and improvements.
However, such an instrument may encumber other interests in real property such
as a tenant's interest in a lease of land or improvements, or both, and the
leasehold estate created by such lease. An instrument covering an interest in
real property other than the fee estate requires special provisions in the
instrument creating such interest or in the mortgage, deed of trust, security
deed or deed to secure debt, to protect the mortgagee against termination of
such interest before the mortgage, deed of trust, security deed or deed to
secure debt is paid. Unless otherwise specified in the Prospectus Supplement,
the Depositor or the Asset Seller will make certain representations and
warranties in the Agreement with respect to any Mortgage Loans that are secured
by an interest in a leasehold estate. Such representation and warranties, if
applicable, will be set forth in the Prospectus Supplement.


                                       50
<PAGE>


COOPERATIVE LOANS

         If specified in the Prospectus Supplement relating to a series of
Offered Securities, the Mortgage Loans may also consist of cooperative apartment
loans ("Cooperative Loans") secured by security interests in shares issued by a
cooperative housing corporation (a "Cooperative") and in the related proprietary
leases or occupancy agreements granting exclusive rights to occupy specific
dwelling units in the cooperatives' buildings. The security agreement will
create a lien upon, or grant a title interest in, the property which it covers,
the priority of which will depend on the terms of the particular security
agreement as well as the order of recordation of the agreement in the
appropriate recording office. Such a lien or title interest is not prior to the
lien for real estate taxes and assessments and other charges imposed under
governmental police powers.

         Each cooperative owns in fee or has a leasehold interest in all the
real property and owns in fee or leases the building and all separate dwelling
units therein. The cooperative is directly responsible for property management
and, in most cases, payment of real estate taxes, other governmental impositions
and hazard and liability insurance. If there is a blanket mortgage or mortgages
on the cooperative apartment building or underlying land, as is generally the
case, or an underlying lease of the land, as is the case in some instances, the
cooperative, as property mortgagor, or lessee, as the case may be, is also
responsible for meeting these mortgage or rental obligations. A blanket mortgage
is ordinarily incurred by the cooperative in connection with either the
construction or purchase of the cooperative's apartment building or obtaining of
capital by the cooperative. The interest of the occupant under proprietary
leases or occupancy agreements as to which that cooperative is the landlord are
generally subordinate to the interest of the holder of a blanket mortgage and to
the interest of the holder of a land lease. If the cooperative is unable to meet
the payment obligations (i) arising under a blanket mortgage, the mortgagee
holding a blanket mortgage could foreclose on that mortgage and terminate all
subordinate proprietary leases and occupancy agreements or (ii) arising under
its land lease, the holder of the landlord's interest under the land lease could
terminate it and all subordinate proprietary leases and occupancy agreements.
Also, a blanket mortgage on a cooperative may provide financing in the form of a
mortgage that does not fully amortize, with a significant portion of principal
being due in one final payment at maturity. The inability of the cooperative to
refinance a mortgage and its consequent inability to make such final payment
could lead to foreclosure by the mortgagee. Similarly, a land lease has an
expiration date and the inability of the cooperative to extend its term or, in
the alternative, to purchase the land could lead to termination of the
cooperatives's interest in the property and termination of all proprietary
leases and occupancy agreement. In either event, a foreclosure by the holder of
a blanket mortgage or the termination of the underlying lease could eliminate or
significantly diminish the value of any collateral held by the lender that
financed the purchase by an individual tenant stockholder of cooperative shares
or, in the case of the Mortgage Loans, the collateral securing the Cooperative
Loans.

         The cooperative is owned by tenant-stockholders who, through ownership
of stock or shares in the corporation, receive proprietary lease or occupancy
agreements which confer exclusive rights to occupy specific units. Generally, a
tenant-stockholder of a cooperative must make a monthly payment to the
cooperative representing such tenant-stockholder's pro rata share of the
cooperative's payments for its blanket mortgage, real property taxes,
maintenance expenses and other capital or ordinary expenses. An ownership
interest in a cooperative and accompanying occupancy rights are financed through
a cooperative share loan evidenced by a promissory note and secured by an
assignment of and a security interest in the occupancy agreement or proprietary
lease and a security interest in the related cooperative shares. The lender
generally takes possession of the share certificate and a counterpart of the
proprietary lease or occupancy agreement and a financing statement covering the
proprietary lease or occupancy agreement and the cooperative shares is filed in
the appropriate state and local offices to perfect the lender's interest in its
collateral. Subject to the limitations discussed below, upon default of the
tenant-stockholder, the lender may sue for judgment on the promissory note,
dispose of the collateral at a public or private sale or otherwise proceed
against the collateral or tenant-stockholder as an individual as provided in the
security agreement covering the assignment of the proprietary lease or occupancy
agreement and the pledge of cooperative shares. See "Foreclosure--Cooperatives"
below.


                                       51
<PAGE>


FORECLOSURE

     GENERAL

         Foreclosure is a legal procedure that allows the mortgagee to recover
its mortgage debt by enforcing its rights and available legal remedies under the
mortgage. If the mortgagor defaults in payment or performance of its obligations
under the note or mortgage, the mortgagee has the right to institute foreclosure
proceedings to sell the mortgaged property at public auction to satisfy the
indebtedness.

         Foreclosure procedures with respect to the enforcement of a mortgage
vary from state to state. Two primary methods of foreclosing a mortgage are
judicial foreclosure and non-judicial foreclosure pursuant to a power of sale
granted in the mortgage instrument. There are several other foreclosure
procedures available in some states that are either infrequently used or
available only in certain limited circumstances, such as strict foreclosure.

     JUDICIAL FORECLOSURE

         A judicial foreclosure proceeding is conducted in a court having
jurisdiction over the mortgaged property. Generally, the action is initiated by
the service of legal pleadings upon all parties having an interest of record in
the real property. Delays in completion of the foreclosure may occasionally
result from difficulties in locating defendants. When the lender's right to
foreclose is contested, the legal proceedings can be time-consuming. Upon
successful completion of a judicial foreclosure proceeding, the court generally
issues a judgment of foreclosure and appoints a referee or other officer to
conduct a public sale of the mortgaged property, the proceeds of which are used
to satisfy the judgment. Such sales are made in accordance with procedures that
vary from state to state.

     EQUITABLE LIMITATIONS ON ENFORCEABILITY OF CERTAIN PROVISIONS

         United States courts have traditionally imposed general equitable
principles to limit the remedies available to a mortgagee in connection with
foreclosure. These equitable principles are generally designed to relieve the
mortgagor from the legal effect of mortgage defaults, to the extent that such
effect is perceived as harsh or unfair. Relying on such principles, a court may
alter the specific terms of a loan to the extent it considers necessary to
prevent or remedy an injustice, undue oppression or overreaching, or may require
the lender to undertake affirmative and expensive actions to determine the cause
of the mortgagor's default and the likelihood that the mortgagor will be able to
reinstate the loan. In some cases, courts have substituted their judgment for
the lender's and have required that lenders reinstate loans or recast payment
schedules in order to accommodate mortgagors who are suffering from a temporary
financial disability. In other cases, courts have limited the right of the
lender to foreclose if the default under the mortgage is not monetary, e.g., the
mortgagor failed to maintain the mortgaged property adequately or the mortgagor
executed a junior mortgage on the mortgaged property. The exercise by the court
of its equity powers will depend on the individual circumstances of each case
presented to it. Finally, some courts have been faced with the issue of whether
federal or state constitutional provisions reflecting due process concerns for
adequate notice require that a mortgagor receive notice in addition to
statutorily-prescribed minimum notice. For the most part, these cases have
upheld the reasonableness of the notice provisions or have found that a public
sale under a mortgage providing for a power of sale does not involve sufficient
state action to afford constitutional protections to the mortgagor.

     NON-JUDICIAL FORECLOSURE/POWER OF SALE

         Foreclosure of a deed of trust is generally accomplished by a
non-judicial trustee's sale pursuant to the power of sale granted in the deed of
trust. A power of sale is typically granted in a deed of trust. It may also be
contained in any other type of mortgage instrument. A power of sale allows a
non-judicial public sale to be conducted generally following a request from the
beneficiary/lender to the trustee to sell the property upon any default by the
mortgagor under the terms of the mortgage note or the mortgage instrument and
after notice of sale is given in accordance with the terms of the mortgage
instrument, as well as applicable state law. In some states, prior to such sale,
the trustee under a deed of trust must record a notice of default and notice of
sale and send a copy to the mortgagor and to any other party who has recorded a
request for a copy of a notice of default and notice of sale. In addition, in
some states the trustee must provide notice to any other party having an
interest of record in the real property, including junior lienholders. A notice
of sale must be posted in a public place and, in most states,


                                       52
<PAGE>



published for a specified period of time in one or more newspapers. The
mortgagor or junior lienholder may then have the right, during a reinstatement
period required in some states, to cure the default by paying the entire actual
amount in arrears (without acceleration) plus the expenses incurred in enforcing
the obligation. In other states, the mortgagor or the junior lienholder is not
provided a period to reinstate the loan, but has only the right to pay off the
entire debt to prevent the foreclosure sale. Generally, the procedure for public
sale, the parties entitled to notice, the method of giving notice and the
applicable time periods are governed by state law and vary among the states.
Foreclosure of a deed to secure debt is also generally accomplished by a
non-judicial sale similar to that required by a deed of trust, except that the
lender or its agent, rather than a trustee, is typically empowered to perform
the sale in accordance with the terms of the deed to secure debt and applicable
law.

     PUBLIC SALE

         A third party may be unwilling to purchase a mortgaged property at a
public sale because of the difficulty in determining the value of such property
at the time of sale, due to, among other things, redemption rights which may
exist and the possibility of physical deterioration of the property during the
foreclosure proceedings. For these reasons, it is common for the lender to
purchase the mortgaged property for an amount equal to or less than the
underlying debt and accrued and unpaid interest plus the expenses of
foreclosure. Generally, state law controls the amount of foreclosure costs and
expenses which may be recovered by a lender. Thereafter, subject to the
mortgagor's right in some states to remain in possession during a redemption
period, if applicable, the lender will become the owner of the property and have
both the benefits and burdens of ownership of the mortgaged property. For
example, the lender will become obligated to pay taxes, obtain casualty
insurance and to make such repairs at its own expense as are necessary to render
the property suitable for sale. The lender will commonly obtain the services of
a real estate broker and pay the broker's commission in connection with the sale
of the property. Depending upon market conditions, the ultimate proceeds of the
sale of the property may not equal the lender's investment in the property.
Moreover, a lender commonly incurs substantial legal fees and court costs in
acquiring a mortgaged property through contested foreclosure and/or bankruptcy
proceedings. Generally, state law controls the amount of foreclosure expenses
and costs, including attorneys' fees, that may be recovered by a lender.

         A junior mortgagee may not foreclose on the property securing the
junior mortgage unless it forecloses subject to senior mortgages and any other
prior liens, in which case it may be obliged to make payments on the senior
mortgages to avoid their foreclosure. In addition, in the event that the
foreclosure of a junior mortgage triggers the enforcement of a "due-on-sale"
clause contained in a senior mortgage, the junior mortgagee may be required to
pay the full amount of the senior mortgage to avoid its foreclosure.
Accordingly, with respect to those Mortgage Loans, if any, that are junior
mortgage loans, if the lender purchases the property the lender's title will be
subject to all senior mortgages, prior liens and certain governmental liens.

         The proceeds received by the referee or trustee from the sale are
applied first to the costs, fees and expenses of sale and then in satisfaction
of the indebtedness secured by the mortgage under which the sale was conducted.
Any proceeds remaining after satisfaction of senior mortgage debt are generally
payable to the holders of junior mortgages and other liens and claims in order
of their priority, whether or not the mortgagor is in default. Any additional
proceeds are generally payable to the mortgagor. The payment of the proceeds to
the holders of junior mortgages may occur in the foreclosure action of the
senior mortgage or a subsequent ancillary proceeding or may require the
institution of separate legal proceedings by such holders.

     RIGHTS OF REDEMPTION

         The purposes of a foreclosure action are to enable the mortgagee to
realize upon its security and to bar the mortgagor, and all persons who have an
interest in the property which is subordinate to the mortgage being foreclosed,
from exercise of their "equity of redemption." The doctrine of equity of
redemption provides that, until the property covered by a mortgage has been sold
in accordance with a properly conducted foreclosure and foreclosure sale, those
having an interest which is subordinate to that of the foreclosing mortgagee
have an equity of redemption and may redeem the property by paying the entire
debt with interest. In addition, in some states, when a foreclosure action has
been commenced, the redeeming party must pay certain costs of such action. Those
having an equity of redemption must generally be made parties and joined in the
foreclosure proceeding in order for their equity of redemption to be cut off and
terminated.


                                       53
<PAGE>


         The equity of redemption is a common-law (non-statutory) right which
exists prior to completion of the foreclosure, is not waivable by the mortgagor,
must be exercised prior to foreclosure sale and should be distinguished from the
post-sale statutory rights of redemption. In some states, after sale pursuant to
a deed of trust or foreclosure of a mortgage, the mortgagor and foreclosed
junior lienors are given a statutory period in which to redeem the property from
the foreclosure sale. In some states, statutory redemption may occur only upon
payment of the foreclosure sale price. In other states, redemption may be
authorized if the former mortgagor pays only a portion of the sums due. The
effect of a statutory right of redemption is to diminish the ability of the
lender to sell the foreclosed property. The exercise of a right of redemption
would defeat the title of any purchaser from a foreclosure sale or sale under a
deed of trust. Consequently, the practical effect of the redemption right is to
force the lender to maintain the property and pay the expenses of ownership
until the redemption period has expired. In some states, a post-sale statutory
right of redemption may exist following a judicial foreclosure, but not
following a trustee's sale under a deed of trust.

         Under the REMIC Provisions currently in effect, property acquired by
foreclosure generally must not be held for more than three years. Unless
otherwise provided in the related Prospectus Supplement, with respect to a
series of Securities for which an election is made to qualify the Trust Fund or
a part thereof as a REMIC, the Agreement will permit foreclosed property to be
held for more than three years if the Internal Revenue Service grants an
extension of time within which to sell such property or independent counsel
renders an opinion to the effect that holding such property for such additional
period is permissible under the REMIC Provisions.

     COOPERATIVE LOANS

         The cooperative shares owned by the tenant-stockholder and pledged to
the lender are, in almost all cases, subject to restrictions on transfer as set
forth in the Cooperative's Certificate of Incorporation and By-laws, as well as
the proprietary lease or occupancy agreement, and may be cancelled by the
cooperative for failure by the tenant-stockholder to pay rent or other
obligations or charges owed by such tenant-stockholder, including mechanics'
liens against the cooperative apartment building incurred by such
tenant-stockholder. The proprietary lease or occupancy agreement generally
permit the Cooperative to terminate such lease or agreement in the event an
obligor fails to make payments or defaults in the performance of covenants
required thereunder. Typically, the lender and the Cooperative enter into a
recognition agreement which establishes the rights and obligations of both
parties in the event of a default by the tenant-stockholder under the
proprietary lease or occupancy agreement will usually constitute a default under
the security agreement between the lender and the tenant-stockholder.

         The recognition agreement generally provides that, in the event that
the tenant-stockholder has defaulted under the proprietary lease or occupancy
agreement, the Cooperative will take no action to terminate such lease or
agreement until the lender has been provided with an opportunity to cure the
default. The recognition agreement typically provides that if the proprietary
lease or occupancy agreement is terminated, the Cooperative will recognize the
lender's lien against proceeds from the sale of the Cooperative apartment,
subject, however, to the Cooperative's right to sums due under such proprietary
lease or occupancy agreement. The total amount owed to the Cooperative by the
tenant-stockholder, which the lender generally cannot restrict and does not
monitor, could reduce the value of the collateral below the outstanding
principal balance of the Cooperative Loan and accrued and unpaid interest
thereon.

         Recognition agreements also provide that in the event of a foreclosure
on a Cooperative Loan, the lender must obtain the approval or consent of the
Cooperative as required by the proprietary lease before transferring the
Cooperative shares or assigning the proprietary lease. Generally, the lender is
not limited in any rights it may have to dispossess the tenant-stockholders.

         In some states, foreclosure on the Cooperative shares is accomplished
by a sale in accordance with the provisions of Article 9 of the UCC and the
security agreement relating to those shares. Article 9 of the UCC requires that
a sale be conducted in a "commercially reasonable" manner. Whether a foreclosure
sale has been conducted in a "commercially reasonable" manner will depend on the
facts in each case. In determining commercial reasonableness, a court will look
to the notice given the debtor and the method, manner, time, place and terms of
the foreclosure. Generally, a sale conducted according to the usual practice of
banks selling similar collateral will be considered reasonably conducted.


                                       54
<PAGE>


         Article 9 of the UCC provides that the proceeds of the sale will be
applied first to pay the costs and expenses of the sale and then to satisfy the
indebtedness secured by the lender's security interest. The recognition
agreement, however, generally provides that the lender's right to reimbursement
is subject to the right of the Cooperatives to receive sums due under the
proprietary lease or occupancy agreement. If there are proceeds remaining, the
lender must account to the tenant-stockholder for the surplus. Conversely, if a
portion of the indebtedness remains unpaid, the tenant-stockholder is generally
responsible for the deficiency.

         In the case of foreclosure on a building which was converted from a
rental building to a building owned by a Cooperative under a non-eviction plan,
some states require that a purchaser at a foreclosure sale take the property
subject to rent control and rent stabilization laws which apply to certain
tenants who elected to remain in the building was so converted.

JUNIOR MORTGAGES

         Some of the Mortgage Loans may be secured by junior mortgages or deeds
of trust, which are subordinate to first or other senior mortgages or deeds of
trust held by other lenders. The rights of the Trust Fund as the holder of a
junior deed of trust or a junior mortgage are subordinate in lien and in payment
to those of the holder of the senior mortgage or deed of trust, including the
prior rights of the senior mortgagee or beneficiary to receive and apply hazard
insurance and condemnation proceeds and, upon default of the mortgagor, to cause
a foreclosure on the property. Upon completion of the foreclosure proceedings by
the holder of the senior mortgage or the sale pursuant to the deed of trust, the
junior mortgagee's or junior beneficiary's lien will be extinguished unless the
junior lienholder satisfies the defaulted senior loan or asserts its subordinate
interest in a property in foreclosure proceedings. See "--Foreclosure" herein.

         Furthermore, because the terms of the junior mortgage or deed of trust
are subordinate to the terms of the first mortgage or deed of trust, in the
event of a conflict between the terms of the first mortgage or deed of trust and
the junior mortgage or deed of trust, the terms of the first mortgage or deed of
trust will generally govern. Upon a failure of the mortgagor or trustor to
perform any of its obligations, the senior mortgagee or beneficiary, subject to
the terms of the senior mortgage or deed of trust, may have the right to perform
the obligation itself. Generally, all sums so expended by the mortgagee or
beneficiary become part of the indebtedness secured by the mortgage or deed of
trust. To the extent a first mortgagee expends such sums, such sums will
generally have priority over all sums due under the junior mortgage.

ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS

         Statutes in some states limit the right of a beneficiary under a deed
of trust or a mortgagee under a mortgage to obtain a deficiency judgment against
the mortgagor following foreclosure or sale under a deed of trust. A deficiency
judgment would be a personal judgment against the former mortgagor equal to the
difference between the net amount realized upon the public sale of the real
property and the amount due to the lender. Some states require the lender to
exhaust the security afforded under a mortgage by foreclosure in an attempt to
satisfy the full debt before bringing a personal action against the mortgagor.
In certain other states, the lender has the option of bringing a personal action
against the mortgagor on the debt without first exhausting such security;
however, in some of these states, the lender, following judgment on such
personal action, may be deemed to have elected a remedy and may be precluded
from exercising remedies with respect to the security. In some cases, a lender
will be precluded from exercising any additional rights under the note or
mortgage if it has taken any prior enforcement action. Consequently, the
practical effect of the election requirement, in those states permitting such
election, is that lenders will usually proceed against the security first rather
than bringing a personal action against the mortgagor. Finally, other statutory
provisions limit any deficiency judgment against the former mortgagor following
a judicial sale to the excess of the outstanding debt over the fair market value
of the property at the time of the public sale. The purpose of these statutes is
generally to prevent a lender from obtaining a large deficiency judgment against
the former mortgagor as a result of low or no bids at the judicial sale.

         In addition to laws limiting or prohibiting deficiency judgments,
numerous other federal and state statutory provisions, including the federal
bankruptcy laws and state laws affording relief to debtors, may interfere with
or affect the ability of the secured mortgage lender to realize upon collateral
or enforce a deficiency judgment. For example, with respect to federal
bankruptcy law, a court with federal bankruptcy jurisdiction may permit a debtor



                                       55
<PAGE>


through his or her Chapter 11 or Chapter 13 rehabilitative plan to cure a
monetary default in respect of a mortgage loan on a debtor's residence by paying
arrearages within a reasonable time period and reinstating the original mortgage
loan payment schedule even though the lender accelerated the mortgage loan and
final judgment of foreclosure had been entered in state court (provided no sale
of the residence had yet occurred) prior to the filing of the debtor's petition.
Some courts with federal bankruptcy jurisdiction have approved plans, based on
the particular facts of the reorganization case, that effected the curing of a
mortgage loan default by paying arrearages over a number of years.

         Courts with federal bankruptcy jurisdiction have also indicated that
the terms of a mortgage loan secured by property of the debtor may be modified.
These courts have allowed modifications that include reducing the amount of each
monthly payment, changing the rate of interest, altering the repayment schedule,
forgiving all or a portion of the debt and reducing the lender's security
interest to the value of the residence, thus leaving the lender a general
unsecured creditor for the difference between the value of the residence and the
outstanding balance of the loan. Generally, however, the terms of a mortgage
loan secured only by a mortgage on real property that is the debtor's principal
residence may not be modified pursuant to a plan confirmed pursuant to Chapter
11 or Chapter 13 except with respect to mortgage payment arrearages, which may
be cured within a reasonable time period.

         Certain tax liens arising under the Internal Revenue Code of 1986, as
amended, may in certain circumstances provide priority over the lien of a
mortgage or deed of trust. In addition, substantive requirements are imposed
upon mortgage lenders in connection with the origination and the servicing of
mortgage loans by numerous federal and some state consumer protection laws.
These laws include the federal Truth-in-Lending Act, Real Estate Settlement
Procedures Act, Equal Credit Opportunity Act, Fair Credit Billing Act, Fair
Credit Reporting Act and related statutes. These federal laws impose specific
statutory liabilities upon lenders who originate mortgage loans and who fail to
comply with the provisions of the law. In some cases this liability may affect
assignees of the mortgage loans.

         Generally, Article 9 of the UCC governs foreclosure on Cooperative
shares and the related proprietary lease or occupancy agreement. Some courts
have interpreted section 9-504 of the UCC to prohibit a deficiency award unless
the creditor establishes that the sale of the collateral (which, in the case of
a Cooperative Loan, would be the shares of the Cooperative and the related
proprietary lease or occupancy agreement) was conducted in a commercially
reasonable manner.

ENVIRONMENTAL LEGISLATION

         Certain states impose a statutory lien for associated costs on property
that is the subject of a cleanup action by the state on account of hazardous
wastes or hazardous substances released or disposed of on the property. Such a
lien will generally have priority over all subsequent liens on the property and,
in certain of these states, will have priority over prior recorded liens
including the lien of a mortgage. In addition, under federal environmental
legislation and under state law in a number of states, a secured party that
takes a deed in lieu of foreclosure or acquires a mortgaged property at a
foreclosure sale or becomes involved in the operation or management of a
property so as to be deemed an "owner" or "operator" of the property may be
liable for the costs of cleaning up a contaminated site. Although such costs
could be substantial, it is unclear whether they would be imposed on a lender
(such as a Trust Fund) secured by residential real property. In the event that
title to a Mortgaged Property securing a Mortgage Loan in a Trust Fund was
acquired by the Trust Fund and cleanup costs were incurred in respect of the
Mortgaged Property, the holders of the related series of Securities might
realize a loss if such costs were required to be paid by the Trust Fund.

DUE-ON-SALE CLAUSES

         Unless the related Prospectus Supplement indicates otherwise, the
Mortgage Loans will contain due-on-sale clauses. These clauses generally provide
that the lender may accelerate the maturity of the loan if the mortgagor sells,
transfers or conveys the related Mortgaged Property. The enforceability of
due-on-sale clauses has been the subject of legislation or litigation in many
states and, in some cases, the enforceability of these clauses was limited or
denied. However, with respect to certain loans the Garn-St Germain Depository
Institutions Act of 1982 preempts state constitutional, statutory and case law
that prohibits the enforcement of due-on-sale clauses and permits lenders to
enforce these clauses in accordance with their terms, subject to certain limited
exceptions. Due-on-sale clauses


                                       56
<PAGE>


contained in mortgage loans originated by federal savings and loan associations
of federal savings banks are fully enforceable pursuant to regulations of the
United States Federal Home Loan Bank Board, as succeeded by the Office of Thrift
Supervision, which preempt state law restrictions on the enforcement of such
clauses. Similarly, "due-on-sale" clauses in mortgage loans made by national
banks and federal credit unions are now fully enforceable pursuant to preemptive
regulations of the Comptroller of the Currency and the National Credit Union
Administration, respectively.

         The Garn-St Germain Act also sets forth nine specific instances in
which a mortgage lender covered by the act (including federal savings and loan
associations and federal savings banks) may not exercise a "due-on-sale" clause,
notwithstanding the fact that a transfer of the property may have occurred.
These include intra-family transfers, certain transfers by operation of law,
leases of fewer than three years and the creation of a junior encumbrance.
Regulations promulgated under the Garn-St Germain Act also prohibit the
imposition of a prepayment penalty upon the acceleration of a loan pursuant to a
due-on-sale clause. The inability to enforce a "due-on-sale" clause may result
in a mortgage that bears an interest rate below the current market rate being
assumed by a new home buyer rather than being paid off, which may affect the
average life of the Mortgage Loans and the number of Mortgage Loans which may
extend to maturity.

