MLCC MORTGAGE INVESTORS INC
424B2, 1996-09-06
ASSET-BACKED SECURITIES
Previous: PACIFICAMERICA MONEY CENTER INC, SC 13D, 1996-09-06
Next: KPM FUNDS INC, 24F-2NT/A, 1996-09-06






<PAGE>
<PAGE>

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED AUGUST 29, 1996)

 
                           $318,494,140 (APPROXIMATE)
                     MLCC MORTGAGE INVESTORS, INC., SELLER
      MORTGAGE LOAN ASSET BACKED PASS-THROUGH CERTIFICATES, SERIES 1996-C,
                                    CLASS A
   PRINCIPAL AND INTEREST PAYABLE ON THE 15TH DAY OF EACH MONTH, BEGINNING IN
                                 SEPTEMBER 1996
               MERRILL LYNCH CREDIT CORPORATION, MASTER SERVICER
                            ------------------------
     The Series 1996-C Certificates will consist of Class A, Class B and Class R
Certificates  (collectively, the 'Certificates'). Only  the Class A Certificates
are offered hereby. The Class A Certificates  will be senior to the Class B  and
Class  R Certificates  (collectively, the  'Subordinated Certificates'),  to the
extent described herein.  See 'Description of  the Certificates --  Subordinated
Certificates.'
 
     The  Certificates  will  represent  beneficial  interests  in  a  pool (the
'Mortgage Pool') of high balance, adjustable rate, one- to four-family  mortgage
loans  (the  'Mortgage  Loans'), including  adjustable  rate loans  that  may be
converted to fixed rate loans or to  adjustable rate loans based on a  different
Index,  which were originated by Merrill Lynch Credit Corporation ('MLCC') under
its PrimeFirst'r'  mortgage program  or acquired  by  it in  the course  of  its
correspondent  lending activities,  and certain  related property (collectively,
the 'Trust Fund')  conveyed by  MLCC Mortgage Investors,  Inc. (the  'Company').
MLCC will serve as Master Servicer (the 'Master Servicer') of the Mortgage Pool.
Terms  used and not otherwise defined  herein shall have the respective meanings
ascribed to such terms in the  Prospectus dated August 29, 1996 attached  hereto
(the 'Prospectus').
 
     The  Class A Certificates will be issued in the initial aggregate principal
amount of approximately $318,494,140, subject to a permitted variance of plus or
minus 5%. The remaining beneficial interests in the Trust Fund will be evidenced
by the Class B and Class R Certificates.
 
                                     [Logo]
 
     On or before the issuance of the Certificates, the Company will obtain from
AMBAC Indemnity Corporation (the  'Certificate Insurer') a certificate  guaranty
insurance  policy,  relating  to  the  Class  A  Certificates  (the 'Certificate
Insurance Policy'), in favor  of the Trustee.  The Certificate Insurance  Policy
will  protect holders of the Class  A Certificates against shortfalls in amounts
due to be distributed at the times and to the extent described herein. See  'The
Certificate Insurance Policy and the Certificate Insurer.'
 
                                             (Cover continued on following page)
 
     THE CLASS A CERTIFICATES WILL NOT REPRESENT AN INTEREST IN OR OBLIGATION OF
THE   COMPANY,  THE  TRUSTEE,  MLCC,  MERRILL  LYNCH,  PIERCE,  FENNER  &  SMITH
INCORPORATED, MERRILL LYNCH & CO., INC. OR ANY OF THEIR AFFILIATES, NOR WILL THE
CLASS A CERTIFICATES BE INSURED OR  GUARANTEED BY ANY GOVERNMENTAL AGENCY OR  BY
ANY  OTHER  PERSON OR  ENTITY  (OTHER THAN,  SOLELY IN  RESPECT  OF THE  CLASS A
CERTIFICATES, THE  CERTIFICATE INSURER),  INCLUDING  THE COMPANY,  THE  TRUSTEE,
MLCC,  MERRILL LYNCH, PIERCE, FENNER &  SMITH INCORPORATED, MERRILL LYNCH & CO.,
INC. OR ANY OF THEIR AFFILIATES. DISTRIBUTIONS ON THE CLASS A CERTIFICATES  WILL
BE  PAYABLE SOLELY FROM THE ASSETS TRANSFERRED TO THE TRUST FUND FOR THE BENEFIT
OF THE HOLDERS OF THE CLASS A CERTIFICATES.
                            ------------------------
THESE SECURITIES  HAVE  NOT  BEEN  APPROVED OR  DISAPPROVED  BY  THE  SECURITIES
   AND  EXCHANGE  COMMISSION  OR  ANY  STATE  SECURITIES  COMMISSION  NOR HAS
      THE SECURITIES  AND  EXCHANGE  COMMISSION OR  ANY  STATE  SECURITIES
        COMMISSION   PASSED   UPON   THE   ACCURACY   OR   ADEQUACY   OF
         THIS   PROSPECTUS   SUPPLEMENT   OR   THE   PROSPECTUS.    ANY
              REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
                            ------------------------
     The  Class A Certificates are being offered by the Underwriter from time to
time in negotiated transactions or otherwise at varying prices to be determined,
in each case, at the time of sale.
 

     The aggregate  proceeds  to  the Company  from  the  sale of  the  Class  A
Certificates  will  be  approximately  $316,901,669,  before  deducting expenses
payable by  the  Company,  estimated  to  be  $550,000  in  the  aggregate.  The
Underwriter  will  reimburse  the  Company for  approximately  $100,000  of such
expenses.

 

     The Class A Certificates are offered subject to prior sale, when, as and if
issued by the  Trust Fund and  accepted by  the Underwriter and  subject to  its
right  to reject orders in whole or in part. It is expected that delivery of the
Class A Certificates will be made in book-entry form only through the facilities
of The Depository Trust Company, Cedel Bank, societe anonyme, and the  Euroclear
System on or about September 10, 1996.

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

                            ------------------------
          The date of this Prospectus Supplement is September 4, 1996.

 

<PAGE>
<PAGE>
(Cover continued from previous page)
 
     The  Class  A  Certificates  will  be  adjustable  rate  Certificates. Each
Mortgage Loan will  be an adjustable  rate loan  with an interest  rate that  is
adjusted  (subject to a  lifetime maximum cap)  either every month  or every six
months as described herein and, in the case of certain of those Mortgage  Loans,
subject  to the option of the Mortgagor to  convert the Mortgage Loan to a fixed
rate loan or to a  different Index, as described below  and herein, or, in  some
cases,  only to convert to a new Index.  Payments of interest and, to the extent
described herein, principal will  be due on  the first day  (the 'Due Date')  of
each  month and will be  distributed, as and to  the extent described herein, to
the holders of the  Class A Certificates on  the 15th day of  that month (or  if
such day is not a business day, then on the next succeeding business day) (each,
a  'Distribution Date'). The  adjustments to the interest  rates of the Mortgage
Loans and their scheduled amortization are described herein. Approximately 1.06%
of the Mortgage Loans  (by aggregate principal balance  as of the Cut-off  Date)
(the  'Convertible Mortgage Loans')  provide that, at the  option of the related
Mortgagors, the adjustable interest rate on such Mortgage Loans may be converted
to a fixed interest rate and that, at the option of the related Mortgagors,  the
Index  may be converted  to a different Index,  provided that certain conditions
have been  satisfied. Upon  notification from  a Mortgagor  of such  Mortgagor's
intent  to convert a Mortgage  Loan from an adjustable  interest rate to a fixed
interest rate,  and  prior to  such  conversion of  any  such Mortgage  Loan  (a
'Converting  Mortgage Loan'), the initial Master Servicer,  so long as it is the
Master Servicer, will be obligated to purchase the Converting Mortgage Loan at a
price equal to the outstanding  principal balance thereof plus accrued  interest
thereon  net  of any  servicing  fees (the  'Conversion  Price'). If  the Master
Servicer does not purchase a Converting  Mortgage Loan, the Mortgage Loans  will
thereafter include such fixed rate converted Mortgage Loan. Approximately 97.68%
of  the Mortgage Loans (by  aggregate principal balance as  of the Cut-off Date)
(the 'Index Convertible  Mortgage Loans')  provide that,  at the  option of  the
related  Mortgagors, the  Index for  such Mortgage Loans  may be  converted to a
different Index,  provided  that certain  conditions  have been  satisfied.  The
Master  Servicer will not purchase a Mortgage  Loan (whether it is a Convertible
Mortgage Loan or an  Index Convertible Mortgage Loan)  upon its conversion to  a
new Index. See 'Prepayment and Yield Considerations' herein.
 
     The  Class A Pass-Through Rate is equal to the lesser of (i) the applicable
one-month LIBOR (as defined herein) plus the applicable margin described  herein
and  (ii) the applicable Weighted Average Net Mortgage Rate (defined herein) for
the   Mortgage    Loans,    as    described   under    'Description    of    the
Certificates -- Distributions on the Certificates.'
 
     On each Distribution Date, commencing on September 16, 1996, holders of the
Class  A Certificates will be entitled to receive, from and to the extent of the
funds described herein, distributions with respect to principal of the  Mortgage
Loans, to the extent described herein, together with interest on the outstanding
principal  balance of the Class A Certificates at the Class A Pass-Through Rate,
calculated as described herein and subject to the limitations described  herein.
Interest will begin to accrue on the Class A Certificates from the date of their
initial issuance as described herein.
 
     THE  YIELD ON THE  CLASS A CERTIFICATES  WILL BE SENSITIVE  TO, AMONG OTHER
THINGS, THE LEVELS OF  THE MORTGAGE RATES,  THE TIMING OF  THE CHANGES IN  THOSE
MORTGAGE  RATES,  THE  LEVEL OF  ONE-MONTH  LIBOR  AND THE  RATE  AND  TIMING OF
PRINCIPAL  PAYMENTS   (INCLUDING  PREPAYMENTS).   SEE  'PREPAYMENT   AND   YIELD
CONSIDERATIONS.'
 
     The only obligation of the Company with respect to the Certificates will be
to  obtain from MLCC,  as seller of  the Mortgage Loans  to the Company, certain
representations and warranties relating  to the Mortgage  Loans. MLCC will  have
the  obligation to repurchase any Mortgage Loan as to which an uncured breach of
certain representations  or warranties  has occurred  that materially  adversely
affects  the  Certificateholders  or  the  Certificate  Insurer  and  will  have
contractual servicing obligations  as Master  Servicer. The  Master Servicer  is
obligated  under certain circumstances to make  Advances (defined herein) to the
Certificateholders. See 'Description of the Certificates -- Advances' herein and
'Description of the Certificates  -- Distributions on  the Certificates' in  the
Prospectus.
 
     An  election will be made to treat  the Trust Fund (exclusive of the rights
in respect of any Additional Collateral,  as described herein) as a real  estate
mortgage  investment conduit  (a 'REMIC') for  federal income  tax purposes. See
'Certain   Federal    Income    Tax    Consequences'    in    the    Prospectus.
 
                                      S-2
 

<PAGE>
<PAGE>
The  Class  A  Certificates and  Class  B Certificates  will  represent 'regular
interests' in the REMIC. The Class  R Certificate will represent the sole  class
of 'residual interest' in the REMIC.
 
     The  interests of the owners of  the Class A Certificates (the 'Certificate
Owners') will be represented  by book-entries on the  records of The  Depository
Trust  Company  and  participating  members  thereof.  See  'Description  of the
Certificates -- Registration of Class A Certificates' herein.
 
     Merrill Lynch,  Pierce, Fenner  &  Smith Incorporated  (the  'Underwriter')
intends  to make  a secondary  market in  the Class  A Certificates,  but has no
obligation to do so. There can be  no assurance that a secondary market for  the
Class  A Certificates will develop, or if  it does develop, that it will provide
holders of  the  Class  A  Certificates with  liquidity  of  investment  at  any
particular time or for the life of the Class A Certificates.
 
     THE CLASS A CERTIFICATES ARE BEING OFFERED BY THE COMPANY FROM TIME TO TIME
PURSUANT  TO  THIS PROSPECTUS  SUPPLEMENT AND  THE PROSPECTUS  ACCOMPANYING THIS
PROSPECTUS SUPPLEMENT.  THIS PROSPECTUS  SUPPLEMENT  DOES NOT  CONTAIN  COMPLETE
INFORMATION   ABOUT  THE  OFFERING  OF  THE  CLASS  A  CERTIFICATES.  ADDITIONAL
INFORMATION IS CONTAINED IN THE PROSPECTUS AND PURCHASERS ARE URGED TO READ BOTH
THIS PROSPECTUS SUPPLEMENT  AND THE  PROSPECTUS IN FULL.  SALES OF  THE CLASS  A
CERTIFICATES  MAY NOT BE CONSUMMATED UNLESS THE PURCHASER HAS RECEIVED BOTH THIS
PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.
 
     TO THE  EXTENT THAT  ANY STATEMENTS  IN THIS  PROSPECTUS SUPPLEMENT  MODIFY
STATEMENTS  CONTAINED  IN  THE  PROSPECTUS, THE  STATEMENTS  IN  THIS PROSPECTUS
SUPPLEMENT SHALL CONTROL.
 
     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  Company  or  the
Underwriter will promptly deliver, or cause  to be delivered, without charge,  a
paper copy of the Prospectus Supplement and Prospectus.
 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
     All  documents filed by the Company pursuant to Section 13(a), 13(c), 14 or
15(d) of the Securities Exchange Act of 1934, as amended, subsequent to the date
of the Prospectus and prior  to the termination of the  offering of the Class  A
Certificates  made  by this  Prospectus  Supplement are  incorporated  herein by
reference. The  Company hereby  undertakes  to provide  without charge  to  each
person  to whom this Prospectus Supplement  and the Prospectus are delivered, on
request of such  person, a  copy of  any or  all of  the documents  incorporated
herein  by  reference other  than the  exhibits to  such documents  (unless such
exhibits are specifically incorporated by reference in such documents). Requests
should be directed to the Corporate Secretary of MLCC Mortgage Investors,  Inc.,
in  writing at  4802 Deer  Lake Drive East,  Jacksonville, Florida  32246, or by
telephone at (904) 928-6000.
 
                            ------------------------
     UNTIL 90 DAYS  FROM THE  DATE OF  THIS PROSPECTUS  SUPPLEMENT, ALL  DEALERS
EFFECTING TRANSACTIONS IN THE CLASS A CERTIFICATES, WHETHER OR NOT PARTICIPATING
IN  THIS DISTRIBUTION,  MAY BE REQUIRED  TO DELIVER A  PROSPECTUS SUPPLEMENT AND
PROSPECTUS. THIS  IS IN  ADDITION TO  THE  OBLIGATION OF  DEALERS TO  DELIVER  A
PROSPECTUS  SUPPLEMENT  AND  PROSPECTUS  WHEN ACTING  AS  UNDERWRITERS  AND WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
 
                                      S-3




<PAGE>
<PAGE>
                      SUMMARY OF TERMS OF THE CERTIFICATES
 
     This  summary is  qualified in  its entirety  by reference  to the detailed
information appearing  elsewhere  in  this  Prospectus  Supplement  and  in  the
accompanying Prospectus. Capitalized terms used herein and not otherwise defined
shall  have the respective meanings assigned them in the Prospectus or elsewhere
in this Prospectus Supplement.
 