SUBORDINATE FINANCING

         Where a mortgagor encumbers mortgaged property with one or more junior
liens, the senior lender is subjected to additional risk. First, the mortgagor
may have difficulty servicing and repaying multiple loans. In addition, if the
junior loan permits recourse to the mortgagor (as junior loans often do) and the
senior loan does not, a mortgagor may be more likely to repay sums due on the
junior loan than those on the senior loan. Second, acts of the senior lender
that prejudice the junior lender or impair the junior lender's security may
create a superior equity in favor of the junior lender. For example, if the
mortgagor and the senior lender agree to an increase in the principal amount of
or the interest rate payable on the senior loan, the senior lender may lose its
priority to the extent any existing junior lender is harmed or the mortgagor is
additionally burdened. Third, if the mortgagor defaults on the senior loan
and/or any junior loan or loans, the existence of junior loans and actions taken
by junior lenders can impair the security available to the senior lender and can
interfere with or delay the taking of action by the senior lender. Moreover, the
bankruptcy of a junior lender may operate to stay foreclosure or similar
proceedings by the senior lender.

APPLICABILITY OF USURY LAWS

         Title V of the Depository Institutions Deregulation and Monetary
Control Act of 1980, enacted in March 1980 ("Title V"), provides that state
usury limitations shall not apply to certain types of residential first mortgage
loans originated by certain lenders after March 31, 1980. A similar federal
statute was in effect with respect to mortgage loans made during the first three
months of 1980. The Office of Thrift Supervision is authorized to issue rules
and regulations and to publish interpretations governing implementation of Title
V. The statute authorized any state to reimpose interest rate limits by
adopting, before April 1, 1983, a law or constitutional provision that expressly
rejects application of the federal law. In addition, even where Title V is not
so rejected, any state is authorized by the law to adopt a provision limiting
discount points or other charges on mortgage loans covered by Title V. Certain
states have taken action to reimpose interest rate limits and/or to limit
discount points or other charges.

         The Depositor believes that a court interpreting Title V would hold
that residential first mortgage loans that are originated on or after January 1,
1980 are subject to federal preemption. Therefore, in a state that has not taken
the requisite action to reject application of Title V or to adopt a provision
limiting discount points or other charges prior to origination of such mortgage
loans, any such limitation under such state's usury law would not apply to such
mortgage loans.

         In any state in which application of Title V has been expressly
rejected or a provision limiting discount points or other charges is adopted, no
mortgage loan originated after the date of such state action will be eligible
for inclusion in a Trust Fund unless (i) such mortgage loan provides for such
interest rate, discount points and charges as are permitted in such state or
(ii) such mortgage loan provides that the terms thereof shall be construed in
accordance with the laws of another state under which such interest rate,
discount points and charges would not be


                                       57
<PAGE>


usurious and the mortgagor's counsel has rendered an opinion that such choice of
law provision would be given effect.

         Statutes differ in their provisions as to the consequences of a
usurious loan. One group of statutes requires the lender to forfeit the interest
due above the applicable limit or impose a specified penalty. Under this
statutory scheme, the mortgagor may cancel the recorded mortgage or deed of
trust upon paying its debt with lawful interest, and the lender may foreclose,
but only for the debt plus lawful interest. A second group of statutes is more
severe. A violation of this type of usury law results in the invalidation of the
transaction, thereby permitting the mortgagor to cancel the recorded mortgage or
deed of trust without any payment or prohibiting the lender from foreclosing.

ALTERNATIVE MORTGAGE INSTRUMENTS

         Alternative mortgage instruments, including adjustable rate mortgage
loans and early ownership mortgage loans, originated by non-federally chartered
lenders have historically been subject to a variety of restrictions. Such
restrictions differed from state to state, resulting in difficulties in
determining whether a particular alternative mortgage instrument originated by a
state-chartered lender was in compliance with applicable law. These difficulties
were alleviated substantially as a result of the enactment of Title VIII of the
Garn-St Germain Act ("Title VIII"). Title VIII provides that, notwithstanding
any state law to the contrary, state-chartered banks may originate alternative
mortgage instruments in accordance with regulations promulgated by the
Comptroller of the Currency with respect to origination of alternative mortgage
instruments by national banks; state-chartered credit unions may originate
alternative mortgage instruments in accordance with regulations promulgated by
the National Credit Union Administration with respect to origination of
alternative mortgage instruments by federal credit unions; and all other
non-federally chartered housing creditors, including state-chartered savings and
loan associations, state-chartered savings banks and mutual savings banks and
mortgage banking companies, may originate alternative mortgage instruments in
accordance with the regulations promulgated by the Federal Home Loan Bank Board,
predecessor to the Office of Thrift Supervision, with respect to origination of
alternative mortgage instruments by federal savings and loan associations. Title
VIII provides that any state may reject applicability of the provisions of Title
VIII by adopting, prior to October 15, 1985, a law or constitutional provision
expressly rejecting the applicability of such provisions. Certain states have
taken such action.

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

         Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940,
as amended (the "Relief Act"), a mortgagor who enters military service after the
origination of such mortgagor's Mortgage Loan (including a mortgagor who was in
reserve status and is called to active duty after origination of the Mortgage
Loan), may not be charged interest (including fees and charges) above an annual
rate of 6% during the period of such mortgagor's active duty status, unless a
court orders otherwise upon application of the lender. The Relief Act applies to
mortgagors who are members of the Army, Navy, Air Force, Marines, National
Guard, Reserves, Coast Guard and officers of the U.S. Public Health Service
assigned to duty with the military. Because the Relief Act applies to mortgagors
who enter military service (including reservists who are called to active duty)
after origination of the related Mortgage Loan, no information can be provided
as to the number of loans that may be affected by the Relief Act. Application of
the Relief Act would adversely affect, for an indeterminate period of time, the
ability of any servicer to collect full amounts of interest on certain of the
Mortgage Loans. Any shortfalls in interest collections resulting from the
application of the Relief Act would result in a reduction of the amounts
distributable to the holders of the related series of Certificates, and would
not be covered by advances or, unless otherwise specified in the related
Prospectus Supplement, any form of Credit Support provided in connection with
such Certificates. In addition, the Relief Act imposes limitations that would
impair the ability of the servicer to foreclose on an affected Mortgage Loan
during the mortgagor's period of active duty status, and, under certain
circumstances, during an additional three month period thereafter. Thus, in the
event that such a Mortgage Loan goes into default, there may be delays and
losses occasioned thereby.

FORFEITURES IN DRUG AND RICO PROCEEDINGS

         Federal law provides that property owned by persons convicted of
drug-related crimes or of criminal violations of the Racketeer Influenced and
Corrupt Organizations ("RICO") statute can be seized by the government if the
property was used in, or purchased with the proceeds of, such crimes. Under
procedures contained in the



                                       58
<PAGE>


Comprehensive Crime Control Act of 1984 (the "Crime Control Act"), the
government may seize the property even before conviction. The government must
publish notice of the forfeiture proceeding and may give notice to all parties
"known to have an alleged interest in the property," including the holders of
mortgage loans.

         A lender may avoid forfeiture of its interest in the property if it
establishes that: (i) its mortgage was executed and recorded before commission
of the crime upon which the forfeiture is based, or (ii) the lender was, at the
time of execution of the mortgage, "reasonably without cause to believe" that
the property was used in, or purchased with the proceeds of, illegal drug or
RICO activities.

                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

         The following summary of the anticipated material federal income tax
consequences of the purchase, ownership and disposition of Offered Certificates
represents the opinion of Brown & Wood LLP or Thacher Proffitt & Wood, counsel
to the Depositor, as of the date of this Prospectus. This summary is based on
the Internal Revenue Code of 1986, as amended (the "Code"), laws, regulations,
including the REMIC regulations promulgated by the Treasury Department (the
"REMIC Regulations"), rulings and decisions now in effect or (with respect to
regulations) proposed, all of which are subject to change either prospectively
or retroactively. This summary does not address the federal income tax
consequences of an investment in Securities applicable to all categories of
investors, some of which (for example, banks and insurance companies) may be
subject to special rules. Prospective investors should consult their tax
advisors regarding the federal, state, local and any other tax consequences to
them of the purchase, ownership and disposition of Securities.

         The term "U.S. Person" means a citizen or resident of the United
States, a corporation, partnership or other entity created or organized in or
under the laws of the United States or any state thereof or the District of
Columbia (other than a partnership that is not treated as a United States person
under any applicable Treasury regulations), an estate whose income is subject to
U.S. federal income tax regardless of its source, or a trust if a court within
the United States is able to exercise primary supervision of the administration
of the trust and one or more United States persons have the authority to control
all substantial decisions of the trust. Notwithstanding the preceding sentence,
to the extent provided in 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 shall be considered U.S. Persons
as well.

GENERAL

         The federal income tax consequences to Securityholders will vary
depending on whether an election is made to treat the Trust Fund relating to a
particular Series of Securities as a REMIC under the Code. The Prospectus
Supplement for each Series of Securities will specify whether a REMIC election
will be made.

GRANTOR TRUST FUNDS

         If the related Prospectus Supplement indicates that the Trust Fund will
be treated as a grantor trust, then Brown & Wood LLP or Thacher Proffitt & Wood
will deliver its opinion that the Trust Fund will not be classified as an
association taxable as a corporation and that each such Trust Fund will be
classified as a grantor trust under subpart E, Part I of subchapter J of the
Code. In this case, owners of Certificates will be treated for federal income
tax purposes as owners of a portion of the Trust Fund's assets as described
below.

         A.       SINGLE CLASS OF GRANTOR TRUST CERTIFICATES

         Characterization. The Trust Fund may be created with one class of
Grantor Trust Certificates. In this case, each Grantor Trust Certificateholder
will be treated as the owner of a pro rata undivided interest in the interest
and principal portions of the Trust Fund represented by the Grantor Trust
Certificates and will be considered the equitable owner of a pro rata undivided
interest in each of the Mortgage Assets in the Pool. Any amounts received by a
Grantor Trust Certificateholder in lieu of amounts due with respect to any
Mortgage Asset because of a default or delinquency in payment will be treated
for federal income tax purposes as having the same character as the payments
they replace.


                                       59
<PAGE>


         Each Grantor Trust Certificateholder will be required to report on its
federal income tax return in accordance with such Grantor Trust
Certificateholder's method of accounting its pro rata share of the entire income
from the Mortgage Loans in the Trust Fund represented by Grantor Trust
Certificates, including interest, original issue discount ("OID"), if any,
prepayment fees, assumption fees, any gain recognized upon an assumption and
late payment charges received by the Master Servicer. Under Code Sections 162 or
212 each Grantor Trust Certificateholder will be entitled to deduct its pro rata
share of servicing fees, prepayment fees, assumption fees, any loss recognized
upon an assumption and late payment charges retained by the Master Servicer,
provided that such amounts are reasonable compensation for services rendered to
the Trust Fund. Grantor Trust Certificateholders that are individuals, estates
or trusts will be entitled to deduct their share of expenses as itemized
deductions only to the extent such expenses plus all other Code Section 212
expenses exceed two percent of its adjusted gross income. In addition, the
amount of itemized deductions otherwise allowable for the taxable year for an
individual whose adjusted gross income exceeds the applicable amount (which
amount will be adjusted for inflation) will be reduced by the lesser of (i) 3%
of the excess of adjusted gross income over the applicable amount and (ii) 80%
of the amount of itemized deductions otherwise allowable for such taxable year.
A Grantor Trust Certificateholder using the cash method of accounting must take
into account its pro rata share of income and deductions as and when collected
by or paid to the Master Servicer. A Grantor Trust Certificateholder using an
accrual method of accounting must take into account its pro rata share of income
and deductions as they become due or are paid to the Master Servicer, whichever
is earlier. If the servicing fees paid to the Master Servicer are deemed to
exceed reasonable servicing compensation, the amount of such excess could be
considered as an ownership interest retained by the Master Servicer (or any
person to whom the Master Servicer assigned for value all or a portion of the
servicing fees) in a portion of the interest payments on the Mortgage Assets.
The Mortgage Assets would then be subject to the "coupon stripping" rules of the
Code discussed below.

         Unless otherwise specified in the related Prospectus Supplement, as to
each Series of Certificates evidencing an interest in a Trust Fund comprised of
Mortgage Loans, Brown & Wood LLP or Thacher Proffitt & Wood will have advised
the Depositor that:

                  (i) a Grantor Trust Certificate owned by a "domestic building
         and loan association" within the meaning of Code Section 7701(a)(19)
         representing principal and interest payments on Mortgage Assets will be
         considered to represent "loans . . . secured by an interest in real
         property which is . . . residential property" within the meaning of
         Code Section 7701(a)(19)(C)(v), to the extent that the Mortgage Assets
         represented by that Grantor Trust Certificate are of a type described
         in such Code section;

                  (ii) a Grantor Trust Certificate owned by a real estate
         investment trust representing an interest in Mortgage Assets will be
         considered to represent "real estate assets" within the meaning of Code
         Section 856(c)(4)(A), and interest income on the Mortgage Assets will
         be considered "interest on obligations secured by mortgages on real
         property" within the meaning of Code Section 856(c)(3)(B), to the
         extent that the Mortgage Assets represented by that Grantor Trust
         Certificate are of a type described in such Code section; and

                  (iii) a Grantor Trust Certificate owned by a REMIC will
         represent "obligation[s] . . . which [are] principally secured by an
         interest in real property" within the meaning of Code Section
         860G(a)(3).

         The Small Business Job Protection Act of 1996, as part of the repeal of
the bad debt reserve method for thrift institutions, repealed the application of
Code Section 593(d) to any taxable year beginning after December 31, 1995.

         Stripped Bonds and Coupons. Certain Trust Funds may consist of
Government Securities which constitute "stripped bonds" or "stripped coupons" as
those terms are defined in section 1286 of the Code, and, as a result, such
assets would be subject to the stripped bond provisions of the Code. Under these
rules, such Government Securities are treated as having OID based on the
purchase price and the stated redemption price at maturity of each Security. As
such, Grantor Trust Certificateholders would be required to include in income
their pro rata share of the OID on each Government Security recognized in any
given year on an economic accrual basis even if the Grantor Trust
Certificateholder is a cash method taxpayer. Accordingly, the sum of the income
includible to the Grantor Trust Certificateholder in any taxable year may exceed
amounts actually received during such year.


                                       60
<PAGE>


         Buydown Loans. The assets constituting certain Trust Funds may include
Buydown Loans. The characterization of any investment in Buydown Loans will
depend upon the precise terms of the related buydown agreement, but to the
extent that such Buydown Loans are secured in part by a bank account or other
personal property, they may not be treated in their entirety as assets described
in the foregoing sections of the Code. There are no directly applicable
precedents with respect to the federal income tax treatment or the
characterization of investments in Buydown Loans. Accordingly, Grantor Trust
Certificateholders should consult their own tax advisors with respect to the
characterization of investments in Grantor Trust Certificates representing an
interest in a Trust Fund that includes Buydown Loans.

         Premium. The price paid for a Grantor Trust Certificate by a holder
will be allocated to such holder's undivided interest in each Mortgage Asset
based on each Mortgage Asset's relative fair market value, so that such holder's
undivided interest in each Mortgage Asset will have its own tax basis. A Grantor
Trust Certificateholder that acquires an interest in Mortgage Assets at a
premium may elect to amortize such premium under a constant interest method,
provided that the underlying mortgage loans with respect to such Mortgage Assets
were originated after September 27, 1985. Premium allocable to mortgage loans
originated on or before September 27, 1985 should be allocated among the
principal payments on such mortgage loans and allowed as an ordinary deduction
as principal payments are made. Amortizable bond premium will be treated as an
offset to interest income on such Grantor Trust Certificate. The basis for such
Grantor Trust Certificate will be reduced to the extent that amortizable premium
is applied to offset interest payments. It is not clear whether a reasonable
prepayment assumption should be used in computing amortization of premium
allowable under Code Section 171. A Certificateholder that makes this election
for a Certificate that is acquired at a premium will be deemed to have made an
election to amortize bond premium with respect to all debt instruments having
amortizable bond premium that such Certificateholder acquires during the year of
the election or thereafter.

         If a premium is not subject to amortization using a reasonable
prepayment assumption, the holder of a Grantor Trust Certificate acquired at a
premium should recognize a loss if a Mortgage Loan (or an underlying mortgage
loan with respect to a Mortgage Asset) prepays in full, equal to the difference
between the portion of the prepaid principal amount of such Mortgage Loan (or
underlying mortgage loan) that is allocable to the Certificate and the portion
of the adjusted basis of the Certificate that is allocable to such Mortgage Loan
(or underlying mortgage loan). If a reasonable prepayment assumption is used to
amortize such premium, it appears that such a loss would be available, if at
all, only if prepayments have occurred at a rate faster than the reasonable
assumed prepayment rate. It is not clear whether any other adjustments would be
required to reflect differences between an assumed prepayment rate and the
actual rate of prepayments.

         On December 30, 1997 the IRS issued final regulations (the "Amortizable
Bond Premium Regulations") dealing with amortizable bond premium. These
regulations specifically do not apply to prepayable debt instruments subject to
Code Section 1272(a)(6) such as the Certificates. Absent further guidance from
the IRS, the Trustee intends to account for amortizable bond premium in the
manner described above. Prospective Certificateholders should consult their tax
advisors regarding the possible application of the amortizable Bond Premium
Regulations.

         Original Issue Discount. The IRS has stated in published rulings that,
in circumstances similar to those described herein, the special rules of the
Code relating to original issue discount ("OID") (currently Code Sections 1271
through 1273 and 1275) and Treasury regulations issued on January 27, 1994, as
amended on June 11, 1996, under such Sections (the "OID Regulations"), will be
applicable to a Grantor Trust Certificateholder's interest in those Mortgage
Assets meeting the conditions necessary for these Sections to apply. Rules
regarding periodic inclusion of OID income are applicable to mortgages of
corporations originated after May 27, 1969, mortgages of noncorporate mortgagors
(other than individuals) originated after July 1, 1982, and mortgages of
individuals originated after March 2, 1984. Such OID could arise by the
financing of points or other charges by the originator of the mortgages in an
amount greater than a statutory de minimis exception to the extent that the
points are not currently deductible under applicable Code provisions or are not
for services provided by the lender. OID generally must be reported as ordinary
gross income as it accrues under a constant interest method. See "--Multiple
Classes of Grantor Trust Certificates--Accrual of Original Issue Discount"
below.

         Market Discount. A Grantor Trust Certificateholder that acquires an
undivided interest in Mortgage Assets may be subject to the market discount
rules of Code Sections 1276 through 1278 to the extent an undivided interest in
a Mortgage Asset is considered to have been purchased at a "market discount."
Generally, the amount of market


                                       61
<PAGE>


discount is equal to the excess of the portion of the principal amount of such
Mortgage Asset allocable to such holder's undivided interest over such holder's
tax basis in such interest. Market discount with respect to a Grantor Trust
Certificate will be considered to be zero if the amount allocable to the Grantor
Trust Certificate is less than 0.25% of the Grantor Trust Certificate's stated
redemption price at maturity multiplied by the weighted average maturity
remaining after the date of purchase. Treasury regulations implementing the
market discount rules have not yet been issued; therefore, investors should
consult their own tax advisors regarding the application of these rules and the
advisability of making any of the elections allowed under Code Sections 1276
through 1278.

         The Code provides that any principal payment (whether a scheduled
payment or a prepayment) or any gain on disposition of a market discount bond
acquired by the taxpayer after October 22, 1986 shall be treated as ordinary
income to the extent that it does not exceed the accrued market discount at the
time of such payment. The amount of accrued market discount for purposes of
determining the tax treatment of subsequent principal payments or dispositions
of the market discount bond is to be reduced by the amount so treated as
ordinary income.

         The Code also grants the Treasury Department authority to issue
regulations providing for the computation of accrued market discount on debt
instruments, the principal of which is payable in more than one installment.
While the Treasury Department has not yet issued regulations, rules described in
the relevant legislative history will apply. Under those rules, the holder of a
market discount bond may elect to accrue market discount either on the basis of
a constant interest rate or according to one of the following methods. If a
Grantor Trust Certificate is issued with OID, the amount of market discount that
accrues during any accrual period would be equal to the product of:

         (i)      the total remaining market discount and

         (ii)     a fraction, the numerator of which is the OID accruing during
                  the period and the denominator of which is the total remaining
                  OID at the beginning of the accrual period.

For Grantor Trust Certificates issued without OID, the amount of market discount
that accrues during a period is equal to the product of:

         (i)      the total remaining market discount and

         (ii)     a fraction, the numerator of which is the amount of stated
                  interest paid during the accrual period and the denominator of
                  which is the total amount of stated interest remaining to be
                  paid at the beginning of the accrual period.

For purposes of calculating market discount under any of the above methods in
the case of instruments (such as the Grantor Trust Certificates) that provide
for payments that may be accelerated by reason of prepayments of other
obligations securing such instruments, the same prepayment assumption applicable
to calculating the accrual of OID will apply. Because the regulations described
above have not been issued, it is impossible to predict what effect those
regulations might have on the tax treatment of a Grantor Trust Certificate
purchased at a discount or premium in the secondary market.

         A holder who acquired a Grantor Trust Certificate at a market discount
also may be required to defer a portion of its interest deductions for the
taxable year attributable to any indebtedness incurred or continued to purchase
or carry such Grantor Trust Certificate purchased with market discount. For
these purposes, the de minimis rule referred above applies. Any such deferred
interest expense would not exceed the market discount that accrues during such
taxable year and is, in general, allowed as a deduction not later than the year
in which such market discount is includible in income. If such holder elects to
include market discount in income currently as it accrues on all market discount
instruments acquired by such holder in that taxable year or thereafter, the
interest deferral rule described above will not apply.

         Election to Treat All Interest as OID. The OID Regulations permit a
Certificateholder to elect to accrue all interest, discount (including de
minimis market or original issue discount) and premium in income as interest,
based on a constant yield method for Certificates acquired on or after April 4,
1994. If such an election were to be made with respect to a Grantor Trust
Certificate with market discount, the Certificateholder would be deemed to have



                                       62
<PAGE>


made an election to include in income currently market discount with respect to
all other debt instruments having market discount that such Certificateholder
acquires during the year of the election or thereafter. Similarly, a
Certificateholder that makes this election for a Certificate that is acquired at
a premium will be deemed to have made an election to amortize bond premium with
respect to all debt instruments having amortizable bond premium that such
Certificateholder owns or acquires. See "--Regular Certificates--Premium"
herein. The election to accrue interest, discount and premium on a constant
yield method with respect to a Certificate is irrevocable.

         B.       MULTIPLE CLASSES OF GRANTOR TRUST CERTIFICATES

                  1.       STRIPPED BONDS AND STRIPPED COUPONS

         Pursuant to Code Section 1286, the separation of ownership of the right
to receive some or all of the interest payments on an obligation from ownership
of the right to receive some or all of the principal payments results in the
creation of "stripped bonds" with respect to principal payments and "stripped
coupons" with respect to interest payments. For purposes of Code Sections 1271
through 1288, Code Section 1286 treats a stripped bond or a stripped coupon as
an obligation issued on the date that such stripped interest is created. If a
Trust Fund is created with two classes of Grantor Trust Certificates, one class
of Grantor Trust Certificates may represent the right to principal and interest,
or principal only, on all or a portion of the Mortgage Assets (the "Stripped
Bond Certificates"), while the second class of Grantor Trust Certificates may
represent the right to some or all of the interest on such portion (the
"Stripped Coupon Certificates").

         Servicing fees in excess of reasonable servicing fees ("excess
servicing") will be treated under the stripped bond rules. If the excess
servicing fee is less than 100 basis points (i.e., 1% interest on the Mortgage
Asset principal balance) or the Certificates are initially sold with a de
minimis discount (assuming no prepayment assumption is required), any non-de
minimis discount arising from a subsequent transfer of the Certificates should
be treated as market discount. The IRS appears to require that reasonable
servicing fees be calculated on a Mortgage Asset by Mortgage Asset basis, which
could result in some Mortgage Assets being treated as having more than 100 basis
points of interest stripped off. See "--Non-REMIC Certificates" and "Multiple
Classes of Grantor Trust Certificates --Stripped Bonds and Stripped Coupons"
herein.

         Although not entirely clear, a Stripped Bond Certificate generally
should be treated as an in interest in Mortgage Assets issued on the day such
Certificate is purchased for purposes of calculating any OID. Generally, if the
discount on a Mortgage Asset is larger than a de minimis amount (as calculated
for purposes of the OID rules) a purchaser of such a Certificate will be
required to accrue the discount under the OID rules of the Code. See
"--Non-REMIC Certificates" and "--Single Class of Grantor Trust
Certificates--Original Issue Discount" herein. However, a purchaser of a
Stripped Bond Certificate will be required to account for any discount on the
Mortgage Assets as market discount rather than OID if either:

         (i)      the amount of OID with respect to the Mortgage Assets is
                  treated as zero under the OID de minimis rule when the
                  Certificate was stripped or

         (ii)     no more than 100 basis points (including any amount of
                  servicing fees in excess of reasonable servicing fees) is
                  stripped off of the Trust Fund's Mortgage Assets.

Pursuant to Revenue Procedure 91-49, issued on August 8, 1991, purchasers of
Stripped Bond Certificates using an inconsistent method of accounting must
change their method of accounting and request the consent of the IRS to the
change in their accounting method on a statement attached to their first timely
tax return filed after August 8, 1991.

         The precise tax treatment of Stripped Coupon Certificates is
substantially uncertain. The Code could be read literally to require that OID
computations be made for each payment from each Mortgage Asset. However, based
on the recent IRS guidance, it appears that all payments from a Mortgage Asset
underlying a Stripped Coupon Certificate should be treated as a single
installment obligation subject to the OID rules of the Code, in which case, all
payments from such Mortgage Asset would be included in the Mortgage Asset's
stated redemption price at maturity for purposes of calculating income on such
certificate under the OID rules of the Code.


                                       63
<PAGE>


         It is unclear under what circumstances, if any, the prepayment of
Mortgage Assets will give rise to a loss to the holder of a Stripped Bond
Certificate purchased at a premium or a Stripped Coupon Certificate. If such
Certificate is treated as a single instrument (rather than an interest in
discrete mortgage loans) and the effect of prepayments is taken into account in
computing yield with respect to such Grantor Trust Certificate, it appears that
no loss will be available as a result of any particular prepayment unless
prepayments occur at a rate faster than the assumed prepayment rate. However, if
such Certificate is treated as an interest in discrete Mortgage Assets, or if no
prepayment assumption is used, then when a Mortgage Asset is prepaid, the holder
of such Certificate should be able to recognize a loss equal to the portion of
the adjusted issue price of such Certificate that is allocable to such Mortgage
Asset.

         Holders of Stripped Bond Certificates and Stripped Coupon Certificates
are urged to consult with their own tax advisors regarding the proper treatment
of these Certificates for federal income tax purposes.

         Treatment of Certain Owners. Several Code sections provide beneficial
treatment to certain taxpayers that invest in Mortgage Assets of the type that
make up the Trust Fund. With respect to these Code sections, no specific legal
authority exists regarding whether the character of the Grantor Trust
Certificates, for federal income tax purposes, will be the same as that of the
underlying Mortgage Assets. While Code Section 1286 treats a stripped obligation
as a separate obligation for purposes of the Code provisions addressing OID, it
is not clear whether such characterization would apply with regard to these
other Code sections. Although the issue is not free from doubt, based on policy
considerations, each class of Grantor Trust Certificates, unless otherwise
specified in the related Prospectus Supplement, should be considered to
represent "real estate assets" within the meaning of Code Section 856(c)(4)(A)
and "loans . . . secured by, an interest in real property which is . . .
residential real property" within the meaning of Code Section 7701(a)(19)(C)(v),
and interest income attributable to Grantor Trust Certificates should be
considered to represent "interest on obligations secured by mortgages on real
property" within the meaning of Code Section 856(c)(3)(B), provided that in each
case the underlying Mortgage Assets and interest on such Mortgage Assets qualify
for such treatment. Prospective purchasers to which such characterization of an
investment in Certificates is material should consult their own tax advisors
regarding the characterization of the Grantor Trust Certificates and the income
therefrom. Grantor Trust Certificates will be "obligation[s] . . . which [are]
principally secured, directly or indirectly, by an interest in real property"
within the meaning of Code Section 860G(a)(3).

                  2.       GRANTOR TRUST CERTIFICATES REPRESENTING INTERESTS IN
                           LOANS OTHER THAN ARM LOANS

         The OID rules of Code Sections 1271 through 1275 will be applicable to
a Certificateholder's interest in those Mortgage Assets as to which the
conditions for the application of those sections are met. Rules regarding
periodic inclusion of OID in income are applicable to mortgages of corporations
originated after May 27, 1969, mortgages of noncorporate mortgagors (other than
individuals) originated after July 1, 1982, and mortgages of individuals
originated after March 2, 1984. Under the OID Regulations, such OID could arise
by the charging of points by the originator of the mortgage in an amount greater
than the statutory de minimis exception, including a payment of points that is
currently deductible by the borrower under applicable Code provisions, or under
certain circumstances, by the presence of "teaser" rates on the Mortgage Assets.
OID on each Grantor Trust Certificate must be included in the owner's ordinary
income for federal income tax purposes as it accrues, in accordance with a
constant interest method that takes into account the compounding of interest, in
advance of receipt of the cash attributable to such income. The amount of OID
required to be included in an owner's income in any taxable year with respect to
a Grantor Trust Certificate representing an interest in Mortgage Assets other
than Mortgage Assets with interest rates that adjust periodically ("ARM Loans")
likely will be computed as described below under "--Accrual of Original Issue
Discount." The following discussion is based in part on the OID Regulations and
in part on the provisions of the Tax Reform Act of 1986 (the "1986 Act"). The
OID Regulations generally are effective for debt instruments issued on or after
April 4, 1994, but may be relied upon as authority with respect to debt
instruments, such as the Grantor Trust Certificates, issued after December 21,
1992. Alternatively, proposed Treasury regulations issued December 21, 1992 may
be treated as authority for debt instruments issued after December 21, 1992 and
prior to April 4, 1994, and proposed Treasury regulations issued in 1986 and
1991 may be treated as authority for instruments issued before December 21,
1992. In applying these dates, the issued date of the Mortgage Assets should be
used, or, in the case of Stripped Bond Certificates or Stripped Coupon
Certificates, the


                                       64
<PAGE>


date such Certificates are acquired. The holder of a Certificate should be
aware, however, that neither the proposed OID Regulations nor the OID
Regulations adequately address certain issues relevant to prepayable securities.

         Under the Code, the Mortgage Assets underlying the Grantor Trust
Certificate will be treated as having been issued on the date they were
originated with an amount of OID equal to the excess of such Mortgage Asset's
stated redemption price at maturity over its issue price. The issue price of a
Mortgage Asset is generally the amount lent to the mortgagee, which may be
adjusted to take into account certain loan origination fees. The stated
redemption price at maturity of a Mortgage Asset is the sum of all payments to
be made on such Mortgage Asset other than payments that are treated as qualified
stated interest payments. The accrual of this OID, as described below under
"--Accrual of Original Issue Discount," will, unless otherwise specified in the
related Prospectus Supplement, utilize the original yield to maturity of the
Grantor Trust Certificate calculated based on a reasonable assumed prepayment
rate for the mortgage loans underlying the Grantor Trust Certificates (the
"Prepayment Assumption"), and will take into account events that occur during
the calculation period. The Prepayment Assumption will be determined in the
manner prescribed by regulations that have not yet been issued. The legislative
history of the 1986 Act (the "Legislative History") provides, however, that the
regulations will require that the Prepayment Assumption be the prepayment
assumption that is used in determining the offering price of such Certificate.
No representation is made that any Certificate will prepay at the Prepayment
Assumption or at any other rate. The prepayment assumption contained in the Code
literally only applies to debt instruments collateralized by other debt
instruments that are subject to prepayment rather than direct ownership
interests in such debt instruments, such as the Certificates represent. However,
no other legal authority provides guidance with regard to the proper method for
accruing OID on obligations that are subject to prepayment, and, until further
guidance is issued, the Master Servicer intends to calculate and report OID
under the method described below.

         Accrual of Original Issue Discount. Generally, the owner of a Grantor
Trust Certificate must include in gross income the sum of the "daily portions,"
as defined below, of the OID on such Grantor Trust Certificate for each day on
which it owns such Certificate, including the date of purchase but excluding the
date of disposition. In the case of an original owner, the daily portions of OID
with respect to each component generally will be determined as set forth under
the OID Regulations. A calculation will be made by the Master Servicer or such
other entity specified in the related Prospectus Supplement of the portion of
OID that accrues during each successive monthly accrual period (or shorter
period from the date of original issue) that ends on the day in the calendar
year corresponding to each of the Distribution Dates on the Grantor Trust
Certificates (or the day prior to each such date). This will be done, in the
case of each full month accrual period, by:

         (i)      adding

                  (a)      the present value at the end of the accrual period
                           (determined by using as a discount factor the
                           original yield to maturity of the respective
                           component under the Prepayment Assumption) of all
                           remaining payments to be received under the
                           Prepayment Assumption on the respective component and

                  (b)      any payments included in the state redemption price
                           at maturity received during such accrual period, and

         (ii) subtracting from that total the "adjusted issue price" of the
respective component at the beginning of such accrual period.

The adjusted issue price of a Grantor Trust Certificate at the beginning of the
first accrual period is its issue price; the adjusted issue price of a Grantor
Trust Certificate at the beginning of a subsequent accrual period is the
adjusted issue price at the beginning of the immediately preceding accrual
period plus the amount of OID allocable to that accrual period reduced by the
amount of any payment other than a payment of qualified stated interest made at
the end of or during that accrual period. The OID accruing during such accrual
period will then be divided by the number of days in the period to determine the
daily portion of OID for each day in the period. With respect to an initial
accrual period shorter than a full monthly accrual period, the daily portions of
OID must be determined according to an appropriate allocation under any
reasonable method.


                                       65
<PAGE>


         OID generally must be reported as ordinary gross income as it accrues
under a constant interest method that takes into account the compounding of
interest as it accrues rather than when received. However, the amount of OID
includible in the income of a holder of an obligation is reduced when the
obligation is acquired after its initial issuance at a price greater than the
sum of the original issue price and the previously accrued OID, less prior
payments of principal. Accordingly, if such Mortgage Assets acquired by a
Certificateholder are purchased at a price equal to the then unpaid principal
amount of such Mortgage Asset, no OID attributable to the difference between the
issue price and the original principal amount of such Mortgage Asset (i.e.
points) will be includible by such holder. Other OID on the Mortgage Assets
(e.g., that arising from a "teaser" rate) would still need to be accrued.

                  3.       GRANTOR TRUST CERTIFICATES REPRESENTING INTERESTS IN
                           ARM LOANS

         The OID Regulations do not address the treatment of instruments, such
as the Grantor Trust Certificates, which represent interests in ARM Loans.
Additionally, the IRS has not issued guidance under the Code's coupon stripping
rules with respect to such instruments. In the absence of any authority, the
Master Servicer will report OID on Grantor Trust Certificates attributable to
ARM Loans ("Stripped ARM Obligations") to holders in a manner it believes is
consistent with the rules described above under the heading "--Grantor Trust
Certificates Representing Interests in Loans Other Than ARM Loans" and with the
OID Regulations. In general, application of these rules may require inclusion of
income on a Stripped ARM Obligation in advance of the receipt of cash
attributable to such income. Further, the addition of interest deferred by
reason of negative amortization ("Deferred Interest") to the principal balance
of an ARM Loan may require the inclusion of such amount in the income of the
Grantor Trust Certificateholder when such amount accrues. Furthermore, the
addition of Deferred Interest to the Grantor Trust Certificate's principal
balance will result in additional income (including possibly OID income) to the
Grantor Trust Certificateholder over the remaining life of such Grantor Trust
Certificates.

         Because the treatment of Stripped ARM Obligations is uncertain,
investors are urged to consult their tax advisors regarding how income will be
includible with respect to such Certificates.

         C.       SALE OR EXCHANGE OF A GRANTOR TRUST CERTIFICATE

         Sale or exchange of a Grantor Trust Certificate prior to its maturity
will result in gain or loss equal to the difference, if any, between the amount
received and the owner's adjusted basis in the Grantor Trust Certificate. Such
adjusted basis generally will equal the seller's purchase price for the Grantor
Trust Certificate, increased by the OID included in the seller's gross income
with respect to the Grantor Trust Certificate, and reduced by principal payments
on the Grantor Trust Certificate previously received by the seller. Such gain or
loss will be capital gain or loss to an owner for which a Grantor Trust
Certificate is a "capital asset" within the meaning of Code Section 1221, and
will be long-term or short-term depending on whether the Grantor Trust
Certificate has been owned for the long-term capital gain holding period
(generally more than one year). Long-term capital gains of non-corporate
taxpayers are subject to reduced maximum rates while short-term capital gains
are taxable at ordinary rates. The use of capital losses is subject to
limitations.

         Prospective investors should consult their own tax advisors concerning
the treatment of capital gains.

         Grantor Trust Certificates will be "evidences of indebtedness" within
the meaning of Code Section 582(c)(1), so that gain or loss recognized from the
sale of a Grantor Trust Certificate by a bank or a thrift institution to which
such section applies will be treated as ordinary income or loss.

         D.       NON-U.S. PERSONS

         Generally, to the extent that a Grantor Trust Certificate evidences
ownership in underlying Mortgage Assets that were issued on or before July 18,
1984, interest or OID paid by the person required to withhold tax under Code
Section 1441 or 1442 to (i) an owner that is not a U.S. Person or (ii) a Grantor
Trust Certificateholder holding on behalf of an owner that is not a U.S. Person
will be subject to federal income tax, collected by withholding, at a rate of
30% or such lower rate as may be provided for interest by an applicable tax
treaty. Accrued OID recognized by the owner on the sale or exchange of such a
Grantor Trust Certificate also will be subject to federal income tax at the same
rate. Generally, such payments would not be subject to withholding to the extent
that a Grantor Trust



                                       66
<PAGE>


Certificate evidences ownership in Mortgage Assets issued after July 18, 1984,
by natural persons if such Grantor Trust Certificateholder complies with certain
identification requirements (including delivery of a statement, signed by the
Grantor Trust Certificateholder under penalties of perjury, certifying that such
Grantor Trust Certificateholder is not a U.S. Person and providing the name and
address of such Grantor Trust Certificateholder). Additional restrictions apply
to Mortgage Assets of where the mortgagor is not a natural person in order to
qualify for the exemption from withholding.

         E.       INFORMATION REPORTING AND BACKUP WITHHOLDING

         The Master Servicer will furnish or make available, within a reasonable
time after the end of each calendar year, to each person who was a
Certificateholder at any time during such year, such information as may be
deemed necessary or desirable to assist Certificateholders in preparing their
federal income tax returns, or to enable holders to make such information
available to beneficial owners or financial intermediaries that hold such
Certificates as nominees on behalf of beneficial owners. If a holder, beneficial
owner, financial intermediary or other recipient of a payment on behalf of a
beneficial owner fails to supply a certified taxpayer identification number or
if the Secretary of the Treasury determines that such person has not reported
all interest and dividend income required to be shown on its federal income tax
return, 31% backup withholding may be required with respect to any payments. Any
amounts deducted and withheld from a distribution to a recipient would be
allowed as a credit against such recipient's federal income tax liability.

NEW WITHHOLDING REGULATIONS

         On October 6, 1997, the Treasury Department issued new regulations (the
"New Regulations") which make certain modifications to the withholding, backup
withholding and information reporting rules described above. The New Regulations
attempt to unify certification requirements and modify reliance standards. The
New Regulations will generally be effective for payments made after December 31,
1999, subject to certain transition rules. Prospective investors are urged to
consult their own tax advisors regarding the New Regulations.

REMICS

         The Trust Fund relating to a Series of Certificates may elect to be
treated as a REMIC. Qualification as a REMIC requires ongoing compliance with
certain conditions. Although a REMIC is not generally subject to federal income
tax (see, however "--Taxation of Owners of REMIC Residual Certificates" and
"--Prohibited Transactions" below), if a Trust Fund with respect to which a
REMIC election is made fails to comply with one or more of the ongoing
requirements of the Code for REMIC status during any taxable year, including the
implementation of restrictions on the purchase and transfer of the residual
interests in a REMIC as described below under "Taxation of Owners of REMIC
Residual Certificates," the Code provides that a Trust Fund will not be treated
as a REMIC for such year and thereafter. In that event, such entity may be
taxable as a separate corporation, and the related Certificates (the "REMIC
Certificates") may not be accorded the status or given the tax treatment
described below. While the Code authorizes the Treasury Department to issue
regulations providing relief in the event of an inadvertent termination of the
status of a trust fund as a REMIC, no such regulations have been issued. Any
such relief, moreover, may be accompanied by sanctions, such as the imposition
of a corporate tax on all or a portion of the REMIC's income for the period in
which the requirements for such status are not satisfied. With respect to each
Trust Fund that elects REMIC status, Brown & Wood LLP or Thacher Proffitt & Wood
will deliver its opinion generally to the effect that, under then existing law
and assuming compliance with all provisions of the related Pooling and Servicing
Agreement, such Trust Fund will qualify as a REMIC, and the related Certificates
will be considered to be regular interests ("REMIC Regular Certificates") or a
sole class of residual interests ("REMIC Residual Certificates") in the REMIC.
The related Prospectus Supplement for each Series of Certificates will indicate
whether the Trust Fund will make a REMIC election and whether a class of
Certificates will be treated as a regular or residual interest in the REMIC.

         In general, with respect to each Series of Certificates for which a
REMIC election is made, (i) such Certificates held by a thrift institution taxed
as a "domestic building and loan association" will constitute assets described
in Code Section 7701(a)(19)(C); (ii) such Certificates held by a real estate
investment trust will constitute "real estate assets" within the meaning of Code
Section 856(c)(4)(A); and (iii) interest on such Certificates held by a real
estate investment trust will be considered "interest on obligations secured by
mortgages on real property" within


                                       67
<PAGE>


the meaning of Code Section 856(c)(3)(B). If less than 95% of the REMIC's assets
are assets qualifying under any of the foregoing Code sections, the Certificates
will be qualifying assets only to the extent that the REMIC's assets are
qualifying assets. In addition, payments on Mortgage Assets held pending
distribution on the REMIC Certificates will be considered to be real estate
assets for purposes of Code Section 856(c). The Small Business Job Protection
Act of 1996, as part of the repeal of the bad debt reserve method for thrift
institutions, repealed the application of Code Section 593(d) to any taxable
year beginning after December 31, 1995.

         In some instances the Mortgage Assets may not be treated entirely as
assets described in the foregoing sections. See, in this regard, the discussion
of Buydown Loans contained in "--Non-REMIC Certificates--Single Class of Grantor
Trust Certificates" above. REMIC Certificates held by a real estate investment
trust will not constitute "Government Securities" within the meaning of Code
Section 856(c)(4)(A), and REMIC Certificates held by a regulated investment
company will not constitute "Government Securities" within the meaning of Code
Section 851(b)(4)(A)(ii). REMIC Certificates held by certain financial
institutions will constitute "evidences of indebtedness" within the meaning of
Code Section 582(c)(1).

         A "qualified mortgage" for REMIC purposes is any obligation (including
certificates of participation in such an obligation) that is principally secured
by an interest in real property and that is transferred to the REMIC within a
prescribed time period in exchange for regular or residual interests in the
REMIC. The REMIC Regulations provide that manufactured housing or mobile homes
(not including recreational vehicles, campers or similar vehicles) that are
"single family residences" under Code Section 25(e)(10) will qualify as real
property without regard to state law classifications. Under Code Section
25(e)(10), a single family residence includes any manufactured home that has a
minimum of 400 square feet of living space and a minimum width in excess of 102
inches and that is of a kind customarily used at a fixed location.

         Tiered REMIC Structures. For certain Series of Certificates, two
separate elections may be made to treat designated portions of the related Trust
Fund as REMICs (respectively, the "Subsidiary REMIC" and the "Master REMIC") for
federal income tax purposes. Upon the issuance of any such Series of
Certificates, Brown & Wood LLP or Thacher Proffitt & Wood, counsel to the
Depositor, will deliver its opinion generally to the effect that, assuming
compliance with all provisions of the related Agreement, the Master REMIC as
well as any Subsidiary REMIC will each qualify as a REMIC, and the REMIC
Certificates issued by the Master REMIC and the Subsidiary REMIC, respectively,
will be considered to evidence ownership of REMIC Regular Certificates or REMIC
Residual Certificates in the related REMIC within the meaning of the REMIC
provisions.

         Only REMIC Certificates, other than the residual interest in the
Subsidiary REMIC, issued by the Master REMIC will be offered hereunder. The
Subsidiary REMIC and the Master REMIC will be treated as one REMIC solely for
purposes of determining whether the REMIC Certificates will be (i) "real estate
assets" within the meaning of Section 856(c)(4)(A) of the Code; (ii) "loans
secured by an interest in real property" under Section 7701(a)(19)(C) of the
Code; and (iii) whether the income on such Certificates is interest described in
Section 856(c)(3)(B) of the Code.

         A.       TAXATION OF OWNERS OF REMIC REGULAR CERTIFICATES

         General. Except as otherwise stated in this discussion, REMIC Regular
Certificates will be treated for federal income tax purposes as debt instruments
issued by the REMIC and not as ownership interests in the REMIC or its assets.
Moreover, holders of REMIC Regular Certificates that otherwise report income
under a cash method of accounting will be required to report income with respect
to REMIC Regular Certificates under an accrual method.

         Original Issue Discount and Premium. The REMIC Regular Certificates may
be issued with OID. Generally, such OID, if any, will equal the difference
between the "stated redemption price at maturity" of a REMIC Regular Certificate
and its "issue price." Holders of any class of Certificates issued with OID will
be required to include such OID in gross income for federal income tax purposes
as it accrues, in accordance with a constant interest method based on the
compounding of interest as it accrues rather than in accordance with receipt of
the interest payments. The following discussion is based in part on the OID
Regulations and in part on the provisions of the Tax Reform Act of 1986 (the
"1986 Act"). Holders of REMIC Regular Certificates (the "REMIC Regular
Certificateholders") should be aware, however, that the OID Regulations do not
adequately address certain issues relevant to prepayable securities, such as the
REMIC Regular Certificates.


                                       68
<PAGE>


         Rules governing OID are set forth in Code Sections 1271 through 1273
and 1275. These rules require that the amount and rate of accrual of OID be
calculated based on the Prepayment Assumption and the anticipated reinvestment
rate, if any, relating to the REMIC Regular Certificates and prescribe a method
for adjusting the amount and rate of accrual of such discount where the actual
prepayment rate differs from the Prepayment Assumption. Under the Code, the
Prepayment Assumption must be determined in the manner prescribed by
regulations, which regulations have not yet been issued. The Legislative History
provides, however, that Congress intended the regulations to require that the
Prepayment Assumption be the prepayment assumption that is used in determining
the initial offering price of such REMIC Regular Certificates. The Prospectus
Supplement for each Series of REMIC Regular Certificates will specify the
Prepayment Assumption to be used for the purpose of determining the amount and
rate of accrual of OID. No representation is made that the REMIC Regular
Certificates will prepay at the Prepayment Assumption or at any other rate.

         In general, each REMIC Regular Certificate will be treated as a single
installment obligation issued with an amount of OID equal to the excess of its
"stated redemption price at maturity" over its "issue price." The issue price of
a REMIC Regular Certificate is the first price at which a substantial amount of
REMIC Regular Certificates of that class are first sold to the public (excluding
bond houses, brokers, underwriters or wholesalers). If less than a substantial
amount of a particular class of REMIC Regular Certificates is sold for cash on
or prior to the date of their initial issuance (the "Closing Date"), the issue
price for such class will be treated as the fair market value of such class on
the Closing Date. The issue price of a REMIC Regular Certificate also includes
the amount paid by an initial Certificateholder for accrued interest that
relates to a period prior to the issue date of the REMIC Regular Certificate.
The stated redemption price at maturity of a REMIC Regular Certificate includes
the original principal amount of the REMIC Regular Certificate, but generally
will not include distributions of interest if such distributions constitute
"qualified stated interest." Qualified stated interest generally means interest
payable at a single fixed rate or qualified variable rate (as described below)
provided that such interest payments are unconditionally payable at intervals of
one year or less during the entire term of the REMIC Regular Certificate.
Interest is payable at a single fixed rate only if the rate appropriately takes
into account the length of the interval between payments. Distributions of
interest on REMIC Regular Certificates with respect to which Deferred Interest
will accrue will not constitute qualified stated interest payments, and the
stated redemption price at maturity of such REMIC Regular Certificates includes
all distributions of interest as well as principal thereon.

         Where the interval between the issue date and the first Distribution
Date on a REMIC Regular Certificate is longer than the interval between
subsequent Distribution Dates, the greater of any original issue discount
(disregarding the rate in the first period) and any interest foregone during the
first period is treated as the amount by which the stated redemption price at
maturity of the Certificate exceeds its issue price for purposes of the de
minimis rule described below. The OID Regulations suggest that all interest on a
long first period REMIC Regular Certificate that is issued with non-de minimis
OID, as determined under the foregoing rule, will be treated as OID. Where the
interval between the issue date and the first Distribution Date on a REMIC
Regular Certificate is shorter than the interval between subsequent Distribution
Dates, interest due on the first Distribution Date in excess of the amount that
accrued during the first period would be added to the Certificates stated
redemption price at maturity. REMIC Regular Certificateholders should consult
their own tax advisors to determine the issue price and stated redemption price
at maturity of a REMIC Regular Certificate.

         Under the de minimis rule, OID on a REMIC Regular Certificate will be
considered to be zero if such OID is less than 0.25% of the stated redemption
price at maturity of the REMIC Regular Certificate multiplied by the weighted
average maturity of the REMIC Regular Certificate. For this purpose, the
weighted average maturity of the REMIC Regular Certificate is computed as the
sum of the amounts determined by multiplying the number of full years (i.e.,
rounding down partial years) from the issue date until each distribution in
reduction of stated redemption price at maturity is scheduled to be made by a
fraction, the numerator of which is the amount of each distribution included in
the stated redemption price at maturity of the REMIC Regular Certificate and the
denominator of which is the stated redemption price at maturity of the REMIC
Regular Certificate. Although currently unclear, it appears that the schedule of
such distributions should be determined in accordance with the Prepayment
Assumption. The Prepayment Assumption with respect to a Series of REMIC Regular
Certificates will be set forth in the related Prospectus Supplement. Holders
generally must report de minimis OID pro rata as principal payments are
received, and such income will be capital gain if the REMIC Regular Certificate
is held as a capital asset. However, accrual method holders may elect to accrue
all de minimis OID as well as market discount under a constant interest method.