<TABLE>
<S>                                         <C>
Securities Offered........................  Mortgage Loan Asset Backed Pass-Through Certificates, Series  1996-C,
                                            Class  A  (the  'Class A  Certificates').  The  Class B  and  Class R
                                            Certificates (the 'Subordinated  Certificates') will be  subordinated
                                            to  the Class  A Certificates  as described  herein. The Subordinated
                                            Certificates are not offered  hereby and may be  retained or sold  by
                                            the  Company or certain affiliates thereof. The Certificate Insurance
                                            Policy will  be available  to  protect the  holders  of the  Class  A
                                            Certificates  against shortfalls in amounts  due to be distributed at
                                            the times and to  the extent described herein.  See ' --  Certificate
                                            Insurance Policy' below and 'The Certificate Insurance Policy and the
                                            Certificate Insurer' herein.
Seller....................................  MLCC  Mortgage  Investors,  Inc.  (the  'Company'),  a  wholly-owned,
                                            limited purpose subsidiary of Merrill Lynch Credit Corporation, which
                                            is a wholly-owned indirect  subsidiary of Merrill  Lynch & Co.,  Inc.
                                            and   an  affiliate  of   Merrill  Lynch,  Pierce,   Fenner  &  Smith
                                            Incorporated (the 'Underwriter'). Neither  Merrill Lynch & Co.,  Inc.
                                            nor  any of  its affiliates,  including the  Company, has  insured or
                                            guaranteed the Certificates.
Master Servicer...........................  Merrill Lynch Credit  Corporation ('MLCC'),  a wholly-owned  indirect
                                            subsidiary  of Merrill Lynch & Co., Inc. and an affiliate of both the
                                            Company and the Underwriter.
</TABLE>
 
Each of the following original principal balance amounts is approximate, subject
  to a permitted variance of plus or minus 5%:
 
<TABLE>
<S>                                                                                                  <C>
     Original Pool Scheduled Principal Balance....................................................   $323,344,305
     Original Class A Principal Balance...........................................................   $318,494,140
     Original Class B Principal Balance...........................................................   $  4,850,165
</TABLE>
 

<TABLE>
<S>                                         <C>
Class A Pass-Through Rate.................  On each Distribution Date, the  Class A Pass-Through Rate will  equal
                                            the  lesser of  (i) the London  interbank offered  rate for one-month
                                            United States  dollar  deposits ('LIBOR')  (calculated  as  described
                                            under  'Description  of  the  Certificates  --  Distributions  on the
                                            Certificates') as  of the  second  LIBOR business  day prior  to  the
                                            immediately  preceding Distribution Date (but as of September 6, 1996
                                            in the case  of the  Distribution Date  on September  16, 1996)  plus
                                            0.38%  (which margin is  subject to increase  as described below) and
                                            (ii) the Weighted Average Net Mortgage Rate for the Mortgage Loans as
                                            of the Due Date  in the preceding month  (determined on the basis  of
                                            the  Principal Balances of the Mortgage  Loans after giving effect to
                                            the Monthly Payments due on or prior to such Due Date and unscheduled
                                            principal payments  received  prior  to  such  Due  Date).  The  'Net
                                            Mortgage  Rate' of a Mortgage Loan is  its Mortgage Rate less the sum
                                            of (i)  the Servicing  Fee Rate  of 0.25%  and (ii)  the  Certificate
                                            Insurance  Policy  annual  premium  rate  (which,  together  with the
                                            Servicing Fee Rate, will not exceed 0.38%). The 'Weighted Average Net
                                            Mortgage Rate' is the weighted average of the Net Mortgage Rates  for
                                            the Mortgage Loans. See also 'Prepayment and Yield Considerations'.
                                            Notwithstanding   the  foregoing,  the  0.38%  margin  added  to  the
                                            applicable  LIBOR  formula  for  the  calculation  of  the  Class   A
</TABLE>

 
                                      S-4
 

<PAGE>
<PAGE>

<TABLE>
<S>                                         <C>
                                            Pass-Through  Rate will instead  be 0.78% for  each Distribution Date
                                            occurring at  least 120  days after  the first  Distribution Date  in
                                            respect of which the option to purchase the Mortgage Loans, described
                                            under  'Description of the Certificates -- Optional Termination', may
                                            first be  exercised by  the Master  Servicer, thereby  effecting  the
                                            early  retirement of the Certificates.  The Class A Pass-Through Rate
                                            thus calculated  will  still be  subject  to the  limitation  of  the
                                            Weighted  Average  Net  Mortgage  Rate  as  described  above  in  the
                                            preceding paragraph.
Class B Pass-Through Rate.................  On each Distribution Date, the  Class B Pass-Through Rate will  equal
                                            the  applicable  LIBOR  plus  1.25%, subject  to  a  maximum  rate as
                                            described under 'Description of the Certificates -- Distributions  on
                                            the Certificates'.
Denominations.............................  The Class A Certificates will be issuable in denominations of $25,000
                                            and integral multiples of $1,000 in excess thereof.
Cut-off Date..............................  August 1, 1996 (or the date of origination, if later).
Agreement.................................  The  Pooling and Servicing Agreement dated  as of August 1, 1996 (the
                                            'Agreement'), among  the  Company,  MLCC,  as  Master  Servicer,  and
                                            Bankers   Trust  Company   of  California,  N.A.,   as  trustee  (the
                                            'Trustee'), relating to the Certificates.
The Mortgage Loans........................  High balance,  adjustable  rate  mortgage  loans  secured  by  one-to
                                            four-family   residential  properties  (including  shares  issued  by
                                            cooperative housing  units),  having an  aggregate  unpaid  principal
                                            balance  as of  the Cut-off  Date of  approximately $323,344,305 (the
                                            'Mortgage Loans'). Generally, high  balance mortgage loans are  loans
                                            whose  initial  principal  balances  exceed,  and  in  certain  cases
                                            substantially  exceed,  the  maximum  initial  principal  amount   of
                                            mortgage  loans eligible to be purchased by FNMA or FHLMC. Certain of
                                            the Mortgage Loans  may have  initial principal  balances below  such
                                            thresholds.  The  Mortgage  Loans  were  originated  by  MLCC  in the
                                            ordinary course of its real estate lending activities or acquired  by
                                            it  in the  course of  its correspondent  lending activities. Monthly
                                            payments of interest and, to  the extent described herein,  principal
                                            on  the Mortgage Loans ('Monthly Payments')  will be due on the first
                                            day of each  month (each, a  'Due Date'). Each  Mortgage Loan has  an
                                            original  term to maturity of  25 years and is  scheduled to pay only
                                            interest for  the first  10  years of  its  term. Commencing  in  its
                                            eleventh  year,  each Mortgage  Loan is  scheduled  to amortize  on a
                                            15-year fully amortizing basis.
                                            The per annum interest rate (the 'Mortgage Rate') for certain of  the
                                            Mortgage  Loans is  adjusted monthly  and the  Mortgage Rate  for the
                                            remainder of the  Mortgage Loans  is adjusted every  six months.  The
                                            adjustment  date is  referred to  as the  'Interest Adjustment Date'.
                                            Subject to its Maximum  Mortgage Rate, the Mortgage  Rate borne by  a
                                            Mortgage Loan may be calculated as follows:
                                                 Prime  Index. The Mortgage  Rate borne by  0.57% of the Mortgage
                                                 Loans (by Cut-off Date Principal Balance) is adjusted every  six
                                                 months  to  equal the  highest  Prime Rate  listed  under 'Money
                                                 Rates' in The Wall Street Journal most recently available as  of
                                                 45 days, in the case of six-month adjustable Mortgage Loans, and
                                                 25 days, in the case of monthly adjustable Mortgage Loans, prior
                                                 to  such Interest Adjustment Date (the 'Prime Index') (i) plus a
                                                 margin (the 'Margin') ranging from 0.25% to 0.750% or (ii) minus
                                                 a Margin of 0.25%.
</TABLE>