                                       69
<PAGE>


         The Prospectus Supplement with respect to a Trust Fund may provide for
certain REMIC Regular Certificates to be issued at prices significantly
exceeding their principal amounts or based on notional principal balances (the
"Super-Premium Certificates"). The income tax treatment of such REMIC Regular
Certificates is not entirely certain. For information reporting purposes, the
Trust Fund intends to take the position that the stated redemption price at
maturity of such REMIC Regular Certificates is the sum of all payments to be
made on such REMIC Regular Certificates determined under the Prepayment
Assumption, with the result that such REMIC Regular Certificates would be issued
with OID. The calculation of income in this manner could result in negative
original issue discount (which delays future accruals of OID rather than being
immediately deductible) when prepayments on the Mortgage Assets exceed those
estimated under the Prepayment Assumption. The IRS might contend, however, that
certain proposed contingent payment rules contained in regulations issued on
December 15, 1994, with respect to OID, should apply to such Certificates.
Although such rules are not applicable to instruments governed by Code Section
1272(a)(6), they represent the only guidance regarding the current views of the
IRS with respect to contingent payment instruments. In the alternative, the IRS
could assert that the stated redemption price at maturity of such REMIC Regular
Certificates should be limited to their principal amount (subject to the
discussion below under "--Accrued Interest Certificates"), so that such REMIC
Regular Certificates would be considered for federal income tax purposes to be
issued at a premium. If such a position were to prevail, the rules described
below under "--Taxation of Owners of REMIC Regular Certificates--Premium" would
apply. It is unclear when a loss may be claimed for any unrecovered basis for a
Super-Premium Certificate. It is possible that a holder of a Super-Premium
Certificate may only claim a loss when its remaining basis exceeds the maximum
amount of future payments, assuming no further prepayments or when the final
payment is received with respect to such Super-Premium Certificate.

         Under the REMIC Regulations, if the issue price of a REMIC Regular
Certificate (other than REMIC Regular Certificate based on a notional amount)
does not exceed 125% of its actual principal amount, the interest rate is not
considered disproportionately high. Accordingly, such REMIC Regular Certificate
generally should not be treated as a Super-Premium Certificate and the rules
described below under "--REMIC Regular Certificates --Premium" should apply.
However, it is possible that holders of REMIC Regular Certificates issued at a
premium, even if the premium is less than 25% of such Certificate's actual
principal balance, will be required to amortize the premium under an original
issue discount method or contingent interest method even though no election
under Code Section 171 is made to amortize such premium.

         Generally, a REMIC Regular Certificateholder must include in gross
income the "daily portions," as determined below, of the OID that accrues on a
REMIC Regular Certificate for each day a Certificateholder holds the REMIC
Regular Certificate, including the purchase date but excluding the disposition
date. In the case of an original holder of a REMIC Regular Certificate, a
calculation will be made of the portion of the OID that accrues during each
successive period ("an accrual period") that ends on the day in the calendar
year corresponding to a Distribution Date (or if Distribution Dates are on the
first day or first business day of the immediately preceding month, interest may
be treated as payable on the last day of the immediately preceding month) and
begins on the day after the end of the immediately preceding accrual period (or
on the issue date in the case of the first accrual period). This will be done,
in the case of each full accrual period, by:

         (i)      adding

                  (a)      the present value at the end of the accrual period
                           (determined by using as a discount factor the
                           original yield to maturity of the REMIC Regular
                           Certificates as calculated under the Prepayment
                           Assumption) of all remaining payments to be received
                           on the REMIC Regular Certificates under the
                           Prepayment Assumption and

                  (b)      any payments included in the stated redemption price
                           at maturity received during such accrual period, and

         (iii)    subtracting from that total the adjusted issue price of the
                  REMIC Regular Certificates at the beginning of such accrual
                  period.

The adjusted issue price of a REMIC Regular Certificate at the beginning of the
first accrual period is its issue price; the adjusted issue price of a REMIC
Regular Certificate at the beginning of a subsequent accrual period is the


                                       70
<PAGE>



adjusted issue price at the beginning of the immediately preceding accrual
period plus the amount of OID allocable to that accrual period and reduced by
the amount of any payment other than a payment of qualified stated interest made
at the end of or during that accrual period. The OID accrued during an accrual
period will then be divided by the number of days in the period to determine the
daily portion of OID for each day in the accrual period. The calculation of OID
under the method described above will cause the accrual of OID to either
increase or decrease (but never below zero) in a given accrual period to reflect
the fact that prepayments are occurring faster or slower than under the
Prepayment Assumption. With respect to an initial accrual period shorter than a
full accrual period, the daily portions of OID may be determined according to an
appropriate allocation under any reasonable method.

         A subsequent purchaser of a REMIC Regular Certificate issued with OID
who purchases the REMIC Regular Certificate at a cost less than the remaining
stated redemption price at maturity will also be required to include in gross
income the sum of the daily portions of OID on that REMIC Regular Certificate.
In computing the daily portions of OID for such a purchaser (as well as an
initial purchaser that purchases at a price higher than the adjusted issue price
but less than the stated redemption price at maturity), however, the daily
portion is reduced by the amount that would be the daily portion for such day
(computed in accordance with the rules set forth above) multiplied by a
fraction, the numerator of which is the amount, if any, by which the price paid
by such holder for that REMIC Regular Certificate exceeds the following amount:

         (a)      the sum of the issue price plus the aggregate amount of OID
                  that would have been includible in the gross income of an
                  original REMIC Regular Certificateholder (who purchased the
                  REMIC Regular Certificate at its issue price), less

         (b)      any prior payments included in the stated redemption price at
                  maturity,

and the denominator of which is the sum of the daily portions for that REMIC
Regular Certificate for all days beginning on the date after the purchase date
and ending on the maturity date computed under the Prepayment Assumption. A
holder who pays an acquisition premium instead may elect to accrue OID by
treating the purchase as a purchase at original issue.

         Variable Rate REMIC Regular Certificates. REMIC Regular Certificates
may provide for interest based on a variable rate. Interest based on a variable
rate will constitute qualified stated interest and not contingent interest if,
generally,

         (i)      such interest is unconditionally payable at least annually,

         (ii)     the issue price of the debt instrument does not exceed the
                  total noncontingent principal payments, and

         (iii)    interest is based on a "qualified floating rate," an
                  "objective rate," a combination of a single fixed rate and one
                  or more "qualified floating rates," one "qualified inverse
                  floating rate," or a combination of "qualified floating rates"
                  that do not operate in a manner that significantly accelerates
                  or defers interest payments on such REMIC Regular Certificate.

         The amount of OID with respect to a REMIC Regular Certificate bearing a
variable rate of interest will accrue in the manner described above under
"--Original Issue Discount and Premium" by assuming generally that the index
used for the variable rate will remain fixed throughout the term of the
Certificate. Appropriate adjustments are made for the actual variable rate.

         Although unclear at present, the Depositor intends to treat interest on
a REMIC Regular Certificate that is a weighted average of the net interest rates
on Mortgage Loans as qualified stated interest. In such case, the weighted
average rate used to compute the initial pass-through rate on the REMIC Regular
Certificates will be deemed to be the index in effect through the life of the
REMIC Regular Certificates. It is possible, however, that the IRS may treat some
or all of the interest on REMIC Regular Certificates with a weighted average
rate as taxable under the rules relating to obligations providing for contingent
payments. Such treatment may effect the timing of income accruals on such REMIC
Regular Certificates.


                                       71
<PAGE>


         Election to Treat All Interest as OID. The OID Regulations permit a
Certificateholder to elect to accrue all interest, discount (including de
minimis market or original issue discount) and premium in income as interest,
based on a constant yield method. If such an election were to be made with
respect to a REMIC Regular Certificate with market discount, the
Certificateholder would be deemed to have made an election to include in income
currently market discount with respect to all other debt instruments having
market discount that such Certificateholder acquires during the year of the
election and thereafter. Similarly, a Certificateholder that makes this election
for a Certificate that is acquired at a premium will be deemed to have made an
election to amortize bond premium with respect to all debt instruments having
amortizable bond premium that such Certificateholder owns or acquires. See
"--REMIC Regular Certificates--Premium" herein. The election to accrue interest,
discount and premium on a constant yield method with respect to a Certificate is
irrevocable.

         Market Discount. A purchaser of a REMIC Regular Certificate may also be
subject to the market discount provisions of Code Sections 1276 through 1278.
Under these provisions and the OID Regulations, "market discount" equals the
excess, if any, of

         (i)      the REMIC Regular Certificate's stated principal amount or, in
                  the case of a REMIC Regular Certificate with OID, the adjusted
                  issue price (determined for this purpose as if the purchaser
                  had purchased such REMIC Regular Certificate from an original
                  holder) over

         (ii)     the price for such REMIC Regular Certificate paid by the
                  purchaser.

A Certificateholder that purchases a REMIC Regular Certificate at a market
discount will recognize income upon receipt of each distribution representing
amounts included in such certificate's stated redemption price at maturity. In
particular, under Section 1276 of the Code such a holder generally will be
required to allocate each such distribution first to accrued market discount not
previously included in income, and to recognize ordinary income to that extent.
A Certificateholder may elect to include market discount in income currently as
it accrues rather than including it on a deferred basis in accordance with the
foregoing. If made, such election will apply to all market discount bonds
acquired by such Certificateholder on or after the first day of the first
taxable year to which such election applies.

         Market discount with respect to a REMIC Regular Certificate will be
considered to be zero if the amount allocable to the REMIC Regular Certificate
is less than 0.25% of such REMIC Regular Certificate's stated redemption price
at maturity multiplied by such REMIC Regular Certificate's weighted average
maturity remaining after the date of purchase. If market discount on a REMIC
Regular Certificate is considered to be zero under this rule, the actual amount
of market discount must be allocated to the remaining principal payments on the
REMIC Regular Certificate, and gain equal to such allocated amount will be
recognized when the corresponding principal payment is made. Treasury
regulations implementing the market discount rules have not yet been issued;
therefore, investors should consult their own tax advisors regarding the
application of these rules and the advisability of making any of the elections
allowed under Code Sections 1276 through 1278.

         The Code provides that any principal payment (whether a scheduled
payment or a prepayment) or any gain on disposition of a market discount bond
acquired by the taxpayer after October 22, 1986, shall be treated as ordinary
income to the extent that it does not exceed the accrued market discount at the
time of such payment. The amount of accrued market discount for purposes of
determining the tax treatment of subsequent principal payments or dispositions
of the market discount bond is to be reduced by the amount so treated as
ordinary income.

         The Code also grants authority to the Treasury Department to issue
regulations providing for the computation of accrued market discount on debt
instruments, the principal of which is payable in more than one installment.
Until such time as regulations are issued by the Treasury, rules described in
the Legislative History will apply. Under those rules, the holder of a market
discount bond may elect to accrue market discount either on the basis of a
constant interest method rate or according to one of the following methods. For
REMIC Regular Certificates issued with OID, the amount of market discount that
accrues during a period is equal to the product of:

         (i)      the total remaining market discount and


                                       72
<PAGE>


         (ii)     a fraction, the numerator of which is the OID accruing during
                  the period and the denominator of which is the total remaining
                  OID at the beginning of the period.

For REMIC Regular Certificates issued without OID, the amount of market discount
that accrues during a period is equal to the product of:

         (a)      the total remaining market discount and

         (b)      a fraction, the numerator of which is the amount of stated
                  interest paid during the accrual period and the denominator of
                  which is the total amount of stated interest remaining to be
                  paid at the beginning of the period.

For purposes of calculating market discount under any of the above methods in
the case of instruments (such as the REMIC Regular Certificates) that provide
for payments that may be accelerated by reason of prepayments of other
obligations securing such instruments, the same Prepayment Assumption applicable
to calculating the accrual of OID will apply.

         A holder who acquired a REMIC Regular Certificate at a market discount
also may be required to defer a portion of its interest deductions for the
taxable year attributable to any indebtedness incurred or continued to purchase
or carry such Certificate purchased with market discount. For these purposes,
the de minimis rule referred to above applies. Any such deferred interest
expense would not exceed the market discount that accrues during such taxable
year and is, in general, allowed as a deduction not later than the year in which
such market discount is includible in income. If such holder elects to include
market discount in income currently as it accrues on all market discount
instruments acquired by such holder in that taxable year or thereafter, the
interest deferral rule described above will not apply.

         Premium. A purchaser of a REMIC Regular Certificate that purchases the
REMIC Regular Certificate at a cost (not including accrued qualified stated
interest) greater than its remaining stated redemption price at maturity will be
considered to have purchased the REMIC Regular Certificate at a premium and may
elect to amortize such premium under a constant yield method. A
Certificateholder that makes this election for a Certificate that is acquired at
a premium will be deemed to have made an election to amortize bond premium with
respect to all debt instruments having amortizable bond premium that such
Certificateholder acquires during the year of the election or thereafter. It is
not clear whether the Prepayment Assumption would be taken into account in
determining the life of the REMIC Regular Certificate for this purpose. However,
the Legislative History states that the same rules that apply to accrual of
market discount (which rules require use of a Prepayment Assumption in accruing
market discount with respect to REMIC Regular Certificates without regard to
whether such Certificates have OID) will also apply in amortizing bond premium
under Code Section 171. The Code provides that amortizable bond premium will be
allocated among the interest payments on such REMIC Regular Certificates and
will be applied as an offset against such interest payment. On December 30,
1997, the IRS issued final regulations (the "Amortizable Bond Premium
Regulations") dealing with amortizable bond premium. These regulations
specifically do not apply to prepayable debt instruments subject to Code section
1272(a)(6). Absent further guidance from the IRS the Trust intends to account
for amortizable bond premium in the manner described above. Certificateholders
should consult their tax advisors regarding the possibility of making an
election to amortize any such bond premium.

         Deferred Interest. Certain classes of REMIC Regular Certificates may
provide for the accrual of Deferred Interest with respect to one or more ARM
Loans. Any Deferred Interest that accrues with respect to a class of REMIC
Regular Certificates will constitute income to the holders of such Certificates
prior to the time distributions of cash with respect to such Deferred Interest
are made. It is unclear, under the OID Regulations, whether any of the interest
on such Certificates will constitute qualified stated interest or whether all or
a portion of the interest payable on such Certificates must be included in the
stated redemption price at maturity of the Certificates and accounted for as OID
(which could accelerate such inclusion). Interest on REMIC Regular Certificates
must in any event be accounted for under an accrual method by the holders of
such Certificates and, therefore, applying the latter analysis may result only
in a slight difference in the timing of the inclusion in income of interest on
such REMIC Regular Certificates.


                                       73
<PAGE>


         Effects of Defaults and Delinquencies. Certain Series of Certificates
may contain one or more classes of Subordinated Certificates, and in the event
there are defaults or delinquencies on the Mortgage Assets, amounts that would
otherwise be distributed on the Subordinated Certificates may instead be
distributed on the Senior Certificates. Subordinated Certificateholders
nevertheless will be required to report income with respect to such Certificates
under an accrual method without giving effect to delays and reductions in
distributions on such Subordinated Certificates attributable to defaults and
delinquencies on the Mortgage Assets, except to the extent that it can be
established that such amounts are uncollectible. As a result, the amount of
income reported by a Subordinated Certificateholder in any period could
significantly exceed the amount of cash distributed to such holder in that
period. The holder will eventually be allowed a loss (or will be allowed to
report a lesser amount of income) to the extent that the aggregate amount of
distributions on the Subordinated Certificate is reduced as a result of defaults
and delinquencies on the Mortgage Assets. Timing and characterization of such
losses is discussed in "--REMIC Regular Certificates--Treatment of Realized
Losses" below.

         Sale, Exchange or Redemption. If a REMIC Regular Certificate is sold,
exchanged, redeemed or retired, the seller will recognize gain or loss equal to
the difference between the amount realized on the sale, exchange, redemption, or
retirement and the seller's adjusted basis in the REMIC Regular Certificate.
Such adjusted basis generally will equal the cost of the REMIC Regular
Certificate to the seller, increased by any OID and market discount included in
the seller's gross income with respect to the REMIC Regular Certificate, and
reduced (but not below zero) by payments included in the stated redemption price
at maturity previously received by the seller and by any amortized premium.
Similarly, a holder who receives a payment that is part of the stated redemption
price at maturity of a REMIC Regular Certificate will recognize gain equal to
the excess, if any, of the amount of the payment over the holder's adjusted
basis in the REMIC Regular Certificate. A REMIC Regular Certificateholder who
receives a final payment that is less than the holder's adjusted basis in the
REMIC Regular Certificate will generally recognize a loss. Except as provided in
the following paragraph and as provided under "--Market Discount" above, any
such gain or loss will be capital gain or loss, provided that the REMIC Regular
Certificate is held as a "capital asset" (generally, property held for
investment) within the meaning of Code Section 1221.

         Such gain or loss generally will be long-term capital gain or loss if
the Note were held for more than one year. Long-term capital gains of
non-corporate taxpayers are subject to reduced maximum rates while short-term
capital gains are taxable at ordinary rates. The use of capital losses is
subject to limitations. Prospective investors should consult their own tax
advisors concerning the treatment of capital gains.

         Gain from the sale or other disposition of a REMIC Regular Certificate
that might otherwise be capital gain will be treated as ordinary income to the
extent that such gain does not exceed the excess, if any, of (i) the amount that
would have been includible in such holder's income with respect to the REMIC
Regular Certificate had income accrued thereon at a rate equal to 110% of the
AFR as defined in Code Section 1274(d) determined as of the date of purchase of
such REMIC Regular Certificate, over (ii) the amount actually includible in such
holder's income.

         The Certificates will be "evidences of indebtedness" within the meaning
of Code Section 582(c)(1), so that gain or loss recognized from the sale of a
REMIC Regular Certificate by a bank or a thrift institution to which such
section applies will be ordinary income or loss.

         The REMIC Regular Certificate information reports will include a
statement of the adjusted issue price of the REMIC Regular Certificate at the
beginning of each accrual period. In addition, the reports will include
information necessary to compute the accrual of any market discount that may
arise upon secondary trading of REMIC Regular Certificates. Because exact
computation of the accrual of market discount on a constant yield method would
require information relating to the holder's purchase price which the REMIC may
not have, it appears that the information reports will only require information
pertaining to the appropriate proportionate method of accruing market discount.

         Accrued Interest Certificates. Certain of the REMIC Regular
Certificates ("Payment Lag Certificates") may provide for payments of interest
based on a period that corresponds to the interval between Distribution Dates
but that ends prior to each such Distribution Date. The period between the
Closing Date for Payment Lag Certificates and their first Distribution Date may
or may not exceed such interval. Purchasers of Payment Lag Certificates for
which the period between the Closing Date and the first Distribution Date does
not exceed such interval could pay upon purchase of the REMIC Regular
Certificates accrued interest in excess of the accrued


                                       74
<PAGE>


interest that would be paid if the interest paid on the Distribution Date were
interest accrued from Distribution Date to Distribution Date. If a portion of
the initial purchase price of a REMIC Regular Certificate is allocable to
interest that has accrued prior to the issue date ("pre-issuance accrued
interest") and the REMIC Regular Certificate provides for a payment of stated
interest on the first payment date (and the first payment date is within one
year of the issue date) that equals or exceeds the amount of the pre-issuance
accrued interest, then the REMIC Regular Certificates' issue price may be
computed by subtracting from the issue price the amount of pre-issuance accrued
interest, rather than as an amount payable on the REMIC Regular Certificate.
However, it is unclear under this method how the OID Regulations treat interest
on Payment Lag Certificates. Therefore, in the case of a Payment Lag
Certificate, the Trust Fund intends to include accrued interest in the issue
price and report interest payments made on the first Distribution Date as
interest to the extent such payments represent interest for the number of days
that the Certificateholder has held such Payment Lag Certificate during the
first accrual period.

         Investors should consult their own tax advisors concerning the
treatment for federal income tax purposes of Payment Lag Certificates.

         Non-Interest Expenses of the REMIC. Under temporary Treasury
regulations, if the REMIC is considered to be a "single-class REMIC," a portion
of the REMIC's servicing, administrative and other non-interest expenses will be
allocated as a separate item to those REMIC Regular Certificateholders that are
"pass-through interest holders." Certificateholders that are pass-through
interest holders should consult their own tax advisors about the impact of these
rules on an investment in the REMIC Regular Certificates. See "Pass-Through of
Non-Interest Expenses of the REMIC" under "Taxation of Owners of REMIC Residual
Certificates" below.

         Treatment of Realized Losses. Although not entirely clear, it appears
that holders of REMIC Regular Certificates that are corporations should in
general be allowed to deduct as an ordinary loss any loss sustained during the
taxable year on account of any such Certificates becoming wholly or partially
worthless, and that, in general, holders of Certificates that are not
corporations should be allowed to deduct as a short-term capital loss any loss
sustained during the taxable year on account of any such Certificates becoming
wholly worthless. Although the matter is not entirely clear, non-corporate
holders of Certificates may be allowed a bad debt deduction at such time that
the principal balance of any such Certificate is reduced to reflect realized
losses resulting from any liquidated Mortgage Assets. The Internal Revenue
Service, however, could take the position that non-corporate holders will be
allowed a bad debt deduction to reflect realized losses only after all Mortgage
Assets remaining in the related Trust Fund have been liquidated or the
Certificates of the related Series have been otherwise retired. Potential
investors and holders of the Certificates are urged to consult their own tax
advisors regarding the appropriate timing, amount and character of any loss
sustained with respect to such Certificates, including any loss resulting from
the failure to recover previously accrued interest or discount income. Special
loss rules are applicable to banks and thrift institutions, including rules
regarding reserves for bad debts. Such taxpayers are advised to consult their
tax advisors regarding the treatment of losses on Certificates.

         Non-U.S. Persons. Generally, payments of interest (including any
payment with respect to accrued OID) on the REMIC Regular Certificates to a
REMIC Regular Certificateholder who is not a U.S. Person and is not engaged in a
trade or business within the United States will not be subject to federal
withholding tax if (i) such REMIC Regular Certificateholder does not actually or
constructively own 10 percent or more of the combined voting power of all
classes of equity in the Issuer; (ii) such REMIC Regular Certificateholder is
not a controlled foreign corporation (within the meaning of Code Section 957)
related to the Issuer; and (iii) such REMIC Regular Certificateholder complies
with certain identification requirements (including delivery of a statement,
signed by the REMIC Regular Certificateholder under penalties of perjury,
certifying that such REMIC Regular Certificateholder is a foreign person and
providing the name and address of such REMIC Regular Certificateholder). If a
REMIC Regular Certificateholder is not exempt from withholding, distributions of
interest to such holder, including distributions in respect of accrued OID, may
be subject to a 30% withholding tax, subject to reduction under any applicable
tax treaty.

         Further, a REMIC Regular Certificate will not be included in the estate
of a non-resident alien individual and will not be subject to United States
estate taxes. However, Certificateholders who are non-resident alien individuals
should consult their tax advisors concerning this question.


                                       75
<PAGE>


         REMIC Regular Certificateholders who are not U.S. Persons and persons
related to such holders should not acquire any REMIC Residual Certificates, and
holders of REMIC Residual Certificates (the "REMIC Residual Certificateholder")
and persons related to REMIC Residual Certificateholders should not acquire any
REMIC Regular Certificates without consulting their tax advisors as to the
possible adverse tax consequences of doing so.

         Information Reporting and Backup Withholding. The Master Servicer will
furnish or make available, within a reasonable time after the end of each
calendar year, to each person who was a REMIC Regular Certificateholder at any
time during such year, such information as may be deemed necessary or desirable
to assist REMIC Regular Certificateholders in preparing their federal income tax
returns, or to enable holders to make such information available to beneficial
owners or financial intermediaries that hold such REMIC Regular Certificates on
behalf of beneficial owners. If a holder, beneficial owner, financial
intermediary or other recipient of a payment on behalf of a beneficial owner
fails to supply a certified taxpayer identification number or if the Secretary
of the Treasury determines that such person has not reported all interest and
dividend income required to be shown on its federal income tax return, 31%
backup withholding may be required with respect to any payments. Any amounts
deducted and withheld from a distribution to a recipient would be allowed as a
credit against such recipient's federal income tax liability.

         New Withholding Regulations. On October 6, 1997, the Treasury
Department issued new regulations (the "New Regulations") which make certain
modifications to the withholding, backup withholding and information reporting
rules described above. The New Regulations attempt to unify certification
requirements and modify reliance standards. The New Regulations will generally
be effective for payments made after December 31, 1999, subject to certain
transition rules. Prospective investors are urged to consult their own tax
advisors regarding the New Regulations.

         B.       TAXATION OF OWNERS OF REMIC RESIDUAL CERTIFICATES

         Allocation of the Income of the REMIC to the REMIC Residual
Certificates. The REMIC will not be subject to federal income tax except with
respect to income from prohibited transactions and certain other transactions.
See "--Prohibited Transactions and Other Taxes" below. Instead, each original
holder of a REMIC Residual Certificate will report on its federal income tax
return, as ordinary income, its share of the taxable income of the REMIC for
each day during the taxable year on which such holder owns any REMIC Residual
Certificates. The taxable income of the REMIC for each day will be determined by
allocating the taxable income of the REMIC for each calendar quarter ratably to
each day in the quarter. Such a holder's share of the taxable income of the
REMIC for each day will be based on the portion of the outstanding REMIC
Residual Certificates that such holder owns on that day. The taxable income of
the REMIC will be determined under an accrual method and will be taxable to the
holders of REMIC Residual Certificates without regard to the timing or amounts
of cash distributions by the REMIC. Ordinary income derived from REMIC Residual
Certificates will be "portfolio income" for purposes of the taxation of
taxpayers subject to the limitations on the deductibility of "passive losses."
As residual interests, the REMIC Residual Certificates will be subject to tax
rules, described below, that differ from those that would apply if the REMIC
Residual Certificates were treated for federal income tax purposes as direct
ownership interests in the Certificates or as debt instruments issued by the
REMIC.

         A REMIC Residual Certificateholder may be required to include taxable
income from the REMIC Residual Certificate in excess of the cash distributed.
For example, a structure where principal distributions are made serially on
regular interests (that is, a fast-pay, slow-pay structure) may generate such a
mismatching of income and cash distributions (that is, "phantom income"). This
mismatching may be caused by the use of certain required tax accounting methods
by the REMIC, variations in the prepayment rate of the underlying Mortgage
Assets and certain other factors. Depending upon the structure of a particular
transaction, the aforementioned factors may significantly reduce the after-tax
yield of a REMIC Residual Certificate to a REMIC Residual Certificateholder.
Investors should consult their own tax advisors concerning the federal income
tax treatment of a REMIC Residual Certificate and the impact of such tax
treatment on the after-tax yield of a REMIC Residual Certificate.

         A subsequent REMIC Residual Certificateholder also will report on its
federal income tax return amounts representing a daily share of the taxable
income of the REMIC for each day that such REMIC Residual Certificateholder owns
such REMIC Residual Certificate. Those daily amounts generally would equal the
amounts that would have been reported for the same days by an original REMIC
Residual Certificateholder, as described


                                       76
<PAGE>


above. The Legislative History indicates that certain adjustments may be
appropriate to reduce (or increase) the income of a subsequent holder of a REMIC
Residual Certificate that purchased such REMIC Residual Certificate at a price
greater than (or less than) the adjusted basis such REMIC Residual Certificate
would have in the hands of an original REMIC Residual Certificateholder. See
"--Sale or Exchange of REMIC Residual Certificates" below. It is not clear,
however, whether such adjustments will in fact be permitted or required and, if
so, how they would be made. The REMIC Regulations do not provide for any such
adjustments.

         Taxable Income of the REMIC Attributable to Residual Interests. The
taxable income of the REMIC will reflect a netting of (i) the income from the
Mortgage Assets and the REMIC's other assets and (ii) the deductions allowed to
the REMIC for interest and OID on the REMIC Regular Certificates and, except as
described above under "--Taxation of Owners of REMIC Regular
Certificates--Non-Interest Expenses of the REMIC," other expenses. REMIC taxable
income is generally determined in the same manner as the taxable income of an
individual using the accrual method of accounting, except that:

         (i)      the limitations on deductibility of investment interest
                  expense and expenses for the production of income do not
                  apply,

         (ii)     all bad loans will be deductible as business bad debts, and

         (iii)    the limitation on the deductibility of interest and expenses
                  related to tax-exempt income will apply.

The REMIC's gross income includes interest, original issue discount income, and
market discount income, if any, on the Mortgage Loans, reduced by amortization
of any premium on the Mortgage Loans, plus income on reinvestment of cash flows
and reserve assets, plus any cancellation of indebtedness income upon allocation
of realized losses to the REMIC Regular Certificates. Note that the timing of
cancellation of indebtedness income recognized by REMIC Residual
Certificateholders resulting from defaults and delinquencies on Mortgage Assets
may differ from the time of the actual loss on the Mortgage Asset. The REMIC's
deductions include interest and original issue discount expense on the REMIC
Regular Certificates, servicing fees on the Mortgage Loans, other administrative
expenses of the REMIC and realized losses on the Mortgage Loans. The requirement
that REMIC Residual Certificateholders report their pro rata share of taxable
income or net loss of the REMIC will continue until there are no Certificates of
any class of the related Series outstanding.

         For purposes of determining its taxable income, the REMIC will have an
initial aggregate tax basis in its assets equal to the sum of the issue prices
of the REMIC Regular Certificates and the REMIC Residual Certificates (or, if a
class of Certificates is not sold initially, its fair market value). Such
aggregate basis will be allocated among the Mortgage Assets and other assets of
the REMIC in proportion to their respective fair market value. A Mortgage Asset
will be deemed to have been acquired with discount or premium to the extent that
the REMIC's basis therein is less than or greater than its principal balance,
respectively. Any such discount (whether market discount or OID) will be
includible in the income of the REMIC as it accrues, in advance of receipt of
the cash attributable to such income, under a method similar to the method
described above for accruing OID on the REMIC Regular Certificates. The REMIC
expects to elect under Code Section 171 to amortize any premium on the Mortgage
Assets. Premium on any Mortgage Asset to which such election applies would be
amortized under a constant yield method. It is not clear whether the yield of a
Mortgage Asset would be calculated for this purpose based on scheduled payments
or taking account of the Prepayment Assumption. Additionally, such an election
would not apply to the yield with respect to any underlying mortgage loan
originated on or before September 27, 1985. Instead, premium with respect to
such a mortgage loan would be allocated among the principal payments thereon and
would be deductible by the REMIC as those payments become due.

         The REMIC will be allowed a deduction for interest and OID on the REMIC
Regular Certificates. The amount and method of accrual of OID will be calculated
for this purpose in the same manner as described above with respect to REMIC
Regular Certificates except that the 0.25% per annum de minimis rule and
adjustments for subsequent holders described therein will not apply.

         A REMIC Residual Certificateholder will not be permitted to amortize
the cost of the REMIC Residual Certificate as an offset to its share of the
REMIC's taxable income. However, REMIC taxable income will not


                                       77
<PAGE>


include cash received by the REMIC that represents a recovery of the REMIC's
basis in its assets, and, as described above, the issue price of the REMIC
Residual Certificates will be added to the issue price of the REMIC Regular
Certificates in determining the REMIC's initial basis in its assets. See "--Sale
or Exchange of REMIC Residual Certificates" below. For a discussion of possible
adjustments to income of a subsequent holder of a REMIC Residual Certificate to
reflect any difference between the actual cost of such REMIC Residual
Certificate to such holder and the adjusted basis such REMIC Residual
Certificate would have in the hands of an original REMIC Residual
Certificateholder, see "--Allocation of the Income of the REMIC to the REMIC
Residual Certificates" above.

         Net Losses of the REMIC. The REMIC will have a net loss for any
calendar quarter in which its deductions exceed its gross income. Such net loss
would be allocated among the REMIC Residual Certificateholders in the same
manner as the REMIC's taxable income. The net loss allocable to any REMIC
Residual Certificate will not be deductible by the holder to the extent that
such net loss exceeds such holder's adjusted basis in such REMIC Residual
Certificate. Any net loss that is not currently deductible by reason of this
limitation may only be used by such REMIC Residual Certificateholder to offset
its share of the REMIC's taxable income in future periods (but not otherwise).
The ability of REMIC Residual Certificateholders that are individuals or closely
held corporations to deduct net losses may be subject to additional limitations
under the Code.

         Mark to Market Rules. A Residual Certificate acquired after January 3,
1995 cannot be marked to market.

         Pass-Through of Non-Interest Expenses of the REMIC. As a general rule,
all of the fees and expenses of a REMIC will be taken into account by holders of
the REMIC Residual Certificates. In the case of a "single class REMIC," however,
the expenses and a matching amount of additional income will be allocated, under
temporary Treasury regulations, among the REMIC Regular Certificateholders and
the REMIC Residual Certificateholders on a daily basis in proportion to the
relative amounts of income accruing to each Certificateholder on that day. In
general terms, a single class REMIC is one that either (i) would qualify, under
existing Treasury regulations, as a grantor trust if it were not a REMIC
(treating all interests as ownership interests, even if they would be classified
as debt for federal income tax purposes) or (ii) is similar to such a trust and
is structured with the principal purpose of avoiding the single class REMIC
rules. Unless otherwise stated in the applicable Prospectus Supplement, the
expenses of the REMIC will be allocated to holders of the related REMIC Residual
Certificates in their entirety and not to holders of the related REMIC Regular
Certificates.

         In the case of individuals (or trusts, estates or other persons that
compute their income in the same manner as individuals) who own an interest in a
REMIC Regular Certificate or a REMIC Residual Certificate directly or through a
pass-through interest holder that is required to pass miscellaneous itemized
deductions through to its owners or beneficiaries (e.g. a partnership, an S
corporation or a grantor trust), such expenses will be deductible under Code
Section 67 only to the extent that such expenses, plus other "miscellaneous
itemized deductions" of the individual, exceed 2% of such individual's adjusted
gross income. In addition, Code Section 68 provides that the amount of itemized
deductions otherwise allowable for an individual whose adjusted gross income
exceeds a certain amount (the "Applicable Amount") will be reduced by the lesser
of (i) 3% of the excess of the individual's adjusted gross income over the
Applicable Amount or (ii) 80% of the amount of itemized deductions otherwise
allowable for the taxable year. The amount of additional taxable income
recognized by REMIC Residual Certificateholders who are subject to the
limitations of either Code Section 67 or Code Section 68 may be substantial.
Further, holders (other than corporations) subject to the alternative minimum
tax may not deduct miscellaneous itemized deductions in determining such
holders' alternative minimum taxable income. The REMIC is required to report to
each pass-through interest holder and to the IRS such holder's allocable share,
if any, of the REMIC's non-interest expenses. The term "pass-through interest
holder" generally refers to individuals, entities taxed as individuals and
certain pass-through entities, but does not include real estate investment
trusts. REMIC Residual Certificateholders that are pass-through interest holders
should consult their own tax advisors about the impact of these rules on an
investment in the REMIC Residual Certificates.

         Excess Inclusions. A portion of the income on a REMIC Residual
Certificate (referred to in the Code as an "excess inclusion") for any calendar
quarter will be subject to federal income tax in all events. Thus, for example,
an excess inclusion (i) may not, except as described below, be offset by any
unrelated losses, deductions or loss carryovers of a REMIC Residual
Certificateholder; (ii) will be treated as "unrelated business taxable income"
within the meaning of Code Section 512 if the REMIC Residual Certificateholder
is a pension fund or any other


                                       78
<PAGE>


organization that is subject to tax only on its unrelated business taxable
income (see "--Tax-Exempt Investors" below); and (iii) is not eligible for any
reduction in the rate of withholding tax in the case of a REMIC Residual
Certificateholder that is a foreign investor. See "--Non-U.S. Persons" below. An
exception to the excess inclusion rules that applied to thrifts holding certain
residuals was repealed by the Small Business Tax Act of 1996.

         Except as discussed in the following paragraph, with respect to any
REMIC Residual Certificateholder, the excess inclusions for any calendar quarter
is the excess, if any, of (i) the income of such REMIC Residual
Certificateholder for that calendar quarter from its REMIC Residual Certificate
over (ii) the sum of the "daily accruals" (as defined below) for all days during
the calendar quarter on which the REMIC Residual Certificateholder holds such
REMIC Residual Certificate. For this purpose, the daily accruals with respect to
a REMIC Residual Certificate are determined by allocating to each day in the
calendar quarter its ratable portion of the product of the "adjusted issue
price" (as defined below) of the REMIC Residual Certificate at the beginning of
the calendar quarter and 120 percent of the "Federal long-term rate" in effect
at the time the REMIC Residual Certificate is issued. For this purpose, the
"adjusted issue price" of a REMIC Residual Certificate at the beginning of any
calendar quarter equals the issue price of the REMIC Residual Certificate,
increased by the amount of daily accruals for all prior quarters, and decreased
(but not below zero) by the aggregate amount of payments made on the REMIC
Residual Certificate before the beginning of such quarter. The "federal
long-term rate" is an average of current yields on Treasury securities with a
remaining term of greater than nine years, computed and published monthly by the
IRS.

         In the case of any REMIC Residual Certificates held by a real estate
investment trust, the aggregate excess inclusions with respect to such REMIC
Residual Certificates, reduced (but not below zero) by the real estate
investment trust taxable income (within the meaning of Code Section 857(b)(2),
excluding any net capital gain), will be allocated among the shareholders of
such trust in proportion to the dividends received by such shareholders from
such trust, and any amount so allocated will be treated as an excess inclusion
with respect to a REMIC Residual Certificate as if held directly by such
shareholder. Regulated investment companies, common trust funds and certain
cooperatives are subject to similar rules.

         Payments. Any distribution made on a REMIC Residual Certificate to a
REMIC Residual Certificateholder will be treated as a non-taxable return of
capital to the extent it does not exceed the REMIC Residual Certificateholder's
adjusted basis in such REMIC Residual Certificate. To the extent a distribution
exceeds such adjusted basis, it will be treated as gain from the sale of the
REMIC Residual Certificate.

         Sale or Exchange of REMIC Residual Certificates. If a REMIC Residual
Certificate is sold or exchanged, the seller will generally recognize gain or
loss equal to the difference between the amount realized on the sale or exchange
and its adjusted basis in the REMIC Residual Certificate (except that the
recognition of loss may be limited under the "wash sale" rules described below).
A holder's adjusted basis in a REMIC Residual Certificate generally equals the
cost of such REMIC Residual Certificate to such REMIC Residual
Certificateholder, increased by the taxable income of the REMIC that was
included in the income of such REMIC Residual Certificateholder with respect to
such REMIC Residual Certificate, and decreased (but not below zero) by the net
losses that have been allowed as deductions to such REMIC Residual
Certificateholder with respect to such REMIC Residual Certificate and by the
distributions received thereon by such REMIC Residual Certificateholder. In
general, any such gain or loss will be capital gain or loss provided the REMIC
Residual Certificate is held as a capital asset. However, REMIC Residual
Certificates will be "evidences of indebtedness" within the meaning of Code
Section 582(c)(1), so that gain or loss recognized from sale of a REMIC Residual
Certificate by a bank or thrift institution to which such section applies would
be ordinary income or loss.

         Except as provided in Treasury regulations yet to be issued, if the
seller of a REMIC Residual Certificate reacquires such REMIC Residual
Certificate, or acquires any other REMIC Residual Certificate, any residual
interest in another REMIC or similar interest in a "taxable mortgage pool" (as
defined in Code Section 7701(i)) during the period beginning six months before,
and ending six months after, the date of such sale, such sale will be subject to
the "wash sale" rules of Code Section 1091. In that event, any loss realized by
the REMIC Residual Certificateholder on the sale will not be deductible, but,
instead, will increase such REMIC Residual Certificateholder's adjusted basis in
the newly acquired asset.


                                       79
<PAGE>


         C.       PROHIBITED TRANSACTIONS AND OTHER TAXES

         The Code imposes a tax on REMICs equal to 100% of the net income
derived from "prohibited transactions" (the "Prohibited Transactions Tax"). In
general, subject to certain specified exceptions, a prohibited transaction means
the disposition of a Mortgage Asset, the receipt of income from a source other
than a Mortgage Asset or certain other permitted investments, the receipt of
compensation for services, or gain from the disposition of an asset purchased
with the payments on the Mortgage Assets for temporary investment pending
distribution on the Certificates. It is not anticipated that the Trust Fund for
any Series of Certificates will engage in any prohibited transactions in which
it would recognize a material amount of net income.

         In addition, certain contributions to a Trust Fund as to which an
election has been made to treat such Trust Fund as a REMIC made after the day on
which such Trust Fund issues all of its interests could result in the imposition
of a tax on the Trust Fund equal to 100% of the value of the contributed
property (the "Contributions Tax"). No Trust Fund for any Series of Certificates
will accept contributions that would subject it to such tax.
         In addition, a Trust Fund as to which an election has been made to
treat such Trust Fund as a REMIC may also be subject to federal income tax at
the highest corporate rate on "net income from foreclosure property," determined
by reference to the rules applicable to real estate investment trusts. "Net
income from foreclosure property" generally means income from foreclosure
property other than qualifying income for a real estate investment trust.

         Where any Prohibited Transactions Tax, Contributions Tax, tax on net
income from foreclosure property or state or local income or franchise tax that
may be imposed on a REMIC relating to any Series of Certificates arises out of
or results from (i) a breach of the related Master Servicer's, Trustee's or
Asset Seller's obligations, as the case may be, under the related Agreement for
such Series, such tax will be borne by such Master Servicer, Trustee or Asset
Seller, as the case may be, out of its own funds or (ii) the Asset Seller's
obligation to repurchase a Mortgage Loan, such tax will be borne by the Asset
Seller. In the event that such Master Servicer, Trustee or Asset Seller, as the
case may be, fails to pay or is not required to pay any such tax as provided
above, such tax will be payable out of the Trust Fund for such Series and will
result in a reduction in amounts available to be distributed to the
Certificateholders of such Series.

         D.       LIQUIDATION AND TERMINATION

         If the REMIC adopts a plan of complete liquidation, within the meaning
of Code Section 860F(a)(4)(A)(i), which may be accomplished by designating in
the REMIC's final tax return a date on which such adoption is deemed to occur,
and sells all of its assets (other than cash) within a 90-day period beginning
on such date, the REMIC will not be subject to any Prohibited Transaction Tax,
provided that the REMIC credits or distributes in liquidation all of the sale
proceeds plus its cash (other than the amounts retained to meet claims) to
holders of Regular and REMIC Residual Certificates within the 90-day period.

         The REMIC will terminate shortly following the retirement of the REMIC
Regular Certificates. If a REMIC Residual Certificateholder's adjusted basis in
the REMIC Residual Certificate exceeds the amount of cash distributed to such
REMIC Residual Certificateholder in final liquidation of its interest, then it
would appear that the REMIC Residual Certificateholder would be entitled to a
loss equal to the amount of such excess. It is unclear whether such a loss, if
allowed, will be a capital loss or an ordinary loss.

         E.       ADMINISTRATIVE MATTERS

         Solely for the purpose of the administrative provisions of the Code,
the REMIC generally will be treated as a partnership and the REMIC Residual
Certificateholders will be treated as the partners. Certain information will be
furnished quarterly to each REMIC Residual Certificateholder who held a REMIC
Residual Certificate on any day in the previous calendar quarter.

         Each REMIC Residual Certificateholder is required to treat items on its
return consistently with their treatment on the REMIC's return, unless the REMIC
Residual Certificateholder either files a statement identifying


                                       80
<PAGE>


the inconsistency or establishes that the inconsistency resulted from incorrect
information received from the REMIC. The IRS may assert a deficiency resulting
from a failure to comply with the consistency requirement without instituting an
administrative proceeding at the REMIC level. The REMIC does not intend to
register as a tax shelter pursuant to Code Section 6111 because it is not
anticipated that the REMIC will have a net loss for any of the first five
taxable years of its existence. Any person that holds a REMIC Residual
Certificate as a nominee for another person may be required to furnish the
REMIC, in a manner to be provided in Treasury regulations, with the name and
address of such person and other information.

         F.       TAX-EXEMPT INVESTORS

         Any REMIC Residual Certificateholder that is a pension fund or other
entity that is subject to federal income taxation only on its "unrelated
business taxable income" within the meaning of Code Section 512 will be subject
to such tax on that portion of the distributions received on a REMIC Residual
Certificate that is considered an excess inclusion. See "--Taxation of Owners of
REMIC Residual Certificates--Excess Inclusions" above.

         G.       RESIDUAL CERTIFICATE PAYMENTS--NON-U.S. PERSONS

         Amounts paid to REMIC Residual Certificateholders who are not U.S.
Persons (see "--Taxation of Owners of REMIC Regular Certificates--Non-U.S.
Persons" above) are treated as interest for purposes of the 30% (or lower treaty
rate) United States withholding tax. Amounts distributed to holders of REMIC
Residual Certificates should qualify as "portfolio interest," subject to the
conditions described in "--Taxation of Owners of REMIC Regular Certificates"
above, but only to the extent that the underlying mortgage loans were originated
after July 18, 1984. Furthermore, the rate of withholding on any income on a
REMIC Residual Certificate that is excess inclusion income will not be subject
to reduction under any applicable tax treaties. See "--Taxation of Owners of
REMIC Residual Certificates--Excess Inclusions" above. If the portfolio interest
exemption is unavailable, such amount will be subject to United States
withholding tax when paid or otherwise distributed (or when the REMIC Residual
Certificate is disposed of) under rules similar to those for withholding upon
disposition of debt instruments that have OID. The Code, however, grants the
Treasury Department authority to issue regulations requiring that those amounts
be taken into account earlier than otherwise provided where necessary to prevent
avoidance of tax (for example, where the REMIC Residual Certificates do not have
significant value). See "--Taxation of Owners of REMIC Residual
Certificates--Excess Inclusions" above. If the amounts paid to REMIC Residual
Certificateholders that are not U.S. Persons are effectively connected with
their conduct of a trade or business within the United States, the 30% (or lower
treaty rate) withholding will not apply. Instead, the amounts paid to such
non-U.S. Person will be subject to U.S. federal income taxation at regular
graduated rates. For special restrictions on the transfer of REMIC Residual
Certificates, see "--Tax-Related Restrictions on Transfers of REMIC Residual
Certificates" below.

         REMIC Regular Certificateholders and persons related to such holders
should not acquire any REMIC Residual Certificates, and REMIC Residual
Certificateholders and persons related to REMIC Residual Certificateholders
should not acquire any REMIC Regular Certificates, without consulting their tax
advisors as to the possible adverse tax consequences of such acquisition.

TAX-RELATED RESTRICTIONS ON TRANSFERS OF REMIC RESIDUAL CERTIFICATES

         Disqualified Organizations. An entity may not qualify as a REMIC unless
there are reasonable arrangements designed to ensure that residual interests in
such entity are not held by "disqualified organizations" (as defined below).
Further, a tax is imposed on the transfer of a residual interest in a REMIC to a
"disqualified organization." The amount of the tax equals the product of (i) an
amount (as determined under the REMIC Regulations) equal to the present value of
the total anticipated "excess inclusions" with respect to such interest for
periods after the transfer and (ii) the highest marginal federal income tax rate
applicable to corporations. The tax is imposed on the transferor unless the
transfer is through an agent (including a broker or other middleman) for a
disqualified organization, in which event the tax is imposed on the agent. The
person otherwise liable for the tax shall be relieved of liability for the tax
if the transferee furnished to such person an affidavit that the transferee is
not a disqualified organization and, at the time of the transfer, such person
does not have actual knowledge that the affidavit is false. A "disqualified
organization" means (A) the United States, any State, possession or political
subdivision thereof, any foreign government, any international organization or
any agency or instrumentality of any of the foregoing (provided that such term
does not include an instrumentality if all its activities are subject to tax


                                       81
<PAGE>


and, except for FHLMC, a majority of its board of directors is not selected by
any such governmental agency), (B) any organization (other than certain farmers'
cooperatives) generally exempt from federal income taxes unless such
organization is subject to the tax on "unrelated business taxable income" and
(C) a rural electric or telephone cooperative.

         A tax is imposed on a "pass-through entity" (as defined below) holding
a residual interest in a REMIC if at any time during the taxable year of the
pass-through entity a disqualified organization is the record holder of an
interest in such entity. The amount of the tax is equal to the product of (A)
the amount of excess inclusions for the taxable year allocable to the interest
held by the disqualified organization and (B) the highest marginal federal
income tax rate applicable to corporations. The pass-through entity otherwise
liable for the tax, for any period during which the disqualified organization is
the record holder of an interest in such entity, will be relieved of liability
for the tax if such record holder furnishes to such entity an affidavit that
such record holder is not a disqualified organization and, for such period, the
pass-through entity does not have actual knowledge that the affidavit is false.
For this purpose, a "pass-through entity" means (i) a regulated investment
company, real estate investment trust or common trust fund, (ii) a partnership,
trust or estate and (iii) certain cooperatives. Except as may be provided in
Treasury regulations not yet issued, any person holding an interest in a
pass-through entity as a nominee for another will, with respect to such
interest, be treated as a pass-through entity. The tax on pass-through entities
is generally effective for periods after March 31, 1988, except that in the case
of regulated investment companies, real estate investment trusts, common trust
funds and publicly-traded partnerships the tax shall apply only to taxable years
of such entities beginning after December 31, 1988. Under the Taxpayer Relief
Act of 1997, large partnerships (generally with 250 or more partners) will be
taxable on excess inclusion income as if all partners were disqualified
organizations.

         In order to comply with these rules, the Agreement will provide that no
record or beneficial ownership interest in a REMIC Residual Certificate may be
purchased, transferred or sold, directly or indirectly, without the express
written consent of the Master Servicer. The Master Servicer will grant such
consent to a proposed transfer only if it receives the following: (i) an
affidavit from the proposed transferee to the effect that it is not a
disqualified organization and is not acquiring the REMIC Residual Certificate as
a nominee or agent for a disqualified organization and (ii) a covenant by the
proposed transferee to the effect that the proposed transferee agrees to be
bound by and to abide by the transfer restrictions applicable to the REMIC
Residual Certificate.

         Noneconomic REMIC Residual Certificates. The REMIC Regulations
disregard, for federal income tax purposes, any transfer of a Noneconomic REMIC
Residual Certificate to a "U.S. Person," as defined above, unless no significant
purpose of the transfer is to enable the transferor to impede the assessment or
collection of tax. A Noneconomic REMIC Residual Certificate is any REMIC
Residual Certificate (including a REMIC Residual Certificate with a positive
value at issuance) unless, at the time of transfer, taking into account the
Prepayment Assumption and any required or permitted clean up calls or required
liquidation provided for in the REMIC's organizational documents, (i) the
present value of the expected future distributions on the REMIC Residual
Certificate at least equals the product of the present value of the anticipated
excess inclusions and the highest corporate income tax rate in effect for the
year in which the transfer occurs and (ii) the transferor reasonably expects
that the transferee will receive distributions from the REMIC at or after the
time at which taxes accrue on the anticipated excess inclusions in an amount
sufficient to satisfy the accrued taxes. A significant purpose to impede the
assessment or collection of tax exists if the transferor, at the time of the
transfer, either knew or should have known that the transferee would be
unwilling or unable to pay taxes due on its share of the taxable income of the
REMIC. A transferor is presumed not to have such knowledge if (i) the transferor
conducted a reasonable investigation of the transferee and (ii) the transferee
acknowledges to the transferor that the residual interest may generate tax
liabilities in excess of the cash flow and the transferee represents that it
intends to pay such taxes associated with the residual interest as they become
due. If a transfer of a Noneconomic REMIC Residual Certificate is disregarded,
the transferor would continue to be treated as the owner of the REMIC Residual
Certificate and would continue to be subject to tax on its allocable portion of
the net income of the REMIC.