 
                                      S-5
 

<PAGE>
<PAGE>

<TABLE>
<S>                                         <C>
                                                 Six-Month LIBOR Index. The Mortgage Rate borne by 65.11% of  the
                                                 Mortgage  Loans (by Cut-off Date  Principal Balance) is adjusted
                                                 every six months to equal the London interbank offered rate  for
                                                 six-month  U.S. dollar deposits (the 'Six-Month LIBOR Index') as
                                                 listed under  'Money  Rates' in  The  Wall Street  Journal  most
                                                 recently  available as of 45 days  prior to the related Interest
                                                 Adjustment Date plus a Margin ranging from 0.875% to 3.00%.
                                                 One-Month LIBOR Index. The Mortgage Rate borne by 30.16% of  the
                                                 Mortgage  Loans (by Cut-off Date  Principal Balance) is adjusted
                                                 every month  to  equal the  London  interbank offered  rate  for
                                                 one-month  U.S. dollar deposits (the 'One-Month LIBOR Index') as
                                                 listed under  'Money  Rates' in  The  Wall Street  Journal  most
                                                 recently  available as of 25 days  prior to the related Interest
                                                 Adjustment Date plus a Margin ranging from 0.75% to 2.625%.
                                                 Treasury Index. The Mortgage Rate borne by 3.10% of the Mortgage
                                                 Loans (by Cut-off Date Principal Balance) is adjusted every  six
                                                 months,  and the  Mortgage Rate borne  by 1.06%  of the Mortgage
                                                 Loans (by Cut-off Date  Principal Balance) is adjusted  monthly,
                                                 to  equal the weekly average yield on the United States Treasury
                                                 Securities adjusted to a constant maturity of one year, as  made
                                                 available  by the  Federal Reserve board  in Statistical Release
                                                 H.15 (the 'Treasury  Index') most  recently available  as of  45
                                                 days, in the case of six-month adjustable Mortgage Loans, and 25
                                                 days, in the case of monthly adjustable Mortgage Loans, prior to
                                                 the  related Interest Adjustment Date plus a Margin ranging from
                                                 1.750% to 3.00%.
                                            Notwithstanding the foregoing, all of the Mortgage Loans will have  a
                                            maximum Mortgage Rate (the 'Maximum Mortgage Rate') of between 12.00%
                                            and  14.00%.  None  of the  Mortgage  Loans are  subject  to periodic
                                            interest rate caps.
                                            Approximately 1.06% of the Mortgage Loans (by Cut-off Date  Principal
                                            Balance)  are Convertible Mortgage Loans,  which provide that, at the
                                            option of the related Mortgagor, the adjustable interest rate on such
                                            Mortgage Loan may be converted to a fixed interest rate, and that, at
                                            the option  of the  related Mortgagor,  the adjustable  rate on  such
                                            Mortgage  Loan  may  be  converted  to  a  different  Index  (and may
                                            thereafter be converted to a fixed rate), provided in each case  that
                                            certain  conditions  have been  satisfied.  The available  Indices to
                                            which  a  six-month  adjustable  Convertible  Mortgage  Loan  may  be
                                            converted  are the  Prime Index,  the Six-Month  LIBOR Index  and the
                                            Treasury Index. The available Indices  to which a monthly  adjustable
                                            Convertible  Mortgage Loan may be converted  are the Prime Index, the
                                            One-Month LIBOR Index and the  Treasury Index. The margins  generally
                                            applicable to such Indices are specified under 'MLCC and Its Mortgage
                                            Programs'.  In connection  with the  conversion to  a new  Index, the
                                            frequency of  the  Interest  Adjustment Date  is  not  changed.  Upon
                                            notification  from a Mortgagor of  such Mortgagor's intent to convert
                                            any Mortgage  Loan  from  an  adjustable interest  rate  to  a  fixed
                                            interest  rate,  and prior  to  such conversion,  the  initial Master
                                            Servicer  will  be  obligated  to  purchase  such  Mortgage  Loan  (a
                                            'Converting  Mortgage Loan'), if  such Mortgage Loan  is eligible for
                                            such conversion in accordance with the terms thereof, at a price (the
                                            'Conversion  Price')  equal  to  the  outstanding  principal  balance
                                            thereof  plus accrued interest thereon net  of any servicing fee. The
                                            Master Servicer will not
</TABLE>

 
                                      S-6
 

<PAGE>
<PAGE>

<TABLE>
<S>                                         <C>
                                            purchase any Mortgage Loan upon its conversion to a new index.
                                            If the Master Servicer does  not purchase a Converting Mortgage  Loan
                                            that  converts to  a fixed rate,  the Mortgage  Loans will thereafter
                                            include such fixed rate converted Mortgage Loan as well as adjustable
                                            rate Mortgage Loans, and the yield on the Class A Certificates  might
                                            be  lower than it would have been if such purchase had been made. See
                                            'MLCC  and  Its   Mortgage  Programs'  and   'Prepayment  and   Yield
                                            Considerations'  herein. If the initial Master Servicer is terminated
                                            as Master Servicer, it will  not thereafter be obligated to  purchase
                                            any  Converting Mortgage Loan. A successor Master Servicer (including
                                            the Trustee if it becomes the successor Master Servicer) will  become
                                            obligated   to  purchase  Convertible   Mortgage  Loans  that  become
                                            Converting Mortgage  Loans only  if  such successor  Master  Servicer
                                            elects in its discretion to obligate itself to make such purchases.
                                            Approximately  97.68% of  the Mortgage Loans  (by aggregate principal
                                            balance as  of the  Cut-off Date)  (the 'Index  Convertible  Mortgage
                                            Loans')  provide that, at  the option of  the related Mortgagors, the
                                            Index for such Mortgage Loans may be converted to a different  Index,
                                            provided  that certain conditions have  been satisfied. The frequency
                                            of the Interest  Adjustment Date  is not changed  in connection  with
                                            such a conversion. The Indices to which an Index Convertible Mortgage
                                            Loan  may be converted are  the same as those  to which a Convertible
                                            Mortgage Loan  may  be  converted  as  described  above.  The  Master
                                            Servicer  will not purchase  a Convertible Mortgage  Loan or an Index
                                            Convertible Mortgage Loan upon its conversion to another Index.
                                            On each Interest Adjustment Date for a Mortgage Loan during the first
                                            10 years of its  term, its Monthly Payment  is adjusted to equal  one
                                            month's  interest at the  Mortgage Rate determined  for such Interest
                                            Adjustment Date. During  the last 15  years of its  term the  Monthly
                                            Payment  is adjusted  on each  Interest Adjustment  Date to  equal an
                                            amount that  will fully  amortize the  outstanding principal  of  the
                                            Mortgage Loan over its remaining term at the related Mortgage Rate.
                                            With  the exception of  2.68% of the Mortgage  Loans (by Cut-off Date
                                            Principal Balance),  the  Mortgage Loans,  including  Mortgage  Loans
                                            having  a Loan-to-Value Ratio greater than 80%, are not insured under
                                            any Primary Mortgage Insurance Policy (as defined in the  Prospectus)
                                            or   other  credit   insurance  policy.   Mortgage  Loans   having  a
                                            Loan-to-Value Ratio  at origination  greater than  80% are  generally
                                            Mortgage  100SM or Parent Power'r' loans, which, in addition to being
                                            secured by real  property, are secured  by a security  interest in  a
                                            limited  amount of additional collateral owned by the borrower or are
                                            supported by  a  third-party guarantee  (the  'Additional  Collateral
                                            Loans').  Such  additional  collateral and  guarantee  are  no longer
                                            required when the Loan-to-Value Ratio for such Additional  Collateral
                                            Loan  is reduced to  MLCC's applicable Loan-to-Value  Ratio limit for
                                            such Mortgage Loan by virtue of  a reduction in the related  Mortgage
                                            Loan  principal balance or an increase  in the appraised value of the
                                            Mortgaged Property as  determined by  MLCC. The  pledge agreement  or
                                            guaranty  agreement, as applicable, and the security interest in such
                                            additional collateral (the 'Additional Collateral') will be  assigned
                                            to  the Trustee,  but will not  be part  of the REMIC  created by the
                                            Agreement. AMBAC Indemnity Corporation  (the 'Surety Bond  Provider')
                                            has previously issued a limited
</TABLE>

 
                                      S-7
 

<PAGE>
<PAGE>
<TABLE>
<S>                                         <C>
                                            purpose  surety bond  (the 'Limited  Purpose Surety  Bond'), which is
                                            limited in amount and separate from the Certificate Insurance Policy,
                                            and will guarantee 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 the
                                            related Additional Collateral Loan that becomes a Liquidated Mortgage
                                            Loan. The Limited Purpose Surety Bond will not cover any payments  on
                                            the  Class  A  Certificates  that are  recoverable  or  sought  to be
                                            recovered  as  a  voidable  preference  under  applicable  law.   For
                                            information  concerning the Surety Bond  Provider and the Certificate
                                            Insurance Policy,  see  'The  Certificate Insurance  Policy  and  the
                                            Certificate Insurer'.
                                            See 'MLCC and Its Mortgage Programs' and 'The Mortgage Pool' herein.
</TABLE>
 

                                      S-8

 

<PAGE>
<PAGE>
                           SUMMARY OF MORTGAGE LOANS
                     CHARACTERISTICS AS OF THE CUT-OFF DATE
                                 (APPROXIMATE)
 
<TABLE>
<S>                                                                                 <C>
Aggregate Outstanding Principal..................................................                $323,344,305
Number of Mortgage Loans.........................................................                         901
Weighted Average Mortgage Rate...................................................                      7.521%
Range of Mortgage Rates..........................................................             5.875% to 9.00%
Percent of Mortgage Loans Using the following Index in determining the Mortgage
  Rate:
     Prime Index.................................................................                       0.57%
     One-Month LIBOR Index.......................................................                      30.16%
     Six-Month LIBOR Index.......................................................                      65.11%
     Treasury Index..............................................................                       4.16%
Weighted Average Margins:
     Prime Index Mortgage Loans..................................................                      0.026%
     One-Month LIBOR Index.......................................................                      1.749%
     Six-Month LIBOR Index Mortgage Loans........................................                      1.942%
     Treasury Index Mortgage Loans...............................................                      2.486%
Frequency of Interest Adjustment Dates:
     Monthly.....................................................................                      31.22%
     Six-Month...................................................................                      68.78%
Range of Maximum Mortgage Rates..................................................          12.000% to 14.000%
Weighted Average of Maximum Mortgage Rates.......................................                     12.583%
Weighted Average Remaining Term to Stated Maturity...............................                  299 months
Range of Remaining Terms to Stated Maturity......................................    295 months to 300 months
Range of Outstanding Principal Balances of Mortgage Loans........................       $23,800 to $4,000,000
Average Outstanding Principal Balance of Mortgage Loans..........................                    $358,873
Latest Maturity Date.............................................................              September 2021
Weighted Average Loan-to-Value Ratio at Origination..............................                      76.58%
Percent of Mortgage Loans with Loan-to-Value Ratios:
     Less Than or Equal to 70%...................................................                      37.91%
     Greater Than 70% and Less Than or Equal to 80%..............................                      25.47%
     Greater Than 80%............................................................                      36.62%
Percent of Mortgage Loans which are Additional Collateral Loans..................                      32.70%
Weighted Average Constructive Loan-to-Value Ratio at Origination(1)..............                      66.77%
Percent of Mortgage Loans which are convertible to both a fixed rate and a new
  Index..........................................................................                       1.06%
Percent of Mortgage Loans which are convertible to a new Index...................                      97.68%
</TABLE>
 
- ------------
 

(1) The  'Constructive Loan-to-Value  Ratio' is  calculated as  (i) the original
    loan amount less the required amount of any required Additional  Collateral,
    divided  by (ii) the lesser of the appraised value of the Mortgaged Property
    at origination and, if the Mortgage Loan is a purchase money loan, the sales
    price of the Mortgaged Property. See 'MLCC and Its Mortgage Programs' herein
    for a  description of  the program  requirements for  Additional  Collateral
    Mortgage Loans and the releasing of Additional Collateral during the term of
    a Mortgage Loan.

 
                                      S-9
 

<PAGE>
<PAGE>
 

<TABLE>
<S>                                         <C>
Description of the Certificates...........  The  Class A Certificates  will evidence beneficial  interests in the
                                            pool of  Mortgage  Loans  (the 'Mortgage  Pool')  and  certain  other
                                            property held in trust for the benefit of the Certificateholders (the
                                            'Trust  Fund'). Exclusive of the interest of the Class R Certificate,
                                            the Class A Certificates will evidence in the aggregate a  beneficial
                                            interest  of approximately 98.50% in the Mortgage Loans and the Class
                                            B Certificates will evidence  the remaining approximately 1.50%.  The
                                            Class B and Class R Certificates are subordinated in certain respects
                                            to  the Class A  Certificates. See 'Description  of the Certificates'
                                            herein.
Record Date...............................  As to  any Distribution  Date, the  last business  day preceding  the
                                            immediately  preceding  Distribution  Date (or  the  date  of initial
                                            issuance of the Certificates  in the case  of the first  Distribution
                                            Date).
Distributions on the Certificates.........  Distributions  of interest and principal to  each holder of a Class A
                                            Certificate will be made on  the 15th day of  each month (or if  such
                                            15th  day is not a business day, then on the next succeeding business
                                            day) (each, a 'Distribution Date'), commencing in September 1996,  in
                                            an  amount equal to each such holder's respective Percentage Interest
                                            multiplied by  the  amount distributed  in  respect of  the  Class  A
                                            Certificates.  The  undivided  percentage  interest  (the 'Percentage
                                            Interest') evidenced by any Class A Certificate will be equal to  the
                                            percentage obtained by dividing the initial principal balance of such
                                            Certificate by the aggregate initial principal balance of all Class A
                                            Certificates.  Distributions  on  the Class  A  Certificates  will be
                                            applied first to interest and then to principal. All calculations  of
                                            interest  on the Certificates will be made on the basis of the actual
                                            number of days in  the Accrual Period divided  by 360. Interest  will
                                            accrue with respect to each Distribution Date in respect of the Class
                                            A  and Class B Certificates during  the one-month period beginning on
                                            the 15th day of  the month preceding the  month of such  Distribution
                                            Date  and ending on  the 14th day  of the month  of such Distribution
                                            Date (or, in  the case  of the  first Distribution  Date, the  period
                                            beginning  on the date on which the Certificates are initially issued
                                            (the 'Closing  Date') and  ending on  September 14,  1996) (each,  an
                                            'Accrual Period').
                                            Certain  collections  on  deposit  in  the  Certificate  Account (the
                                            'Available  Distribution  Amount'),  as  described  in  detail  under
                                            'Description  of the Certificates' herein,  on the Determination Date
                                            for  the  related  Distribution  Date  will  be  distributed  in  the
                                            following amounts and order of priority:
                                                    (i) to  the  Class A  Certificateholders,  interest  for  the
                                                        related Accrual Period at  the Class A Pass-Through  Rate
                                                        on  the  Class  A Principal  Balance,  together  with any
                                                        previously undistributed shortfalls  in distributions  of
                                                        interest  due on the  Class A Certificates  (the 'Class A
                                                        Unpaid Interest Shortfall').  Interest distributions  are
                                                        subject   to  reduction   on  account   of  Net  Interest
                                                        Shortfalls as described below;
                                                   (ii) to  the  Class  A  Certificateholders,  on   account   of
                                                        principal,  the  Class A  Formula  Principal Distribution
                                                        Amount until the Class A Principal Balance is reduced  to
                                                        zero;
                                                  (iii) to  the  Certificate Insurer, the  monthly premium due on
                                                        the Certificate Insurance Policy;
</TABLE>