         Foreign Investors. The REMIC Regulations provide that the transfer of a
REMIC Residual Certificate that has a "tax avoidance potential" to a "foreign
person" will be disregarded for federal income tax purposes. This rule appears
to apply to a transferee who is not a U.S. Person unless such transferee's
income in respect of the REMIC Residual Certificate is effectively connected
with the conduct of a United Sates trade or business. A REMIC Residual
Certificate is deemed to have a tax avoidance potential unless, at the time of
transfer, the transferor


                                       82
<PAGE>


reasonably expect that the REMIC will distribute to the transferee amounts that
will equal at least 30 percent of each excess inclusion, and that such amounts
will be distributed at or after the time the excess inclusion accrues and not
later than the end of the calendar year following the year of accrual. If the
non-U.S. Person transfers the REMIC Residual Certificate to a U.S. Person, the
transfer will be disregarded, and the foreign transferor will continue to be
treated as the owner, if the transfer has the effect of allowing the transferor
to avoid tax on accrued excess inclusions. The provisions in the REMIC
Regulations regarding transfers of REMIC Residual Certificates that have tax
avoidance potential to foreign persons are effective for all transfers after
June 30, 1992. The Agreement will provide that no record or beneficial ownership
interest in a REMIC Residual Certificate may be transferred, directly or
indirectly, to a non-U.S. Person unless such person provides the Trustee with a
duly completed IRS Form 4224 and the Trustee consents to such transfer in
writing.

         Any attempted transfer or pledge in violation of the transfer
restrictions shall be absolutely null and void and shall vest no rights in any
purported transferee. Investors in REMIC Residual Certificates are advised to
consult their own tax advisors with respect to transfers of the REMIC Residual
Certificates and, in addition, pass-through entities are advised to consult
their own tax advisors with respect to any tax which may be imposed on a
pass-through entity.

TAX CHARACTERIZATION OF A TRUST FUND AS A PARTNERSHIP

         Brown & Wood LLP or Thacher Proffitt & Wood, special counsel to the
Depositor, will deliver its opinion that a Trust Fund for which a partnership
election is made will not be an association (or publicly traded partnership)
taxable as a corporation for federal income tax purposes. This opinion will be
based on the assumption that the terms of the Trust Agreement and related
documents will be complied with, and on counsel's conclusions that (1) the
nature of the income of the Trust Fund will exempt it from the rule that certain
publicly traded partnerships are taxable as corporations or (2) the issuance of
the Certificates has been structured as a private placement under an IRS safe
harbor, so that the Trust Fund will not be characterized as a publicly traded
partnership taxable as a corporation.

         If the Trust Fund were taxable as a corporation for federal income tax
purposes, the Trust Fund would be subject to corporate income tax on its taxable
income. The Trust Fund's taxable income would include all its income, possibly
reduced by its interest expense on the Notes. Any such corporate income tax
could materially reduce cash available to make payments on the Notes and
distributions on the Certificates, and Certificateholders could be liable for
any such tax that is unpaid by the Trust Fund.

         A.       TAX CONSEQUENCES TO HOLDERS OF THE NOTES

         Treatment of the Notes as Indebtedness. The Trust Fund will agree, and
the Noteholders will agree by their purchase of Notes, to treat the Notes as
debt for federal income tax purposes. Special counsel to the Depositor will,
except as otherwise provided in the related Prospectus Supplement, advise the
Depositor that the Notes will be classified as debt for federal income tax
purposes. The discussion below assumes this characterization of the Notes is
correct.

         OID, etc. The discussion below assumes that all payments on the Notes
are denominated in U.S. dollars. Moreover, the discussion assumes that the
interest formula for the Notes meets the requirements for "qualified stated
interest" under the OID regulations, and that any OID on the Notes (i.e., any
excess of the principal amount of the Notes over their issue price) does not
exceed a de minimis amount (i.e., 1/4% of their principal amount multiplied by
the number of full years included in their term), all within the meaning of the
OID regulations. If these conditions are not satisfied with respect to any given
series of Notes, additional tax considerations with respect to such Notes will
be disclosed in the applicable Prospectus Supplement.

         Interest Income on the Notes. Based on the above assumptions, except as
discussed in the following paragraph, the Notes will not be considered issued
with OID. The stated interest thereon will be taxable to a Noteholder as
ordinary interest income when received or accrued in accordance with such
Noteholder's method of tax accounting. Under the OID regulations, a holder of a
Note issued with a de minimis amount of OID must include such OID in income, on
a pro rata basis, as principal payments are made on the Note. It is believed
that any prepayment premium paid as a result of a mandatory redemption will be
taxable as contingent interest when it


                                       83
<PAGE>


becomes fixed and unconditionally payable. A purchaser who buys a Note for more
or less than its principal amount will generally be subject, respectively, to
the premium amortization or market discount rules of the Code.

         A holder of a Note that has a fixed maturity date of not more than one
year from the issue date of such Note (a "Short-Term Note") may be subject to
special rules. An accrual basis holder of a Short-Term Note (and certain cash
method holders, including regulated investment companies, as set forth in
Section 1281 of the Code) generally would be required to report interest income
as interest accrues on a straight-line basis over the term of each interest
period. Other cash basis holders of a Short-Term Note would, in general, be
required to report interest income as interest is paid (or, if earlier, upon the
taxable disposition of the Short-Term Note). However, a cash basis holder of a
Short-Term Note reporting interest income as it is paid may be required to defer
a portion of any interest expense otherwise deductible on indebtedness incurred
to purchase or carry the Short-Term Note until the taxable disposition of the
Short-Term Note. A cash basis taxpayer may elect under Section 1281 of the Code
to accrue interest income on all nongovernment debt obligations with a term of
one year or less, in which case the taxpayer would include interest on the
Short-Term Note in income as it accrues, but would not be subject to the
interest expense deferral rule referred to in the preceding sentence. Certain
special rules apply if a Short-Term Note is purchased for more or less than its
principal amount.

         Sale or Other Disposition. If a Noteholder sells a Note, the holder
will recognize gain or loss in an amount equal to the difference between the
amount realized on the sale and the holder's adjusted tax basis in the Note.

         The adjusted tax basis of a Note to a particular Noteholder will equal
the holder's cost for the Note, increased by any market discount, acquisition
discount, OID and gain previously included by such Noteholder in income with
respect to the Note and decreased by the amount of bond premium (if any)
previously amortized and by the amount of principal payments previously received
by such Noteholder with respect to such Note. Any such gain or loss will be
capital gain or loss if the Note was held as a capital asset, except for gain
representing accrued interest and accrued market discount not previously
included in income. Capital losses generally may be used only to offset capital
gains.

         Such gain or loss generally will be long-term capital gain or loss if
the Note were held for more than one year. Long-term capital gains of
non-corporate taxpayers are subject to reduced maximum rates while short-term
capital gains are taxable at ordinary rates. The use of capital losses is
subject to limitations. Prospective investors should consult their own tax
advisors concerning the treatment of capital gains.

         Foreign Holders. Interest payments made (or accrued) to a Noteholder
who is a nonresident alien, foreign corporation or other non-United States
person (a "foreign person") generally will be considered "portfolio interest",
and generally will not be subject to United States federal income tax and
withholding tax, if the interest is not effectively connected with the conduct
of a trade or business within the United States by the foreign person and the
foreign person (i) is not actually or constructively a "10 percent shareholder"
of the Trust or the Depositor (including a holder of 10% of the outstanding
Certificates) or a "controlled foreign corporation" with respect to which the
Trust Fund or the Asset Seller is a "related person" within the meaning of the
Code and (ii) provides the Owner Trustee or other person who is otherwise
required to withhold U.S. tax with respect to the Notes with an appropriate
statement (on Form W-8 or a similar form), signed under penalties of perjury,
certifying that the beneficial owner of the Note is a foreign person and
providing the foreign person's name and address. If a Note is held through a
securities clearing organization or certain other financial institutions, the
organization or institution may provide the relevant signed statement to the
withholding agent; in that case, however, the signed statement must be
accompanied by a Form W-8 or substitute form provided by the foreign person that
owns the Note. If such interest is not portfolio interest, then it will be
subject to United States federal income and withholding tax at a rate of 30
percent, unless reduced or eliminated pursuant to an applicable tax treaty.

         Any capital gain realized on the sale, redemption, retirement or other
taxable disposition of a Note by a foreign person will be exempt from United
States federal income and withholding tax, provided that (i) such gain is not
effectively connected with the conduct of a trade or business in the United
States by the foreign person and (ii) in the case of an individual foreign
person, the foreign person is not present in the United States for 183 days or
more in the taxable year.


                                       84
<PAGE>


         Backup Withholding. Each holder of a Note (other than an exempt holder
such as a corporation, tax-exempt organization, qualified pension and
profit-sharing trust, individual retirement account or nonresident alien who
provides certification as to status as a nonresident) will be required to
provide, under penalties of perjury, a certificate containing the holder's name,
address, correct federal taxpayer identification number and a statement that the
holder is not subject to backup withholding. Should a nonexempt Noteholder fail
to provide the required certification, the Trust Fund will be required to
withhold 31 percent of the amount otherwise payable to the holder, and remit the
withheld amount to the IRS as a credit against the holder's federal income tax
liability.

         Possible Alternative Treatments of the Notes. If, contrary to the
opinion of special counsel to the Depositor, the IRS successfully asserted that
one or more of the Notes did not represent debt for federal income tax purposes,
the Notes might be treated as equity interests in the Trust Fund. If so treated,
the Trust Fund would likely be treated as a publicly traded partnership that
would not be taxable as a corporation because it would meet certain qualifying
income tests. Nonetheless, treatment of the Notes as equity interests in such a
publicly traded partnership could have adverse tax consequences to certain
holders. For example, income to certain tax-exempt entities (including pension
funds) would be "unrelated business taxable income", income to foreign holders
generally would be subject to U.S. tax and U.S. tax return filing and
withholding requirements, and individual holders might be subject to certain
limitations on their ability to deduct their share of the Trust Fund's expenses.

         B.       TAX CONSEQUENCES TO HOLDER OF THE CERTIFICATES

         Treatment of the Trust Fund as a Partnership. The Depositor will agree,
and the Certificateholders will agree by their purchase of Certificates, to
treat the Trust Fund as a partnership for purposes of federal and state income
tax, franchise tax and any other tax measured in whole or in part by income,
with the assets of the partnership being the assets held by the Trust Fund, the
partners of the partnership being the Certificateholders, and the Notes being
debt of the partnership. However, the proper characterization of the arrangement
involving the Trust Fund, the Certificates, the Notes, the Trust Fund and the
Master Servicer is not clear because there is no authority on transactions
closely comparable to that contemplated herein.

         A variety of alternative characterizations are possible. For example,
because the Certificates have certain features characteristic of debt, the
Certificates might be considered debt of the Trust Fund. Any such
characterization would not result in materially adverse tax consequences to
Certificateholders as compared to the consequences from treatment of the
Certificates as equity in a partnership, described below. The following
discussion assumes that the Certificates represent equity interests in a
partnership.

         Indexed Securities, etc. The following discussion assumes that all
payments on the Certificates are denominated in U.S. dollars, none of the
Certificates are Indexed Securities or Strip Certificates, and that a Series of
Securities includes a single class of Certificates. If these conditions are not
satisfied with respect to any given Series of Certificates, additional tax
considerations with respect to such Certificates will be disclosed in the
applicable Prospectus Supplement.

         Partnership Taxation. As a partnership, the Trust Fund will not be
subject to federal income tax. Rather, each Certificateholder will be required
to separately take into account such holder's allocated share of income, gains,
losses, deductions and credits of the Trust Fund. The Trust Fund's income will
consist primarily of interest and finance charges earned on the Mortgage Loans
(including appropriate adjustments for market discount, OID and bond premium)
and any gain upon collection or disposition of Mortgage Loans. The Trust Fund's
deductions will consist primarily of interest accruing with respect to the
Notes, servicing and other fees, and losses or deductions upon collection or
disposition of Mortgage Loans.

         The tax items of a partnership are allocable to the partners in
accordance with the Code, Treasury regulations and the partnership agreement
(here, the Trust Agreement and related documents). The Trust Agreement will
provide, in general, that the Certificateholders will be allocated taxable
income of the Trust Fund for each month equal to the sum of (i) the interest
that accrues on the Certificates in accordance with their terms for such month,
including interest accruing at the Pass-Through Rate for such month and interest
on amounts previously due on the Certificates but not yet distributed; (ii) any
Trust Fund income attributable to discount on the Mortgage Loans that
corresponds to any excess of the principal amount of the Certificates over their
initial issue price; (iii) prepayment premium payable to the Certificateholders
for such month; and (iv) any other amounts of income



                                       85
<PAGE>


payable to the Certificateholders for such month. Such allocation will be
reduced by any amortization by the Trust Fund of premium on Mortgage Loans that
corresponds to any excess of the issue price of Certificates over their
principal amount. All remaining taxable income of the Trust Fund will be
allocated to the Company. Based on the economic arrangement of the parties, this
approach for allocating Trust Fund income should be permissible under applicable
treasury regulations, although no assurance can be given that the IRS would not
require a greater amount of income to be allocated to Certificateholders.
Moreover, even under the foregoing method of allocation, Certificateholders may
be allocated income equal to the entire Pass-Through Rate plus the other items
described above even though the Trust Fund might not have sufficient cash to
make current cash distributions of such amount. Thus, cash basis holders will in
effect be required to report income from the Certificates on the accrual basis
and Certificateholders may become liable for taxes on Trust Fund income even if
they have not received cash from the Trust Fund to pay such taxes. In addition,
because tax allocations and tax reporting will be done on a uniform basis for
all Certificateholders but Certificateholders may be purchasing Certificates at
different times and at different prices Certificateholders may be required to
report on their tax returns taxable income that is greater or less than the
amount reported to them by the Trust Fund.

         All of the taxable income allocated to a Certificateholder that is a
pension, profit sharing or employee benefit plan or other tax-exempt entity
(including an individual retirement account) will constitute "unrelated business
taxable income" generally taxable to such a holder under the Code.

         An individual taxpayer's share of expenses of the Trust Fund (including
fees to the Master Servicer but not interest expense) would be miscellaneous
itemized deductions. Such deductions might be disallowed to the individual in
whole or in part and might result in such holder being taxed on an amount of
income that exceeds the amount of cash actually distributed to such holder over
the life of the Trust Fund.

         The Trust Fund intends to make all tax calculations relating to income
and allocations to Certificateholders on an aggregate basis. If the IRS were to
require that such calculations be made separately for each Mortgage Loan, the
Trust Fund might be required to incur additional expense but it is believed that
there would not be a material adverse effect on Certificateholders.

         Discount and Premium. It is believed that the Loans were not issued
with OID, and, therefore, the Trust should not have OID income. However, the
purchase price paid by the Trust Fund for the Mortgage Loans may be greater or
less than the remaining principal balance of the Loans at the time of purchase.
If so, the Loan will have been acquired at a premium or discount, as the case
may be. (As indicated above, the Trust Fund will make this calculation on an
aggregate basis, but might be required to recompute it on a Mortgage Loan by
Mortgage Loan basis.)

         If the Trust Fund acquires the Mortgage Loans at a market discount or
premium, the Trust Fund will elect to include any such discount in income
currently as it accrues over the life of the Mortgage Loans or to offset any
such premium against interest income on the Mortgage Loans. As indicated above,
a portion of such market discount income or premium deduction may be allocated
to Certificateholders.

         Section 708 Termination. Under Section 708 of the Code, the Trust Fund
will be deemed to terminate for federal income tax purposes if 50% or more of
the capital and profits interests in the Trust Fund are sold or exchanged within
a 12-month period. Pursuant to formal Treasury regulations issued May 8, 1997
under section 708 of the Code, if such a termination occurs, the Trust Fund (the
"old partnership") would be deemed to contribute its assets to a new partnership
(the "new partnership") in exchange for interests in the new partnership. Such
interests would be deemed distributed to the partners of the old partnership in
liquidation thereof, which would not constitute a sale or exchange.

         Disposition of Certificates. Generally, capital gain or loss will be
recognized on a sale of Certificates in an amount equal to the difference
between the amount realized and the seller's tax basis in the Certificates sold.
A Certificateholder's tax basis in a Certificate will generally equal the
holder's cost increased by the holder's share of Trust Fund income (includible
in income) and decreased by any distributions received with respect to such
Certificate. In addition, both the tax basis in the Certificates and the amount
realized on a sale of a Certificate would include the holder's share of the
Notes and other liabilities of the Trust Fund. A holder acquiring Certificates
at different prices may be required to maintain a single aggregate adjusted tax
basis in such Certificates, and, upon sale


                                       86
<PAGE>



or other disposition of some of the Certificates, allocate a portion of such
aggregate tax basis to the Certificates sold (rather than maintaining a separate
tax basis in each Certificate for purposes of computing gain or loss on a sale
of that Certificate).

         Any gain on the sale of a Certificate attributable to the holder's
share of unrecognized accrued market discount on the Mortgage Loans would
generally be treated as ordinary income to the holder and would give rise to
special tax reporting requirements. The Trust Fund does not expect to have any
other assets that would give rise to such special reporting requirements. Thus,
to avoid those special reporting requirements, the Trust Fund will elect to
include market discount in income as it accrues.

         If a Certificateholder is required to recognize an aggregate amount of
income (not including income attributable to disallowed itemized deductions
described above) over the life of the Certificates that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Certificates.

         Allocations Between Transferors and Transferees. In general, the Trust
Fund's taxable income and losses will be determined monthly and the tax items
for a particular calendar month will be apportioned among the Certificateholders
in proportion to the principal amount of Certificates owned by them as of the
close of the last day of such month. As a result, a holder purchasing
Certificates may be allocated tax items (which will affect its tax liability and
tax basis) attributable to periods before the actual transaction.

         The use of such a monthly convention may not be permitted by existing
regulations. If a monthly convention is not allowed (or only applies to
transfers of less than all of the partner's interest), taxable income or losses
of the Trust Fund might be reallocated among the Certificateholders. The Trust
Fund's method of allocation between transferors and transferees may be revised
to conform to a method permitted by future regulations.

         Section 754 Election. In the event that a Certificateholder sells its
Certificates at a profit (loss), the purchasing Certificateholder will have a
higher (lower) basis in the Certificates than the selling Certificateholder had.
The tax basis of the Trust Fund's assets will not be adjusted to reflect that
higher (or lower) basis unless the Trust Fund were to file an election under
Section 754 of the Code. In order to avoid the administrative complexities that
would be involved in keeping accurate accounting records, as well as potentially
onerous information reporting requirements, the Trust Fund will not make such
election. As a result, Certificateholders might be allocated a greater or lesser
amount of Trust Fund income than would be appropriate based on their own
purchase price for Certificates.

         Administrative Matters. The Trustee is required to keep or have kept
complete and accurate books of the Trust Fund. Such books will be maintained for
financial reporting and tax purposes on an accrual basis and the fiscal year of
the Trust will be the calendar year. The Trustee will file a partnership
information return (IRS Form 1065) with the IRS for each taxable year of the
Trust Fund and will report each Certificateholder's allocable share of items of
Trust Fund income and expense to holders and the IRS on Schedule K-1. The Trust
Fund will provide the Schedule K-1 information to nominees that fail to provide
the Trust Fund with the information statement described below and such nominees
will be required to forward such information to the beneficial owners of the
Certificates. Generally, holders must file tax returns that are consistent with
the information return filed by the Trust Fund or be subject to penalties unless
the holder notifies the IRS of all such inconsistencies.

         Under Section 6031 of the Code, any person that holds Certificates as a
nominee at any time during a calendar year is required to furnish the Trust Fund
with a statement containing certain information on the nominee, the beneficial
owners and the Certificates so held. Such information includes (i) the name,
address and taxpayer identification number of the nominee and (ii) as to each
beneficial owner (x) the name, address and identification number of such person,
(y) whether such person is a United States person, a tax-exempt entity or a
foreign government, an international organization, or any wholly owned agency or
instrumentality of either of the foregoing, and (z) certain information on
Certificates that were held, bought or sold on behalf of such person throughout
the year. In addition, brokers and financial institutions that hold Certificates
through a nominee are required to furnish directly to the Trust Fund information
as to themselves and their ownership of Certificates. A clearing agency
registered under Section 17A of the Exchange Act is not required to furnish any
such information statement to the Trust Fund. The information referred to above
for any calendar year must be furnished to the Trust Fund on or


                                       87
<PAGE>



before the following January 31. Nominees, brokers and financial institutions
that fail to provide the Trust Fund with the information described above may be
subject to penalties.

         The Company will be designated as the tax matters partner in the
related Trust Agreement and, as such, will be responsible for representing the
Certificateholders in any dispute with the IRS. The Code provides for
administrative examination of a partnership as if the partnership were a
separate and distinct taxpayer. Generally, the statute of limitations for
partnership items does not expire before three years after the date on which the
partnership information return is filed. Any adverse determination following an
audit of the return of the Trust Fund by the appropriate taxing authorities
could result in an adjustment of the returns of the Certificateholders, and,
under certain circumstances, a Certificateholder may be precluded from
separately litigating a proposed adjustment to the items of the Trust Fund. An
adjustment could also result in an audit of a Certificateholder's returns and
adjustments of items not related to the income and losses of the Trust Fund.

         Tax Consequences to Foreign Certificateholders. It is not clear whether
the Trust Fund would be considered to be engaged in a trade or business in the
United States for purposes of federal withholding taxes with respect to non-U.S.
Persons because there is no clear authority dealing with that issue under facts
substantially similar to those described herein. Although it is not expected
that the Trust Fund would be engaged in a trade or business in the United States
for such purposes, the Trust Fund will withhold as if it were so engaged in
order to protect the Trust Fund from possible adverse consequences of a failure
to withhold. The Trust Fund expects to withhold on the portion of its taxable
income that is allocable to foreign Certificateholders pursuant to Section 1446
of the Code, as if such income were effectively connected to a U.S. trade or
business, at a rate of 35% for foreign holders that are taxable as corporations
and 39.6% for all other foreign holders. Subsequent adoption of Treasury
regulations or the issuance of other administrative pronouncements may require
the Trust Fund to change its withholding procedures. In determining a holder's
withholding status, the Trust Fund may rely on IRS Form W-8, IRS Form W-9 or the
holder's certification of nonforeign status signed under penalties of perjury.

         Each foreign holder might be required to file a U.S. individual or
corporate income tax return (including, in the case of a corporation, the branch
profits tax) on its share of the Trust Fund's income. Each foreign holder must
obtain a taxpayer identification number from the IRS and submit that number to
the Trust Fund on Form W-8 in order to assure appropriate crediting of the taxes
withheld. A foreign holder generally would be entitled to file with the IRS a
claim for refund with respect to taxes withheld by the Trust Fund taking the
position that no taxes were due because the Trust Fund was not engaged in a U.S.
trade or business. However, interest payments made (or accrued) to a
Certificateholder who is a foreign person generally will be considered
guaranteed payments to the extent such payments are determined without regard to
the income of the Trust Fund. If these interest payments are properly
characterized as guaranteed payments, then the interest will not be considered
"portfolio interest." As a result, Certificateholders will be subject to United
States federal income tax and withholding tax at a rate of 30 percent, unless
reduced or eliminated pursuant to an applicable treaty. In such case, a foreign
holder would only be enticed to claim a refund for that portion of the taxes in
excess of the taxes that should be withheld with respect to the guaranteed
payments.

         Backup Withholding. Distributions made on the Certificates and proceeds
from the sale of the Certificates will be subject to a "backup" withholding tax
of 31% if, in general, the Certificateholder fails to comply with certain
identification procedures, unless the holder is an exempt recipient under
applicable provisions of the Code.

         New Withholding Regulations. On October 6, 1997, the Treasury
Department issued new regulations (the "New Regulations") which make certain
modifications to the withholding, backup withholding and information reporting
rules described above. The New Regulations attempt to unify certification
requirements and modify reliance standards. The New regulations will generally
be effective for payments made after December 31, 1999, subject to certain
transition rules. Prospective investors are urged to consult their own tax
advisors regarding the New Regulations.


                                       88
<PAGE>


TAX TREATMENT OF CERTIFICATES AS DEBT FOR TAX PURPOSES

         A.       CHARACTERIZATION OF THE CERTIFICATES AS INDEBTEDNESS

         If the related Prospectus Supplement indicates that the Certificates
will be treated as indebtedness for federal income tax purposes, then based on
the application of existing law to the facts as set forth in the Trust Agreement
and other relevant documents and assuming compliance with the terms of the Trust
Agreement as in effect on the date of issuance of the Certificates, Brown & Wood
LLP or Thacher Proffitt & Wood, special tax counsel to the Depositor ("Tax
Counsel"), will deliver its opinion that the Certificates will be treated as
debt instruments for federal income tax purposes as of such date.

         The Depositor and the Certificateholders will express in the related
Trust Agreement their intent that, for applicable tax purposes, the Certificates
will be indebtedness secured by the related Assets. The Depositor and the
Certificateholders, by accepting the Certificates, and each Certificate Owner by
its acquisition of a beneficial interest in a Certificate, have agreed to treat
the Certificates as indebtedness for U.S. federal income tax purposes. However,
because different criteria are used to determine the non-tax accounting
characterization of the transaction, the Depositor may treat this transaction as
a sale of an interest in the related Assets for financial accounting and certain
regulatory purposes.

         In general, whether for U.S. federal income tax purposes a transaction
constitutes a sale of property or a loan, the repayment of which is secured by
property, is a question of fact, the resolution of which is based upon the
economic substance of the transaction rather than its form or the manner in
which it is labeled. While the IRS and the courts have set forth several factors
to be take into account in determining whether the substance of a transaction is
a sale of property or a secured loan, the primary factor in making this
determination is whether the transferee has assumed the risk of loss or other
economic burdens relating to the property and has obtained the benefits of
ownership thereof. Tax Counsel will analyze and rely on several factors in
reaching its opinion that the weight of the benefits and burdens of ownership of
the Mortgage Loans will be retained by the Depositor and not transferred to the
Certificate Owners.