 
                                      S-10
 

<PAGE>
<PAGE>

<TABLE>
<S>                                         <C>
                                                   (iv) to  the  Certificate  Insurer, an  amount  equal  to  any
                                                        previously   unreimbursed   payments   made   under   the
                                                        Certificate Insurance Policy  and any  fees and  expenses
                                                        owed   to  it  under  the  related  insurance  agreement,
                                                        together  with   interest  thereon   (collectively,   the
                                                        'Unreimbursed Insurer Amounts');
                                                    (v) to the Reserve Fund, the amount (but not in excess of the
                                                        Formula  Excess Interest Amount) required to be deposited
                                                        in the Reserve  Fund as described  under 'Description  of
                                                        the  Certificates --  Distributions on  the Certificates'
                                                        and ' -- Reserve Fund' herein;
                                                   (vi) to  the  Class  B Certificateholders,  interest  for  the
                                                        related  Accrual Period at the  Class B Pass-Through Rate
                                                        on the  Class  B  Principal Balance,  together  with  any
                                                        previously    undistributed   shortfalls    in   required
                                                        distributions of interest  on the  Class B  Certificates.
                                                        Interest   distributions  are  subject  to  reduction  on
                                                        account of Net Interest Shortfalls as described below;
                                                  (vii) to  the  Class   A  Certificateholders   on  account   of
                                                        principal, the Unrecovered Principal Amounts, if any, for
                                                        the  Mortgage Loans  for such  Distribution Date  and all
                                                        prior Distribution Dates  that have  not previously  been
                                                        distributed  pursuant to  this clause  until the  Class A
                                                        Principal Balance is reduced to zero;
                                                 (viii) to  the  Class  B   Certificateholders,  on   account  of
                                                        principal,   the Class  B Formula  Principal Distribution
                                                        Amount until  the Class B Principal Balance is reduced to
                                                        zero;
                                                   (ix) to  the  Class B  Certificateholders,  the Class  B  Loss
                                                        Amounts  not previously  distributed to  them pursuant to
                                                        this clause; and
                                                    (x) to the Class R Certificateholders, any remaining balance.
                                            Notwithstanding the foregoing, until the Class A Principal Balance is
                                            reduced to  zero, distributions  on  account of  principal  otherwise
                                            allocable  to the Class  B Certificateholders in  accordance with the
                                            above  priorities   will   instead   be   made   to   the   Class   A
                                            Certificateholders  to  the extent,  if  any, that  such distribution
                                            would, if made to the Class B Certificateholders, reduce the Class  B
                                            Principal  Balance to less than 1.00%  of the Original Pool Scheduled
                                            Principal Balance or if  the Class B Principal  Balance is less  than
                                            that amount.
                                            The  Class A  Principal Balance  as of  any Distribution  Date is the
                                            Original Class A  Principal Balance less  all prior distributions  to
                                            Class A Certificateholders on account of principal.
                                            The   interest  entitlement  above  for  the  Class  A  and  Class  B
                                            Certificates with respect to each  Distribution Date will be  reduced
                                            by  the amount of  the Net Interest Shortfall  allocable to each such
                                            Class. The Net Interest  Shortfall on any  Distribution Date will  be
                                            allocated  pro rata among the Class  A and Class B Certificates based
                                            on the  amount of  interest  each such  class of  Certificates  would
                                            otherwise be entitled to receive on such Distribution Date.
</TABLE>

 
                                      S-11
 

<PAGE>
<PAGE>

<TABLE>
<S>                                         <C>
                                            The Class A Formula  Principal  Distribution  Amount will  comprise a
                                            percentage  of the  scheduled  payments of  principal on the Mortgage
                                            Loans and a percentage of certain  unscheduled  payments of principal
                                            of the Mortgage  Loans.  Such  percentages  will be a function of the
                                            ratio  of  the  Class  A  Principal  Balance  to the  Pool  Scheduled
                                            Principal Balance and the level of subordination, if any, provided to
                                            the Class A Certificates  by the Class B  Certificates  and are fully
                                            described under  'Description of the Certificates -- Distributions on
                                            the Certificates'.  The Class B Formula Principal Distribution Amount
                                            will comprise a percentage of the scheduled  principal payments and a
                                            percentage of certain unscheduled  principal payments of the Mortgage
                                            Loans equal,  in each case,  to 100% less the  respective  percentage
                                            allocable  to the  Class  A  Certificates.  See  'Description  of the
                                            Certificates  --  Distributions  on  the  Certificates'.   The  'Pool
                                            Scheduled  Principal Balance' as of any Distribution Date is equal to
                                            the  aggregate  Principal  Balance  of the  Mortgage  Loans as of the
                                            Cut-off  Date  less  the  sum of (i)  the  aggregate  of the  Formula
                                            Principal  Distribution  Amounts for all prior Distribution Dates and
                                            (ii) the aggregate of the Unrecovered Principal Amounts for all prior
                                            Distribution   Dates.   See   'Description  of  the  Certificates  --
                                            Distributions on the Certificates'.
                                            In no  event will  the aggregate  distributions of  principal to  the
                                            holders  of  the  Class  A  Certificates  (whether  out  of Available
                                            Distribution  Amounts,  Reserve  Fund   draws,  payments  under   the
                                            Certificate  Insurance Policy  or payments under  the Limited Purpose
                                            Surety Bond)  exceed  the Original  Class  A Principal  Balance.  See
                                            'Description   of   the   Certificates   --   Distributions   on  the
                                            Certificates'.
Priority Sequence of Distributions of
  Principal on Certificates...............  The Formula Principal  Distribution  Amount for a Distribution  Date,
                                            which includes prepayments on the Mortgage Loans, will be distributed
                                            on the  Class A and  Class B  Certificates  on the  shifting-interest
                                            basis  as  described  under   'Description  of  the  Certificates  --
                                            Distributions  on the  Certificates'.  Unless  offset  by  cash  flow
                                            insufficiencies, this prioritization of distributions should have the
                                            effect of  accelerating,  at least in the early  years of the life of
                                            the  Class  A   Certificates,   the   amortization  of  the  Class  A
                                            Certificates  from what it would  otherwise be if such  distributions
                                            were made on a pro rata basis. The rate of principal  payments on the
                                            Class A Certificates  is directly  related to the rate of payments of
                                            principal on the Mortgage  Loans and the level of  subordination,  if
                                            any,  provided by the Class B Certificates  and will affect the yield
                                            on  the   Class   A   Certificates.   See   'Prepayment   and   Yield
                                            Considerations'  herein and 'Yield and Prepayment  Considerations' in
                                            the Prospectus.
Reserve Fund..............................  At  the time of  the initial issuance of  the Certificates, a Reserve
                                            Fund will be established as part of the Trust Fund and will be funded
                                            up to $250,000  (the 'Initial  Amount') from the  application of  the
                                            Available   Distribution   Amount  pursuant   to  clause   (v)  under
                                            ' -- Distributions on the Certificates' above.
                                            On each Distribution Date, funds, if any, in the Reserve Fund will be
                                            applied to make any required Advance not made by the Master Servicer.
Subordinated Certificates.................  The rights  of  the  Class  B  Certificateholders  and  the  Class  R
                                            Certificateholders  to  receive  distributions  with  respect  to the
                                            Mortgage Loans will be subordinated to  the rights of the holders  of
                                            Class    A   Certificates    to   the    extent   described   herein.
</TABLE>

 
                                      S-12
 

<PAGE>
<PAGE>

<TABLE>
<S>                                         <C>
                                            This subordination is intended to  enhance the likelihood of  regular
                                            receipt by the respective holders of Class A Certificates of the full
                                            amount  of monthly distributions due them  and to protect the holders
                                            of Class A Certificates and  the Certificate Insurer against  losses,
                                            but   no  assurance  can  be  given  that  the  holders  of  Class  A
                                            Certificates will not experience losses.
                                            The protection afforded to the holders of the Class A Certificates by
                                            means of the  subordination, to  the extent provided  herein, of  the
                                            Class  B  and  Class  R  Certificates  as  described  above  will  be
                                            accomplished (i)  by the  application of  the Available  Distribution
                                            Amount   in  the   order  specified   under  'Distributions   on  the
                                            Certificates' above and (ii) if the Available Distribution Amount for
                                            a Distribution Date is not  sufficient to permit the distribution  of
                                            the  entire  Class A  Formula Principal  Distribution Amount  and all
                                            previously undistributed Unrecovered Principal Amounts, by the  right
                                            of  the  holders of  the  Class A  Certificates  to receive  any such
                                            shortfall out  of  future  distributions  of  Available  Distribution
                                            Amounts  that would otherwise have been payable to the holders of the
                                            Class B Certificates and the Class R Certificate. This  subordination
                                            feature  is  effected  for  the Class  A  Certificates  by allocating
                                            principal among the Certificates on a shifting-interest payment basis
                                            as described herein.
                                            If the Available Distribution Amount for any Distribution Date is not
                                            sufficient to cover,  in addition  to interest  distributable to  the
                                            Class  A and Class  B Certificateholders, the  entire Class A Formula
                                            Principal  Distribution  Amount  and  all  previously   undistributed
                                            Unrecovered   Principal   Amounts  distributable   to  the   Class  A
                                            Certificateholders on such Distribution Date, then the amount of  the
                                            Pool   Scheduled  Principal   Balance  available   to  the   Class  B
                                            Certificates (i.e., such  Pool Scheduled Principal  Balance less  the
                                            Class  A  Principal Balance)  on  future Distribution  Dates  will be
                                            reduced. See 'Description of the Certificates -- Distributions on the
                                            Certificates' herein.  If, because  of liquidation  losses, the  Pool
                                            Scheduled  Principal  Balance  were  to  decrease  disproportionately
                                            faster than distributions to the Class A Certificateholders  reducing
                                            the  Class A Principal  Balance, the level  of protection afforded to
                                            the Class A Certificateholders  by the subordination  of the Class  B
                                            Certificates  (i.e., the  percentage of the  Pool Scheduled Principal
                                            Balance available to the Class  B Certificates) would be reduced.  If
                                            the Certificate Insurer were to fail to perform its obligations under
                                            the  Certificate Insurance  Policy and  the Pool  Scheduled Principal
                                            Balance were to become  equal to or less  than the Class A  Principal
                                            Balance,  the Class  A Certificateholders  would bear  all losses and
                                            delinquencies on the Mortgage Loans and  could incur a loss on  their
                                            investment.
                                            See  'Description of  the Certificates  -- Subordinated Certificates'
                                            herein.
Certificate Insurance Policy..............  The Company will  obtain the Certificate  Insurance Policy, which  is
                                            noncancelable,  in  favor  of  the Trustee,  which  will  provide for
                                            payment of  Insured Amounts  solely to  the holders  of the  Class  A
                                            Certificates   in  accordance  with  the  terms  of  the  Certificate
                                            Insurance Policy. Payment  of an  Insured Amount,  if applicable,  is
                                            intended  to  provide  the  Trustee  with  sufficient  funds  to make
                                            distributions to the holders of the Class A Certificates of the  full
                                            amount  of  interest,  together  with  the  related  Class  A Formula
                                            Principal Distribution Amount,  due on  the Class  A Certificates  on
                                            each  Distribution Date and, on the third Distribution Date following
                                            the month in which the
</TABLE>

 
                                      S-13
 

<PAGE>
<PAGE>

<TABLE>
<S>                                         <C>
                                            latest original  scheduled  maturity  date of  any  then  outstanding
                                            Mortgage  Loan occurs, the outstanding  Principal Balance, if any, of
                                            the Class A Certificates. The  Certificate Insurance Policy does  not
                                            guarantee  to  holders  of the  Class  A Certificates,  and  does not
                                            protect against  any adverse  consequences caused  by, any  specified
                                            rate  of prepayments of the Mortgage  Loans and does not protect such
                                            Certificateholders against any adverse consequences caused by any Net
                                            Interest Shortfalls. See  'The Certificate Insurance  Policy and  the
                                            Certificate Insurer' herein.
Certificate Insurer.......................  AMBAC Indemnity Corporation.
Advances..................................  The Master Servicer is obligated to make advances of cash, which will
                                            be  part of the Available Distribution  Amount, in an amount equal to
                                            the delinquent Monthly Payments due on the immediately preceding  Due
                                            Date  (the 'Advances'). The Master Servicer is under no obligation to
                                            make Advances  to the  extent  it determines  such Advances  are  not
                                            recoverable  from  future  payments  or  collections  on  the related
                                            Mortgage Loans. Advances, however, will  be reimbursed to the  Master
                                            Servicer  and are not intended to guarantee or insure against losses.
                                            See 'Description of the Certificates -- Advances' herein.
Optional Termination......................  The Master Servicer may,  at its option, and,  in the absence of  the
                                            exercise thereof by the Master Servicer, the Certificate Insurer may,
                                            at  its option,  repurchase from  the Trust  Fund all  Mortgage Loans
                                            remaining  outstanding  on  any  Distribution  Date  when  the   Pool
                                            Scheduled  Principal Balance is less than 10% of the aggregate unpaid
                                            principal balance  of the  Mortgage Loans  on the  Cut-off Date.  The
                                            repurchase  price  will  equal  the  greatest  of  (i)  the aggregate
                                            Principal Balances  of  the  Mortgage  Loans  plus  accrued  interest
                                            thereon at the related Net Mortgage Rate, plus the appraised value of
                                            any  property acquired  in respect of  a Mortgage Loan,  less, if the
                                            Master Servicer is the purchaser,  any unreimbursed advances made  by
                                            the  Master Servicer with  respect to an  acquired property, (ii) the
                                            fair market value of the Mortgage Loans and any property acquired  in
                                            respect  of a  Mortgage Loan, as  determined by  the Master Servicer,
                                            less, if  the  Master Servicer  is  the purchaser,  any  unreimbursed
                                            advances  made by  the Master  Servicer with  respect to  an acquired
                                            property and  (iii) the  sum of  (a)  the aggregate  of the  Class  A
                                            Principal  Balance together with one month's  interest at the Class A
                                            Pass-Through Rate and any Class  A Unpaid Interest Shortfall and  (b)
                                            the  sum of the  Class B Principal Balance  together with one month's
                                            interest  at  the  Class  B  Pass-Through  Rate  and  any  previously
                                            undistributed  shortfall in interest due  on the Class B Certificates
                                            on   prior   Distribution    Dates.   See    'Description   of    the
                                            Certificates -- Optional Termination' herein.
Certain Federal Income Tax
  Considerations..........................  An  election  will be  made to  treat  the assets  of the  Trust Fund
                                            (exclusive of the rights in the Additional Collateral) as a REMIC for
                                            federal income tax  purposes. The  Class A Certificates  and Class  B
                                            Certificates  will constitute regular interests in the Trust Fund and
                                            generally will be treated, for  federal income tax purposes, as  debt
                                            instruments issued by the Trust Fund. The Class R Certificate will be
                                            the  residual interest  in the Trust  Fund. The  Class A Certificates
                                            will be  treated as  (i) qualifying  real property  loans within  the
                                            meaning  of section 593(d)  of the Internal Revenue  Code of 1986, as
                                            amended (the 'Code'), (ii) assets described in section 7701(a)(19)(C)
                                            of   the    Code   and    (iii)   'real    estate   assets'    within
</TABLE>

 
                                      S-14
 

<PAGE>
<PAGE>
<TABLE>
<S>                                         <C>
                                            the  meaning of section 856(c)(5)(A) of the Code, in each case to the
                                            extent described in the Prospectus.
                                            See 'Certain  Federal  Income Tax  Consequences'  herein and  in  the
                                            Prospectus.
ERISA Considerations......................  A  fiduciary of  any employee  benefit plan  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 Class  A  Certificates
                                            could  give  rise  to  a  transaction  prohibited  or  not  otherwise
                                            permissible under  ERISA  or  the Code.  See  'ERISA  Considerations'
                                            herein and in the Prospectus.
Legal Investment Considerations...........  So  long as  the Class  A Certificates  are rated  in one  of the two
                                            highest rating  categories  by  at least  one  nationally  recognized
                                            statistical  rating agency, the Class  A Certificates will constitute
                                            'mortgage related  securities' under  the Secondary  Mortgage  Market
                                            Enhancement Act of 1984 and, as such, will be 'legal investments' for
                                            certain  types of institutional  investors to the  extent provided in
                                            such Act. See 'Legal Investment Considerations' in the Prospectus.
Use of Proceeds...........................  Substantially all of the  net proceeds from the  sale of the Class  A
                                            Certificates  will be applied by the Company to the purchase price of
                                            the Mortgage Loans  and to  pay expenses connected  with pooling  the
                                            Mortgage  Loans and issuing  the Certificates. See  'Use of Proceeds'
                                            herein.
Certificate Ratings.......................  It is a condition  to the issuance of  the Class A Certificates  that
                                            the  Class A Certificates be rated  AAAr by Standard & Poor's Ratings
                                            Services ('Standard & Poor's') and Aaa by Moody's Investors  Service,
                                            Inc.  ('Moody's'). Standard & Poor's assigns the additional symbol of
                                            'r' to  highlight  classes  of  securities  that  Standard  &  Poor's
                                            believes  may  experience  high  volatility  or  high  variability in
                                            expected returns due to non-credit risks; however, the absence of  an
                                            'r'  symbol should not  be taken as  an indication that  a class will
                                            exhibit no volatility or variability in total return. The ratings  of
                                            Standard  & Poor's and Moody's for  the Class A Certificates will not
                                            represent any assessment of the Master Servicer's ability to purchase
                                            Converting Mortgage Loans. If the Master Servicer does not purchase a
                                            Converting  Mortgage  Loan  that  it  is  obligated  to  purchase  as
                                            described  herein, the holders of the applicable Class A Certificates
                                            might  experience   a  lower   than   anticipated  yield   on   their
                                            Certificates.  A security rating is not a recommendation to buy, sell
                                            or hold securities and  may be subject to  revision or withdrawal  at
                                            any  time by the assigning rating  agency. A security rating does not
                                            address the frequency  of prepayments  on the Mortgage  Loans or  the
                                            corresponding  effect on yield to investors. See 'Certificate Rating'
                                            herein.