         In some instances, courts have held that a taxpayer is bound by the
particular form it has chosen for a transaction, even if the substance of the
transaction does not accord with its form. Tax Counsel will advise that the
rationale of those cases will not apply to this transaction, because the form of
the transaction as reflected in the operative provisions of the documents either
accords with the characterization of the Certificates as debt or otherwise makes
the rationale of those cases inapplicable to this situation.

         B.       TAXATION OF INTEREST INCOME OF CERTIFICATE OWNERS

         Assuming that the Certificate Owners are holders of debt obligations
for U.S. federal tax purposes, the Certificates generally will be taxable in the
following manner. While it is not anticipated that the Certificates will be
issued at a greater than de minimus discount, under the OID Regulations it is
possible that the Certificates could nevertheless be deemed to have been issued
with OID if the interest were not treated as "unconditionally payable" under the
OID Regulations. If such regulations were to apply, all of the taxable income to
be recognized with respect to the Certificates would be includible in income of
Certificate owners as OID, but would not be includible again when the interest
is actually received.

         C.       POSSIBLE CLASSIFICATION OF THE TRUST FUND AS A PARTNERSHIP OR
                  ASSOCIATION TAXABLE AS A CORPORATION

         Based on application of existing laws to the facts as set forth in the
Trust Agreement and other relevant documents and assuming compliance with the
terms of the Trust Agreement, Tax Counsel will deliver its opinion that the
transaction will not be treated as a partnership or an association taxable as a
corporation. The opinion of Tax Counsel is not binding on the courts or the IRS.
It is possible that the IRS could assert that, for purposes of the Code, the
transaction contemplated by this Prospectus Supplement with respect to the
Certificates constitutes a sale of the Mortgage Loans (or an interest therein)
to the Certificate Owners and that the proper classification of the legal
relationship between the Depositor and the Certificate Owners resulting form
this transaction is that of a partnership



                                       89
<PAGE>


(including a publicly traded partnership treated as a corporation), or an
association taxable as a corporation. Since Tax Counsel will advise that the
Certificates will be treated as indebtedness in the hands of the
Certificateholders for U.S. federal income tax purposes and that the entity
constituted by the Trust will not be a publicly traded partnership treated as a
corporation or an association taxable as a corporation, the Depositor will not
attempt to comply with U.S. federal income tax reporting requirements applicable
to partnerships or corporations as such requirements would apply if the
Certificates were treated as indebtedness.

         If it were determined that this transaction created an entity
classified as a corporation (including a publicly traded partnership taxable as
a corporation), the Trust Fund would be subject to U.S. federal income tax at
corporate income tax rates on the income it derives form the Mortgage Loans,
which would reduce the amounts available for distribution to the Certificate
Owners. Cash distributions to the Certificate Owners generally would be treated
as dividends for tax purposes to the extent of such corporation's earnings and
profits.

         If the transaction were treated as creating a partnership between the
Certificate Owners and the Transferor, the partnership itself would not be
subject to U.S. federal income tax (unless it were to be characterized as a
publicly traded partnership taxable as a corporation); rather, the Depositor and
each Certificate Owner would be taxed individually on their respective
distributive shares of the partnership's income, gain, loss, deductions and
credits. The amount and timing of items of income and deductions of the
Certificate Owner could differ if the Certificates were held to constitute
partnership interests rather than indebtedness.

         D.       POSSIBLE CLASSIFICATION AS A TAXABLE MORTGAGE POOL

         In relevant part, Section 7701(i) of the Code provides that any entity
(or portion of an entity) that is a "taxable mortgage pool" will be classified
as a taxable corporation and will not be permitted to file a consolidated U.S.
federal income tax return with another corporation. Any entity (or portion of
any entity) will be a taxable mortgage pool if (i) substantially all of its
assets consist of debt instruments, more than 50% of which are real estate
mortgages, (ii) the entity is the obligor under debt obligations with two or
more maturities, and (iii) under the terms of the entity's debt obligations (or
an underlying arrangement), payments on such debt obligations bear a
relationship to the debt instruments held by the entity.

         In the case of a Trust Fund containing Mortgage Assets, assuming that
all of the provisions of the Trust Agreement, as in effect on the date of
issuance, will be complied with, Tax Counsel will deliver its opinion that the
arrangement created by the Agreement will not be a taxable mortgage pool under
Section 7701(i) of the Code because only one class of indebtedness secured by
the Mortgage Loans will be issued.

         The opinion of Tax Counsel is not binding on the IRS or the courts. If
the IRS were to contend successfully (or future regulations were to provide)
that the arrangement created by the Trust Agreement is a taxable mortgage pool,
such arrangement would be subject to U.S. federal corporate income tax on its
taxable income generated by ownership of the Mortgage Loans. Such a tax might
reduce amounts available for distributions to Certificate Owners. The amount of
such a tax would depend upon whether distributions to Certificate Owners would
be deductible as interest expense in computing the taxable income of such an
arrangement as a taxable mortgage pool.

         E.       FOREIGN INVESTORS

         In general, subject to certain exception, interest (including OID) paid
on a Certificate to a nonresident alien individual, foreign corporation or other
non-United States person is not subject to U.S. federal income tax, provided
that such interest is not effectively connected with a trade or business of the
recipient in the United sates and the Certificate Owner provides the required
foreign person information certification.

         If the interest of the Certificate Owners were deemed to be partnership
interest, the partnership would be required, on a quarterly basis, to pay
withholding tax equal to the product, for each foreign partner, of such foreign
partner's distributive share of "effectively connected" income of the
partnership multiplied by the highest rate of tax applicable to that foreign
partner. In addition, such foreign partner would be subject to branch profits
tax. Each non-foreign partner would be required to certify to the partnership
that it is not a foreign person. The tax withheld from each foreign partner
would be credited against such foreign partner's U.S. income tax liability.


                                       90
<PAGE>


         If the Trust were taxable as a corporation, distributions to foreign
persons, to the extent treated as dividends, would generally be subject to
withholding at the rate of 30%, unless such rate were reduced by an applicable
tax treaty.

         F.       BACKUP WITHHOLDING

         Certain Certificate owners may be subject to backup withholding at the
rate of 31% with respect to interest paid on the Certificates if the Certificate
Owners, upon issuance of the Certificates, fail to supply the Trustee or the
Certificate Owners' brokers with their respective taxpayer identification
numbers, furnish an incorrect taxpayer identification number, fail to report
interest, dividends, or other "reportable payments" (as defined in the Code)
properly, or, under certain circumstances, fail to provide the Trustee of the
Certificate Owners' brokers with certified statements, under penalty of perjury,
that they are not subject to backup withholding.

         The Trustee will be required to report annually to the IRS, and to each
Certificateholder of record, the amount of interest paid (and OID accrued, if
any) on the Certificates (and the amount of interest withheld for U.S. federal
income taxes, if any) for each calendar year, except as to exempt holders
(generally, holders that are corporations, certain tax-exempt organizations or
nonresident aliens who provide certification as to their status as
nonresidents). As long as the only "Certificateholder" of record is Cede, as
nominee for DTC, Certificate Owners and the IRS will receive tax and other
information including the amount of interest paid on the Certificates owned from
Participants and Indirect Participants rather than from the Trustee. (The
Trustee, however, will respond to requests for necessary information to enable
Participants, Indirect Participants and certain other persons to complete their
reports.) Each non-exempt Certificate Owner will be required to provide, under
penalty of perjury, a certificate on IRS Form W-9 containing his or her name,
address, correct federal taxpayer identification number and a statement that he
or she is not to subject to backup withholding. Should a non-exempt Certificate
Owner fail to provide the required certification, the Participants or Indirect
Participants (or the Paying Agent) will be required to withhold 31% of the
interest (and principal) otherwise payable to the holder, and remit the withheld
amount to the IRS as a credit against the holder's federal income tax liability.

         G.       NEW WITHHOLDING REGULATIONS

         On October 6, 1997, the Treasury Department issued new regulations (the
"New Regulations") which make certain modifications to the withholding, backup
withholding and information reporting rules described above. The New Regulations
attempt to unify certification requirements and modify reliance standards. The
New regulations will generally be effective for payments made after December 31,
1999, subject to certain transition rules. Prospective investors are urged to
consult their own tax advisors regarding the New Regulations.

FASIT SECURITIES

         General. The FASIT provisions of the Code were enacted by the Small
Business Job Protection Act of 1996 and create a new elective statutory vehicle
for the issuance of mortgage-backed and asset-backed securities. Although the
FASIT provisions of the Code became effective on September 1, 1997, no Treasury
regulations or other administrative guidance has been issued with respect to
those provisions. Accordingly, definitive guidance cannot be provided with
respect to many aspects of the tax treatment of FASIT Securityholders. Investors
also should note that the FASIT discussions contained herein constitutes only a
summary of the federal income tax consequences to holders of FASIT Securities.
With respect to each Series of FASIT Securities, the related Prospectus
Supplement will provide a detailed discussion regarding the federal income tax
consequences associated with the particular transaction.

         FASIT Securities will be classified as either FASIT Regular Securities,
which generally will be treated as debt for federal income tax purposes, or
FASIT Ownership Securities, which generally are not treated as debt for such
purposes, but rather as representing rights and responsibilities with respect to
the taxable income or loss of the related Series. The Prospectus Supplement for
each Series of Securities will indicate whether one or more FASIT elections will
be made for that Series and which Securities of such Series will be designated
as Regular Securities, and which, if any, will be designated as Ownership
Securities.



                                       91
<PAGE>


         Qualification as a FASIT. The Trust Fund underlying a Series (or one or
more designated pools of assets held in the Trust Fund) will qualify under the
Code as a FASIT in which the FASIT Regular Securities and the FASIT Ownership
Securities will constitute the "regular interests" and the "ownership
interests," respectively, if (i) a FASIT election is in effect, (ii) certain
tests concerning (A) the composition of the FASIT's assets and (B) the nature of
the Securityholders' interest in the FASIT are met on a continuing basis, and
(iii) the Trust Fund is not a regulated investment company as defined in Section
851(a) of the Code.

         Asset Composition. In order for a Trust Fund (or one or more designated
pools of assets held by a Trust Fund) to be eligible for FASIT status,
substantially all of the assets of the Trust Fund (or the designated pool) must
consist of "permitted assets" as of the close of the third month beginning after
the closing date and at all times thereafter (the "FASIT Qualification Test").
Permitted assets include:

         (i)      cash or cash equivalents,

         (ii)     debt instruments with fixed terms that would qualify as REMIC
                  regular interests if issued by a REMIC (generally, instruments
                  that provide for interest at a fixed rate, a qualifying
                  variable rate, or a qualifying interest-only ("IO") type rate,

         (iii)    foreclosure property,

         (iv)     certain hedging instruments (generally, interest and currency
                  rate swaps and credit enhancement contracts) that are
                  reasonably required to guarantee or hedge against the FASIT's
                  risks associated with being the obligor on FASIT interests,

         (v)      contract rights to acquire qualifying debt instruments or
                  qualifying hedging instruments,

         (vi)     FASIT regular interests, and

         (vii)    REMIC regular interests. Permitted assets do not include any
                  debt instruments issued by the holder of the FASIT's ownership
                  interest or by any person related to such holder.

         Interests in a FASIT. In addition to the foregoing asset qualification
requirements, the interests in a FASIT also must meet certain requirements. All
of the interests in a FASIT must belong to either of the following: (i) one or
more classes of regular interests or (ii) a single class of ownership interest
that is held by a fully taxable domestic corporation. In the case of Series that
include FASIT Ownership Securities, the ownership interest will be represented
by the FASIT Ownership Securities.

         A FASIT interest generally qualifies as a regular interest if:

         (i)      it is designated as a regular interest,

         (ii)     it has a stated maturity no greater than thirty years,

         (iii)    it entitles its holder to a specified principal amount,

         (iv)     the issue price of the interest does not exceed 125% of its
                  stated principal amount,

         (v)      the yield to maturity of the interest is less than the
                  applicable Treasury rate published by the IRS plus 5%, and

         (vi)     if it pays interest, such interest is payable at either

                       (a)      a fixed rate with respect to the principal
                                amount of the regular interest or

                       (b)      a permissible variable rate with respect to such
                                principal amount.


                                       92
<PAGE>


Permissible variable rates for FASIT regular interests are the same as those for
REMIC regular interest (i.e., certain qualified floating rates and weighted
average rates). See "Material Federal Income Tax Consequences--REMICs--Taxation
of Owners of REMIC Regular Certificates --Variable Rate REMIC Regulation
Certificate.

         If a FASIT Security fails to meet one or more of the requirements set
out in clauses (iii), (iv) or (v) above, but otherwise meets the above
requirements, it may still qualify as a type of regular interest known as a
"High-Yield Interest." In addition, if a FASIT Security fails to meet the
requirements of clause (vi), but the interest payable on the Security consists
of a specified portion of the interest payments on permitted assets and that
portion does not vary over the life of the Security, the Security also will
qualify as a High-Yield Interest. A High-Yield Interest may be held only by
domestic corporations that are fully subject to corporate income tax ("Eligible
Corporations"), other FASITs and dealers in securities who acquire such
interests as inventory, rather than for investment. In addition, holders of
High-Yield Interests are subject to limitations on offset of income derived from
such interest. See "Material Federal Income Tax Consequences--FASIT
Securities--Tax Treatment of FASIT Regular Securities --Treatment of High-Yield
Interests."

         Consequences of Disqualification. If a Series of FASIT Securities fails
to comply with one or more of the Code's ongoing requirements for FASIT status
during any taxable year, the Code provides that its FASIT status may be lost for
that year and thereafter. If FASIT status is lost, the treatment of the former
FASIT and the interests therein for federal income tax purposes is uncertain.
The former FASIT might be treated as a grantor trust, as a separate association
taxed as a corporation, or as a partnership. The FASIT Regular Securities could
be treated as debt instruments for federal income tax purposes or as equity
interests. Although the Code authorizes the Treasury to issue regulations that
address situations where a failure to meet the requirements for FASIT status
occurs inadvertently and in good faith, such regulations have not yet been
issued. It is possible that disqualification relief might be accompanied by
sanctions, such as the imposition of a corporate tax on all or a portion of the
FASIT's income for a period of time in which the requirements for FASIT status
are not satisfied.

         Tax Treatment of FASIT Regular Securities. Payments received by holders
of FASIT Regular Securities generally should be accorded the same tax treatment
under the Code as payments received on other taxable corporate debt instruments
and on REMIC Regular Securities. As in the case of holders of REMIC Regular
Securities, holders of FASIT Regular Securities must report income from such
Securities under an accrual method of accounting, even if they otherwise would
have used the case receipts and disbursements method. Except in the case of
FASIT Regular Securities issued with original issue discount or acquired with
market discount or premium, interest paid or accrued on a FASIT Regular Security
generally will be treated as ordinary income to the Securityholder and a
principal payment on such Security will be treated as a return of capital to the
extent that the Securityholder's basis is allocable to that payment. FASIT
Regular Securities issued with original issue discount or acquired with market
discount or premium generally will treat interest and principal payments on such
Securities in the same manner described for REMIC Regular Securities. See
"Material Federal Income Tax Consequences--REMICs--Taxation of Owners of REMIC
Regular Certificates" "--Original Issue Discount and Premium" and "--Market
Discount" and "--Premium" above. High-Yield Securities may be held only by fully
taxable domestic corporations, other FASITs, and certain securities dealers.
Holders of High-Yield Securities are subject to limitations on their ability to
use current losses or net operating loss carryforwards or carrybacks to offset
any income derived from those Securities.

         If a FASIT Regular Security is sold or exchanged, the Securityholder
generally will recognize gain or loss upon the sale in the manner described
above for REMIC Regular Securities. See "Material Federal Income Tax
Consequences--REMICs--Taxation of Owners of REMIC Regular Certificates--Sale,
Exchange or Redemption." In addition, if a FASIT Regular Security becomes wholly
or partially worthless as a result of Default and Delinquencies of the
underlying Assets, the holder of such Security should be allowed to deduct the
loss sustained (or alternatively be able to report a lesser amount of income).
See "Material Federal Income Tax Consequences --REMICs--Taxation of Owners of
REMIC Regular Certificates", "--Effects of Default and Delinquencies" and
"--Treatment of Realized Losses."

         FASIT Regular Securities held by a REIT will qualify as "real estate
assets" within the meaning of section 856(c)(4)(A) of the Code, and interest on
such Securities will be considered Qualifying REIT Interest to the same extent
that REMIC Securities would be so considered. FASIT Regular Securities held by a
Thrift Institution


                                       93
<PAGE>



taxed as a "domestic building and loan association" will represent qualifying
assets for purposes of the qualification requirements set forth in Code Section
7701(a)(19) to the same extent that REMIC Securities would be so considered. See
"Material Federal Income Tax Consequences--REMICs." In addition, FASIT Regular
Securities held by a financial institution to which Section 585 of the Code
applies will be treated as evidences of indebtedness for purposes of Section
582(c)(1) of the Code. FASIT Securities will not qualify as "Government
Securities" for either REIT or RIC qualification purposes.

         Treatment of High-Yield Interests. High-Yield Interests are subject to
special rules regarding the eligibility of holders of such interests, and the
ability of such holders to offset income derived from their FASIT Security with
losses. High-Yield Interests may be held only by Eligible Corporations other
FASITs, and dealers in securities who acquire such interests as inventory. If a
securities dealer (other than an Eligible Corporation) initially acquires a
High-Yield Interest as inventory, but later begins to hold it for investment,
the dealer will be subject to an excise tax equal to the income from the
High-Yield Interest multiplied by the highest corporate income tax rate. In
addition, transfers of High-Yield Interests to disqualified holders will be
disregarded for federal income tax purposes, and the transferor still will be
treated as the holder of the High-Yield Interest.

         The holder of a High-Yield Interest may not use non-FASIT current
losses or net operating loss carryforwards or carrybacks to offset any income
derived from the High-Yield Interest, for either regular Federal income tax
purposes or for alternative minimum tax purposes. In addition, the FASIT
provisions contain an anti-abuse rule that imposes corporate income tax on
income derived from a FASIT Regular Security that is held by a pass-through
entity (other than another FASIT) that issues debt or equity securities backed
by the FASIT Regular Security and that have the same features as High-Yield
Interests.

         Tax Treatment of FASIT Ownership Securities. A FASIT Ownership Security
represents the residual equity interest in a FASIT. As such, the holder of a
FASIT Ownership Security determines its taxable income by taking into account
all assets, liabilities and items of income, gain, deduction, loss and credit of
a FASIT. In general, the character of the income to the holder of a FASIT
Ownership Interest will be the same as the character of such income of the
FASIT, except that any tax-exempt interest income taken into account by the
holder of a FASIT Ownership Interest is treated as ordinary income. In
determining that taxable income, the holder of a FASIT Ownership Security must
determine the amount of interest, original issue discount, market discount and
premium recognized with respect to the FASIT's assets and the FASIT Regular
Securities issued by the FASIT according to a constant yield methodology and
under an accrual method of accounting. In addition, holders of FASIT Ownership
Securities are subject to the same limitations on their ability to use losses to
offset income from their FASIT Security as are the holders of High-Yield
Interests. See "Material Federal Income Tax Consequences--Treatment of
High-Yield Interests."

         Rules similar to the wash sale rules applicable to REMIC Residual
Securities also will apply to FASIT Ownership Securities. Accordingly, losses on
dispositions of a FASIT Ownership Security generally will be disallowed where,
within six months before or after the disposition, the seller of such Security
acquires any other FASIT Ownership Security or, in the case of a FASIT holding
mortgage assets, any interest in a Taxable Mortgage Pool that is economically
comparable to a FASIT Ownership Security. In addition, if any security that is
sold or contributed to a FASIT by the holder of the related FASIT Ownership
Security was required to be marked-to-market under Code section 475 by such
holder, then section 475 will continue to apply to such securities, except that
the amount realized under the mark-to-market rules will be a greater of the
securities' value under present law or the securities' value after applying
special valuation rules contained in the FASIT provisions. Those special
valuation rules generally require that the value of debt instruments that are
not traded on an established securities market be determined by calculating the
present value of the reasonably expected payments under the instrument using a
discount rate of 120% of the applicable Federal rate, compounded semiannually.

         The holder of a FASIT Ownership Security will be subject to a tax equal
to 100% of the net income derived by the FASIT from any "prohibited
transactions." Prohibited transactions include (i) the receipt of income derived
from assets that are not permitted assets, (ii) certain dispositions of
permitted assets, (iii) the receipt of any income derived from any loan
originated by a FASIT, and (iv) in certain cases, the receipt of income
representing a servicing fee or other compensation. Any Series for which a FASIT
election is made generally will be structured in order to avoid application of
the prohibited transaction tax.


                                       94
<PAGE>


         Backup Withholding, Reporting and Tax Administration. Holders of FASIT
Securities will be subject to backup withholding to the same extent holders of
REMIC Securities would be subject. See "Material Federal Income Tax
Consequences--REMICs--Taxation of Owners of REMIC Regular
Certificates--Information Reporting and Backup Withholding." For purposes of
reporting and tax administration, holders of record of FASIT Securities
generally will be treated in the same manner as holders of REMIC Securities.

         DUE TO THE COMPLEXITY OF THE FEDERAL INCOME TAX RULES APPLICABLE TO
SECURITYHOLDERS AND THE CONSIDERABLE UNCERTAINTY THAT EXISTS WITH RESPECT TO
MANY ASPECTS OF THOSE RULES, POTENTIAL INVESTORS SHOULD CONSULT THEIR OWN TAX
ADVISORS REGARDING THE TAX TREATMENT OF THE ACQUISITION, OWNERSHIP, AND
DISPOSITION OF THE SECURITIES.

                            STATE TAX CONSIDERATIONS

         In addition to the federal income tax consequences described in
"Material Federal Income Tax Considerations," potential investors should
consider the state and local income tax consequences of the acquisition,
ownership, and disposition of the Offered Securities. State and local income tax
law may differ substantially from the corresponding federal law, and this
discussion does not purport to describe any aspect of the income tax laws of any
state or locality. Therefore, potential investors should consult their own tax
advisors with respect to the various state and local tax consequences of an
investment in the Offered Securities.

                              ERISA CONSIDERATIONS

GENERAL

         The Employee Retirement Income Security Act of 1974, as amended
("ERISA"), and Section 4975 of the Internal Revenue Code of 1986, as amended
(the "Code"), impose certain restrictions on employee benefit plans, individual
retirement accounts and annuities, Keogh plans and collective investment funds
and separate accounts in which those plans, accounts or arrangements are
invested (collectively, "Plans"), and on persons who are parties in interest or
disqualified persons ("parties in interest") with respect to such Plans. Certain
employee benefit plans, such as governmental plans and church plans (if no
election has been made under Section 410(d) of the Code), are not subject to the
restrictions of ERISA and Section 4975 of the Code, and assets of such plans may
be invested in the Securities without regard to the considerations described
below, subject to other applicable federal and state law. However, any such
governmental or church plan which is qualified under Section 401(a) of the Code
and exempt from taxation under Section 501(a) of the Code is subject to the
prohibited transaction rules set forth in Section 503 of the Code.

         Investments by Plans are subject to ERISA's general fiduciary
requirements, including the requirement of investment prudence and
diversification and the requirement that a Plan's investments be made in
accordance with the documents governing the Plan.

PROHIBITED TRANSACTIONS

     GENERAL

         Section 406 of ERISA prohibits parties in interest with respect to a
Plan from engaging in certain transactions involving a Plan and its assets
unless a statutory, regulatory or administrative exemption applies to the
transaction. Section 4975 of the Code imposes certain excise taxes (or, in some
cases, a civil penalty may be assessed pursuant to Section 502(i) of ERISA) on
parties in interest which engage in non-exempt prohibited transactions.

         The United States Department of Labor ("Labor") has issued a final
regulation (29 C.F.R. Section 2510.3-101) containing rules for determining what
constitutes the assets of a Plan. This regulation provides that, as a general
rule, the underlying assets and properties of corporations, partnerships, trusts
and certain other


                                       95
<PAGE>


entities in which a Plan makes an "equity investment" will be deemed for
purposes of ERISA to be assets of the Plan unless certain exceptions apply.

         Under the terms of the regulation, the Trust Fund may be deemed to hold
plan assets by reason of a Plan's investment in a Security; such plan assets
would include an undivided interest in the Mortgage Assets and any other assets
held by the Trust Fund. In such an event, the Asset Seller, the Master Servicer,
the Trustee, any insurer of the Assets and other persons, in providing services
with respect to the assets of the Trust Fund, may be parties in interest,
subject to the fiduciary responsibility provisions of Title I of ERISA,
including the prohibited transaction provisions of Section 406 of ERISA (and of
Section 4975 of the Code), with respect to transactions involving such assets
unless such transactions are subject to a statutory, regulatory or
administrative exemption.

         The regulations contain a de minimis safe-harbor rule that exempts any
entity from plan assets status as long as the aggregate equity investment in
such entity by plans is not significant. For this purpose, equity participation
in the entity will be significant if immediately after any acquisition of any
equity interest in the entity, "benefit plan investors" in the aggregate, own at
least 25% of the value of any class of equity interest. "Benefit plan investors"
are defined as Plans as well as employee benefit plans not subject to ERISA
(e.g., governmental plans). The 25% limitation must be met with respect to each
class of certificates, regardless of the portion of total equity value
represented by such class, on an ongoing basis.

         An exception applies if the interest described is treated as
indebtedness under applicable local law and has no substantial equity features.
Generally, a profits interest in a partnership, an undivided ownership interest
in property and a beneficial ownership interest in a trust are deemed to be
"equity interest" under the final regulation. If Notes of a particular Series
were deemed to be indebtedness under applicable local law without any
substantial equity features, an investing Plan's assets would include such
Notes, but not, by reason of such purchase, the underlying assets of the Trust
Fund.

     AVAILABILITY OF UNDERWRITER'S EXEMPTION FOR CERTIFICATES

         Labor has granted to Merrill Lynch, Pierce, Fenner & Smith Incorporated
Prohibited Transaction Exemption 90-29, Exemption Application No. D-8012, 55
Fed. Reg. 21459 (1990) (the "Exemption") which exempts from the application of
the prohibited transaction rules transactions relating to: (1) the acquisition,
sale and holding by Plans of certain certificates representing an undivided
interest in certain asset-backed pass-through trusts, with respect to which
Merrill Lynch, Pierce, Fenner & Smith Incorporated or any of its affiliates is
the sole underwriter or the manager or co-manager of the underwriting syndicate;
and (2) the servicing, operation and management of such asset-backed
pass-through trusts, provided that the general conditions and certain other
conditions set forth in the Exemption are satisfied. With respect to a series of
Notes, the related Prospectus Supplement will discuss whether the Exemption may
be applicable to such Notes.

         General Conditions of the Exemption. Section II of the Exemption sets
forth the following general conditions which must be satisfied before a
transaction involving the acquisition, sale and holding of the Certificates or a
transaction in connection with the servicing, operation and management of the
Trust may be eligible for exemptive relief thereunder:

                  (1) The acquisition of the Certificates by a Plan is on terms
         (including the price for such Certificates) that are at least as
         favorable to the investing Plan as they would be in an arm's-length
         transaction with an unrelated party;

                  (2) The rights and interests evidenced by the Certificates
         acquired by the Plan are not subordinated to the rights and interests
         evidenced by other certificates of the Trust;

                  (3) The Certificates acquired by the Plan have received a
         rating at the time of such acquisition that is in one of the three
         highest generic rating categories from any of Duff & Phelps Credit
         Rating Co., Fitch IBCA, Inc., Moody's Investors Service, Inc. and
         Standard & Poor's Ratings Services, a division of The McGraw-Hill
         Companies, Inc.


                                       96
<PAGE>


                  (4) The Trustee is not an affiliate of the Underwriter, the
         Asset Seller, the Master Servicer, any insurer of the Mortgage Assets,
         any borrower whose obligations under one or more Assets constitute more
         than 5% of the aggregate unamortized principal balance of the assets in
         the Trust Fund, or any of their respective affiliates (including the
         Trustee, the "Restricted Group");

                  (5) The sum of all payments made to and retained by the
         Underwriter in connection with the distribution of the Certificates
         represents not more than reasonable compensation for underwriting such
         Certificates; the sum of all payments made to and retained by the Asset
         Seller pursuant to the sale of the Assets to the Trust Fund represents
         not more than the fair market value of such Assets; the sum of all
         payments made to and retained by the Master Servicer represent not more
         than reasonable compensation for the Master Servicer's services under
         the Agreement and reimbursement of the Master Servicer's reasonable
         expenses in connection therewith; and

                  (6) The Plan investing in the Certificates is an "accredited
         investor" as defined in Rule 501(a)(1) of Regulation D of the
         Securities and Exchange Commission under the Securities Act of 1933 as
         amended.

         Before purchasing a Certificate, a fiduciary of a Plan should itself
confirm (a) that the Certificates constitute "certificates" for purposes of the
Exemption and (b) that the specific and general conditions set forth in the
Exemption and the other requirements set forth in the Exemption would be
satisfied.

REVIEW BY PLAN FIDUCIARIES

         Any Plan fiduciary considering whether to purchase any Securities on
behalf of a Plan should consult with its counsel regarding the applicability of
the fiduciary responsibility and prohibited transaction provisions of ERISA and
the Code to such investment. Among other things, before purchasing any
Securities, a fiduciary of a Plan subject to the fiduciary responsibility
provisions of ERISA or an employee benefit plan subject to the prohibited
transaction provisions of the Code should make its own determination as to the
availability of the exemptive relief provided in the Exemption, and also
consider the availability of any other prohibited transaction exemptions. In
particular, in connection with a contemplated purchase of Securities
representing a beneficial ownership interest in a pool of single family
residential first mortgage loans, such Plan fiduciary should consider the
availability of the Exemption or Prohibited Transaction Class Exemption 83-1
("PTCE 83-1") for certain transactions involving mortgage pool investment
trusts. The Prospectus Supplement with respect to a series of Securities may
contain additional information regarding the application of the Exemption, PTCE
83-1, or any other exemption, with respect to the Securities offered thereby.
PTCE 83-1 is not applicable to manufactured housing contract pool investment
trusts or multifamily mortgage pool investment trusts.

         Purchasers that are insurance companies should consult with their
counsel with respect to the United States Supreme Court case interpreting the
fiduciary responsibility rules of ERISA, John Hancock Mutual Life Insurance Co.
v. Harris Trust & Savings Bank (decided December 13, 1993). In John Hancock, the
Supreme Court ruled that assets held in an insurance company's general account
may be deemed to be "plan assets" for ERISA purposes under certain
circumstances. Prospective purchasers should determine whether the decision
affects their ability to make purchases of the Securities. In particular, such
an insurance company should consider the exemptive relief granted by Labor for
transactions involving insurance company general accounts in Prohibited
Transactions Exemption 95-60, 60 Fed. Reg. 35925 (July 12, 1995).

                                LEGAL INVESTMENT

         Each class of Offered Securities will be rated at the date of issuance
in one of the four highest rating categories by at least one Rating Agency. The
related Prospectus Supplement will specify which classes of the Securities, if
any, will constitute "mortgage related securities" ("SMMEA Securities") for
purposes of the Secondary Mortgage Market Enhancement Act of 1984 ("SMMEA").
SMMEA Securities will constitute legal investments for persons, trusts,
corporations, partnerships, associations, business trusts and business entities
(including, but not limited to, state chartered savings banks, commercial banks,
savings and loan associations and insurance companies, as well as trustees and
state government employee retirement systems) created pursuant to or existing
under the laws of the United States or of any state (including the District of
Columbia and Puerto Rico) whose authorized


                                       97
<PAGE>



investments are subject to state regulation to the same extent that, under
applicable law, obligations issued by or guaranteed as to principal and interest
by the United States or any agency or instrumentality thereof constitute legal
investments for such entities. Alaska, Arkansas, Colorado, Connecticut,
Delaware, Florida, Georgia, Illinois, Kansas, Maryland, Michigan, Missouri,
Nebraska, New Hampshire, New York, North Carolina, Ohio, South Dakota, Utah,
Virginia and West Virginia enacted legislation before the October 4, 1991 cutoff
established by SMMEA for such enactments, limiting to varying extents the
ability of certain entities (in particular, insurance companies) to invest in
mortgage related securities, in most cases by requiring the affected investors
to rely solely upon existing state law, and not SMMEA. Investors affected by
such legislation will be authorized to invest in SMMEA Certificates only to the
extent provided in such legislation. SMMEA provides, however, that in no event
will the enactment of any such legislation affect the validity of any
contractual commitment to purchase, hold or invest in "mortgage related
securities," or require the sale or other disposition of such securities, so
long as such contractual commitment was made or such securities acquired prior
to the enactment of such legislation.

         SMMEA also amended the legal investment authority of federally
chartered depository institutions as follows: federal savings and loan
associations and federal savings banks may invest in, sell or otherwise deal
with "mortgage related securities" without limitation as to the percentage of
their assets represented thereby, federal credit unions may invest in such
securities, and national banks may purchase such securities for their own
account without regard to the limitations generally applicable to investment
securities set forth in 12 U.S.C. 24 (Seventh), subject in each case to such
regulations as the applicable federal regulatory authority may prescribe. In
this connection, federal credit unions should review the National Credit Union
Administration ("NCUA") Letter to Credit Unions No. 96, as modified by Letter to
Credit Unions No. 108, which includes guidelines to assist federal credit unions
in making investment decisions for mortgage related securities, and the NCUA's
regulation "Investment and Deposit Activities" (12 C.F.R. Part 703), which sets
forth certain restrictions on investment by federal credit unions in mortgage
related securities.

         Institutions whose investment activities are subject to legal
investment laws or regulations or review by certain regulatory authorities may
be subject to restrictions on investment in certain classes of Offered
Securities. Any financial institution which is subject to the jurisdiction of
the Comptroller of the Currency, the Board of Governors of the Federal Reserve
System, the Federal Deposit Insurance Corporation ("FDIC"), the Office of Thrift
Supervision ("OTS"), the NCUA or other federal or state agencies with similar
authority should review any applicable rules, guidelines and regulations prior
to purchasing any Offered Security. The Federal Financial Institutions
Examination Council, for example, has issued a Supervisory Policy Statement on
Securities Activities effective February 10, 1992 (the "Policy Statement")
setting forth guidelines for and significant restrictions on investments in
"high-risk mortgage securities." The Policy Statement has been adopted by the
Comptroller of the Currency, the Federal Reserve Board, the FDIC, the OTS and
the NCUA (with certain modifications), with respect to the depository
institutions that they regulate. The Policy Statement generally indicates that a
mortgage derivative product will be deemed to be high risk if it exhibits
greater price volatility than a standard fixed rate thirty-year mortgage
security. According to the Policy Statement, prior to purchase, a depository
institution will be required to determine whether a mortgage derivative product
that it is considering acquiring is high-risk, and if so that the proposed
acquisition would reduce the institution's overall interest rate risk. Reliance
on analysis and documentation obtained from a securities dealer or other outside
party without internal analysis by the institution would be unacceptable. There
can be no assurance that any classes of Offered Securities will not be treated
as high-risk under the Policy Statement.

         The predecessor to the OTS issued a bulletin, entitled, "Mortgage
Derivative Products and Mortgage Swaps", which is applicable to thrift
institutions regulated by the OTS. The bulletin established guidelines for the
investment by savings institutions in certain "high-risk" mortgage derivative
securities and limitations on the use of such securities by insolvent,
undercapitalized or otherwise "troubled" institutions. According to the
bulletin, such "high-risk" mortgage derivative securities include securities
having certain specified characteristics, which may include certain classes of
Securities. In accordance with Section 402 of the Financial Institutions Reform,
Recovery and Enhancement Act of 1989, the foregoing bulletin will remain in
effect unless and until modified, terminated, set aside or superseded by the
FDIC. Similar policy statements have been issued by regulators having
jurisdiction over the types of depository institutions.

         In September 1993 the National Association of Insurance Commissioners
released a draft model investment law (the "Model Law") which sets forth model
investment guidelines for the insurance industry. Institutions subject


                                       98
<PAGE>


to insurance regulatory authorities may be subject to restrictions on investment
similar to those set forth in the Model Law and other restrictions.

         If specified in the related Prospectus Supplement, other classes of
Offered Securities offered pursuant to this Prospectus will not constitute
"mortgage related securities" under SMMEA. The appropriate characterization of
this Offered Security under various legal investment restrictions, and thus the
ability of investors subject to these restrictions to purchase such Offered
Securities, may be subject to significant interpretive uncertainties.

         The Depositor will make no representations as to the proper
characterization of the Offered Certificates for legal investment or financial
institution regulatory purposes, or as to the ability of particular investors to
purchase any Offered Certificates under applicable legal investment
restrictions. The uncertainties described above (and any unfavorable future
determinations concerning legal investment or financial institution regulatory
characteristics of the Offered Securities) may adversely affect the liquidity of
the Offered Securities.

         The foregoing does not take into consideration the applicability of
statutes, rules, regulations, orders, guidelines or agreements generally
governing investments made by a particular investor, including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits and provisions
which may restrict or prohibit investment in securities which are not "interest
bearing" or "income paying."

         There may be other restrictions on the ability of certain investors,
including depository institutions, either to purchase Offered Securities or to
purchase Offered Securities representing more than a specified percentage of the
investor's assets. Accordingly, all investors whose investment activities are
subject to legal investment laws and regulations, regulatory capital
requirements or review by regulatory authorities should consult with their own
legal advisors in determining whether and to what extent the Offered Securities
of any class constitute legal investments or are subject to investment, capital
or other restrictions.

                              PLAN OF DISTRIBUTION

         The Offered Securities offered hereby and by the Supplements to this
Prospectus will be offered in series. The distribution of the Securities may be
effected from time to time in one or more transactions, including negotiated
transactions, at a fixed public offering price or at varying prices to be
determined at the time of sale or at the time of commitment therefor. If so
specified in the related Prospectus Supplement, the Offered Securities will be
distributed in a firm commitment underwriting, subject to the terms and
conditions of the underwriting agreement, by Merrill Lynch, Pierce, Fenner &
Smith Incorporated ("Merrill Lynch") acting as underwriter with other
underwriters, if any, named therein. Merrill Lynch is an affiliate of the
Depositor. In such event, the Prospectus Supplement may also specify that the
underwriters will not be obligated to pay for any Offered Securities agreed to
be purchased by purchasers pursuant to purchase agreements acceptable to the
Depositor. In connection with the sale of Offered Certificates, underwriters may
receive compensation from the Depositor or from purchasers of Offered Securities
in the form of discounts, concessions or commissions. The Prospectus Supplement
will describe any such compensation paid by the Depositor.

         Alternatively, the Prospectus Supplement may specify that Offered
Securities will be distributed by Merrill Lynch and/or any other person or
persons named therein acting as agent or in some cases as principal with respect
to Offered Securities that it has previously purchased or agreed to purchase. If
Merrill Lynch or such persons act as agents in the sale of Offered Securities,
they will receive a selling commission with respect to such Offered Securities,
depending on market conditions, expressed as a percentage of the aggregate
principal balance or notional amount of such Offered Securities as of the
Cut-off Date. The exact percentage for each series of Securities will be
disclosed in the related Prospectus Supplement. To the extent that Merrill Lynch
or such persons elect to purchase Offered Securities as principal, they may
realize losses or profits based upon the difference between its purchase price
and the sales price. The Prospectus Supplement with respect to any series
offered other than through underwriters will contain information regarding the
nature of such offering and any agreements to be entered into between the
Depositor and purchasers of Offered Securities of such series.

         This Prospectus may be used, to the extent required, by Merrill Lynch
or any other Underwriter in connection with offers and sales related to market
making transactions.


                                       99
<PAGE>


         The Depositor will indemnify Merrill Lynch and any underwriters against
certain civil liabilities, including liabilities under the Securities Act of
1933, or will contribute to payments Merrill Lynch and any underwriters may be
required to make in respect thereof.

         In the ordinary course of business, Merrill Lynch and its affiliates
may engage in various securities and financing transactions, including
repurchase agreements to provide interim financing of the Depositor's or Asset
Seller's Assets pending the sale of such Assets or interests therein, including
the Securities.

         As to each series of Securities, only those classes rated in an
investment grade rating category by any Rating Agency will be offered hereby.
Any non-investment-grade class may be initially retained by the Depositor or
Asset Seller, and may be sold by the Depositor or Asset Seller at any time.

         Upon receipt of a request by an investor who has received an electronic
Prospectus Supplement and Prospectus from the Underwriter or a request by such
investor's representative within the period during which there is an obligation
to deliver a Prospectus Supplement and Prospectus, the Depositor or the
Underwriter will promptly deliver, or cause to be delivered, without charge, a
paper copy of the Prospectus Supplement and Prospectus.

                                  LEGAL MATTERS

         Certain legal matters in connection with the Securities, including
certain federal income tax consequences, will be passed upon for the Depositor
by Brown & Wood LLP, New York, New York or Thacher Proffitt & Wood, New York,
New York. Certain matters with respect to Delaware law will be passed upon for
the Depositor by Richards, Layton & Finger, P.A., Wilmington, Delaware.

                              FINANCIAL INFORMATION

         A new Trust Fund will be formed with respect to each series of
Securities and no Trust Fund will engage in any business activities or have any
assets or obligations prior to the issuance of the related series of Securities.
Accordingly, no financial statements with respect to any Trust Fund will be
included in this Prospectus or in the related Prospectus Supplement.

                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

         This Prospectus incorporates by reference all documents and reports
filed on behalf of the Depositor with respect to a Trust Fund pursuant to
Section 13(a), 14 or 15(d) of the Securities Exchange Act of 1934, as amended,
prior to the termination of the offering the related Securities. Upon request by
any person to whom this prospectus is delivered in connection with the offering
of one or more Classes of Offered Securities, the Depositor will provide or
cause to be provided without charge a copy of any of the documents and/or
reports incorporated herein by reference, in each case to the extent the
documents or reports relate to such Classes of Offered Securities, other than
the exhibits to such documents (unless those exhibits are specifically
incorporated by reference in such documents). Requests to the Depositor should
be directed in writing to: Merrill Lynch Mortgage Investors, Inc., 250 Vesey
Street, World Financial Center-North Tower, 10th Floor, New York, New York
10281-1310, Attention: Secretary, telephone number (212) 449-0357. The Depositor
has determined that its financial statements are not material to the offering of
any Offered Securities.

         Investors may read and copy the documents and/or reports incorporated
herein by reference at the Public Reference Room of the Securities and Exchange
Commission at 450 Fifth Street, N.W., Washington, D.C. 20549. Investors may
obtain information on the operation of the Public Reference Room by calling the
SEC at 1-800-SEC-0330. In addition, the SEC maintains a website at
http://www.sec.gov containing reports, proxy and information statements and
other information regarding issuers, including each Trust Fund, that file
electronically with the SEC.

                                     RATING

         It is a condition to the issuance of any class of Offered Securities
that they shall have been rated not lower than investment grade, that is, in one
of the four highest rating categories, by a Rating Agency.


                                      100
<PAGE>


         Ratings on asset backed securities address the likelihood of receipt by
securityholders of all distributions on the underlying assets. These ratings
address the structural, legal and issuer-related aspects associated with such
certificates, the nature of the underlying assets and the credit quality of the
guarantor, if any. Ratings on asset backed securities do not represent any
assessment of the likelihood of principal prepayments by borrowers or of the
degree by which such prepayments might differ from those originally anticipated.
As a result, securityholders might suffer a lower than anticipated yield, and,
in addition, holders of stripped interest certificates in extreme cases might
fail to recoup their initial investments.

         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 organization. Each security rating should be evaluated
independently of any other security rating.


                                      101
<PAGE>

<TABLE>
<CAPTION>
                             INDEX OF DEFINED TERMS

                                                                                                  PAGE(S) ON WHICH
                                                                                                   TERM IS DEFINED
TERMS                                                                                             IN THE PROSPECTUS
-----                                                                                             -----------------

<S>                                                                                               <C>
1986 Act.....................................................................................................64, 68
Accrual Securities...............................................................................................19
Accrued Security Interest........................................................................................21
adjusted issue price.............................................................................................79
Agreement........................................................................................................29
Amortizable Bond Premium Regulations.........................................................................61, 73
an accrual period................................................................................................70
Applicable Amount................................................................................................78
ARM Loans....................................................................................................11, 64
Asset Seller......................................................................................................9
Assets............................................................................................................9
balloon loans.....................................................................................................7
Book-Entry Securities............................................................................................19
Buydown Mortgage Loans...........................................................................................17
Buydown Period...................................................................................................17
Cash Flow Agreement..............................................................................................14
Cede.............................................................................................................26
CEDEL............................................................................................................26
CEDEL Participants...............................................................................................26
Closing Date.....................................................................................................69
Code.........................................................................................................59, 95
Collection Account...............................................................................................32
Cooperative..................................................................................................27, 51
Cooperative Loans................................................................................................51
Cooperatives......................................................................................................9
covered trust.....................................................................................................6
Covered Trust....................................................................................................47
CPR..............................................................................................................16
Credit Support...................................................................................................14
Crime Control Act................................................................................................59
Deferred Interest................................................................................................66
Definitive Securities........................................................................................19, 28
Depositaries.....................................................................................................27
Depositor.........................................................................................................9
Determination Date...............................................................................................20
disqualified organization........................................................................................81
DTC..............................................................................................................26
Due Period.......................................................................................................20
Eligible Corporations............................................................................................93
ERISA............................................................................................................95
Euroclear........................................................................................................27
Euroclear Operator...............................................................................................27
Euroclear Participants...........................................................................................27
excess servicing.................................................................................................63
Exemption........................................................................................................96
FDIC.........................................................................................................32, 98
FHLMC............................................................................................................40
foreign person...................................................................................................84
Government Securities.............................................................................................9
Home Equity Loans................................................................................................11
Home Improvement Contracts.......................................................................................11
Indenture....................................................................................................19, 29
Indenture Trustee................................................................................................29



                                      102
<PAGE>
                                                                                                  PAGE(S) ON WHICH
                                                                                                   TERM IS DEFINED
TERMS                                                                                             IN THE PROSPECTUS
-----                                                                                             -----------------

Indirect Participants............................................................................................26
Insurance Proceeds...............................................................................................33
IO 92
L/C Bank.........................................................................................................48
Labor............................................................................................................95
Legislative History..............................................................................................65
Loan-to-Value Ratio..............................................................................................10
Master REMIC.....................................................................................................68
MBS...............................................................................................................9
MBS Agreement....................................................................................................12
MBS Issuer.......................................................................................................12
MBS Servicer.....................................................................................................12
MBS Trustee......................................................................................................12
Merrill Lynch....................................................................................................99
Model Law........................................................................................................98
Mortgage Assets...................................................................................................9
Mortgage Loan Group..............................................................................................19
Mortgage Loans....................................................................................................9
Mortgage Notes...................................................................................................10
Mortgage Rate....................................................................................................11
Mortgages........................................................................................................10
NCUA.............................................................................................................98
new partnership..................................................................................................86
New Regulations......................................................................................67, 76, 88, 91
Nonrecoverable Advance...........................................................................................23
OID..............................................................................................................61
OID Regulations..................................................................................................61
old partnership..................................................................................................86
Originator.......................................................................................................10
OTS..............................................................................................................98
Participants.................................................................................................26, 28
parties in interest..............................................................................................95
pass-through entity..............................................................................................82
Pass-Through Rate................................................................................................21
Payment Lag Certificates.........................................................................................74
Permitted Investments............................................................................................32
phantom income...................................................................................................76
Plans............................................................................................................95
Policy Statement.................................................................................................98
Pooling and Servicing Agreement..................................................................................28
Pre-Funded Amount................................................................................................13
pre-issuance accrued interest....................................................................................75
Prepayment Assumption............................................................................................65
Prohibited Transactions Tax......................................................................................80
PTCE 83-1........................................................................................................97
Record Date......................................................................................................20
Refinance Loans..................................................................................................10
Related Proceeds.................................................................................................23
Relief Act.......................................................................................................58
REMIC Certificates...............................................................................................67
REMIC Regular Certificateholders.................................................................................68
REMIC Regulations................................................................................................59
REMIC Residual Certificateholder.................................................................................76
REMIC Residual Certificates......................................................................................67
Restricted Group.................................................................................................97
Retained Interest................................................................................................39


                                      103
<PAGE>

                                                                                                  PAGE(S) ON WHICH
                                                                                                   TERM IS DEFINED
TERMS                                                                                             IN THE PROSPECTUS
-----                                                                                             -----------------

RICO.............................................................................................................58
Security Balance.................................................................................................22
Security Owners..................................................................................................26
Senior Securities................................................................................................19
Servicing Agreement..............................................................................................29
Servicing Standard...............................................................................................36
Short-Term Note..................................................................................................84
Single Family Mortgage Loan.......................................................................................9
Single Family Property............................................................................................9
SMMEA............................................................................................................97
SMMEA Securities.................................................................................................97
SPA..............................................................................................................16
Stripped ARM Obligations.........................................................................................66
Stripped Bond Certificates.......................................................................................63
Stripped Coupon Certificates.....................................................................................63
Stripped Interest Securities.....................................................................................19
Stripped Principal Securities....................................................................................19
Subordinate Securities...........................................................................................19
Subsequent Assets................................................................................................13
Sub-Servicer.....................................................................................................36
Sub-Servicing Agreement..........................................................................................36
Subsidiary REMIC.................................................................................................68
Super-Premium Certificates.......................................................................................70
Tax Counsel......................................................................................................89
Terms and Conditions.............................................................................................27
Title V..........................................................................................................57
Title VIII.......................................................................................................58
Trust Agreement..................................................................................................29
U.S. Person......................................................................................................59
UCC..............................................................................................................26
Underlying MBS................................................................................................9, 12
Underlying Mortgage Loans.........................................................................................9
Value............................................................................................................10
Voting Rights....................................................................................................42
Warranting Party.................................................................................................31
Whole Loans.......................................................................................................9
</TABLE>

<PAGE>

                                  $159,198,100
                                  (APPROXIMATE)
                       MORTGAGE PASS-THROUGH CERTIFICATES,
                                  SERIES 2000-3

                          CENDANT MORTGAGE CORPORATION
                                 MASTER SERVICER

                     MERRILL LYNCH MORTGAGE INVESTORS, INC.
                                    DEPOSITOR

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

                              PROSPECTUS SUPPLEMENT

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


                               MERRILL LYNCH & CO.

     You should rely only on the information contained or incorporated by
reference in this prospectus supplement and the accompanying prospectus. We have
not authorized anyone to provide you with different information.

     We are not offering the Mortgage Pass-Through Certificates, Series 2000-3
in any state where the offer is not permitted.

     We do not claim that the information in this prospectus supplement and
prospectus is accurate as of any date other than the dates stated on the
respective covers.

     Dealers will deliver a prospectus supplement and prospectus when acting as
underwriters of the Mortgage Pass- Through Certificates, Series 2000-3 and with
respect to their unsold allotments or subscriptions. In addition, all dealers
selling the Mortgage Pass-Through Certificates, Series 2000-3 will be required
to deliver a prospectus supplement and prospectus for ninety days following the
date of this prospectus supplement.



                                December 15, 2000



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