Registration of Class A Certificates......  The  Class  A   Certificates   initially   will  be   represented  by
                                            certificates  registered  in the name of Cede & Co.  ('Cede')  as the
                                            nominee of The  Depository  Trust Company  ('DTC'),  and will only be
                                            available  in the  form of  book-entries  on the  records  of DTC and
                                            participating members thereof.  Certificates representing the Class A
                                            Certificates will be issued in definitive form only under the limited
                                            circumstances described herein. All references herein to 'holders' or
                                            'Certificateholders'  shall  reflect  the rights of owners of Class A
                                            Certificates  ('Certificate  Owners') as they may indirectly exercise
                                            such rights through DTC and participating members thereof,  except as
                                            otherwise  specified herein.  See 'Description of the Certificates --
                                            Registration of Class A Certificates' herein.

</TABLE>
 

                                      S-15




<PAGE>
<PAGE>
                             SPECIAL CONSIDERATIONS
 
     Prospective investors should consider, among other things discussed in this
Prospectus  Supplement  and the  Prospectus,  the following  factors,  which are
discussed as noted in greater detail elsewhere in this Prospectus Supplement  or
the Prospectus.
 
     Limited   Liquidity.  There  is  currently  no   market  for  the  Class  A
Certificates. While the Underwriter  currently intends to make  a market in  the
Class  A Certificates,  it is  under no  obligation to  do so.  There can  be no
assurance that a secondary  market will develop or,  if a secondary market  does
develop, that it will provide holders of the Class A Certificates with liquidity
of  investment  or  that  it  will  continue  for  the  lives  of  the  Class  A
Certificates.
 
     Local Real  Estate Markets.  An  overall decline  in the  residential  real
estate markets in the states in which the Mortgaged Properties are located could
adversely   affect  the  values  of  the  Mortgaged  Properties  such  that  the
outstanding Mortgage Loan  balances equal or  exceed the value  of the  affected
Mortgaged  Properties. Such declines would adversely  affect the position of the
Trust Fund as the holder of the Mortgage Loans. Residential real estate  markets
in  some states have declined in recent years. See 'The Mortgage Pool' and 'MLCC
and Its Mortgage Programs -- Delinquency and Loan Loss Experience' herein.
 
     Maturity, Prepayment and  Yield Considerations. The  Mortgage Loans may  be
prepaid  in  whole or  in part  at any  time without  penalty. The  Trust Fund's
prepayment experience may be  affected by a wide  variety of factors,  including
general  economic  conditions,  the  level  of  prevailing  interest  rates, the
availability of  alternative  financing  and homeowner  mobility.  The  weighted
average  lives of  the Class A  Certificates will  be sensitive to  the rate and
timing of  principal payments  (including prepayments)  on the  Mortgage  Loans,
which  may fluctuate significantly from time to  time. No assurance can be given
as to the level of prepayments that the Trust Fund will experience.
 
     No prediction can be made as to future levels of LIBOR, the One-Month LIBOR
Index, the Six-Month LIBOR Index, the Prime Index or the Treasury Index or as to
the timing of any changes therein or  as to the conversion of Mortgage Loans  to
fixed  rates or other Indexes, each of  which will directly affect the yields of
the Class A Certificates.  The holders of the  Class A Certificates will  absorb
the  yield risk associated with a possible  narrowing or inversion of the spread
between the  Class A  Pass-Through Rate  calculated on  the basis  of the  LIBOR
formula  and the Weighted Average Net Mortgage Rate. The Mortgage Rates reset at
different times and are subject to lifetime interest rate caps.
 
     See 'Prepayment and Yield Considerations' herein.
 
     Certificate Insurance Policy. Credit enhancement with respect to the  Class
A  Certificates will be  provided by the Certificate  Insurance Policy. See 'The
Certificate Insurance  Policy  and  the  Certificate  Insurer'  herein.  If  the
Certificate  Insurer  fails to  perform  its obligations  under  the Certificate
Insurance Policy, the Class  A Certificateholders will  be directly affected  by
losses on the Mortgage Loans. See 'Description of the
Certificates -- Subordinated Certificates'.
 
     Certain  Legal  Considerations.  Applicable state  laws  generally regulate
interest rates and other charges  and require certain disclosures. In  addition,
state  and federal consumer protection laws, unfair and deceptive practices acts
and debt collection practices acts may apply to the origination or collection of
the  Mortgage  Loans.  Depending  on  the  provisions  of  the  applicable  law,
violations of these laws may limit the ability of the Master Servicer to collect
all  or part of the principal of or  interest on the Mortgage Loans, may entitle
the borrower to  a refund  of amounts previously  paid and,  in addition,  could
subject  the  Master Servicer  to  damages and  administrative  enforcement. See
'Certain Legal Aspects of the Mortgage Loans' in the Prospectus.
 
                          CERTAIN LEGAL CONSIDERATIONS
 
     MLCC and the  Company will  treat as sales  the transfers  of the  Mortgage
Loans from MLCC to the Company and from the Company to the Trust Fund. As a sale
of the Mortgage Loans to the Trust Fund, the Mortgage Loans would not be part of
MLCC's  or the Company's bankruptcy estate and  would not be available to MLCC's
or the Company's creditors. However, in the  event of the insolvency of MLCC  or
the Company, it is possible that the bankruptcy trustee or a creditor of MLCC or
the Company or
 
                                      S-16
 

<PAGE>
<PAGE>
MLCC  or  the Company  as debtor  in possession  may attempt  to argue  that the
transactions between MLCC, the Company and the  Trust Fund were a pledge of  the
Mortgage  Loans rather than a  true sale or that, in  an insolvency of MLCC, the
transactions between  the  Company and  the  Trust Fund  were  a pledge  of  the
Mortgage  Loans and other assets  of the Trust Fund rather  than a sale and that
the assets of  the Company should  be substantively consolidated  with those  of
MLCC.  Either such  position, if  argued before  or accepted  by a  court, could
prevent timely payments  of amounts  due on  each Class  of Certificates  and/or
result in payment of reduced amounts distributed on each Class of Certificates.
 
                               THE MORTGAGE POOL
 
     The  mortgage pool with  respect to the  Certificates (the 'Mortgage Pool')
will consist of approximately 901 conventional mortgage loans evidenced by  high
balance,  adjustable interest  rate promissory  notes (each,  a 'Mortgage Note')
having an aggregate principal  balance as of the  Cut-off Date of  approximately
$323,344,305.  The Mortgage Notes are secured by  mortgages or deeds of trust or
other similar security instruments creating  first liens on one- to  four-family
residential  properties and shares ('Co-op Shares') issued by private non-profit
housing  corporations  ('Cooperatives')  and   related  proprietary  leases   or
occupancy agreements granting exclusive rights to occupy specified units in such
Cooperatives'  buildings (the  'Mortgaged Properties'). The  Mortgage Loans were
originated by MLCC in the ordinary course of its real estate lending activities,
except for 3.40%  (by Cut-off  Date Principal  Balance) of  the Mortgage  Loans,
which  were  acquired  by  MLCC  in  the  course  of  its  correspondent lending
activities. With  respect to  approximately  10.64% of  the Mortgage  Loans  (by
Cut-off  Date Principal Balance), the borrowers were initially solicited by, and
the documentation for the Mortgage Loans was provided by, mortgage brokers  that
are  not  affiliated  with MLCC  under  MLCC's Third  Party  Originator program.
Personnel of MLCC  reviewed the documentation  for each such  Mortgage Loan  and
underwrote  such  loans in  accordance with  MLCC's underwriting  standards. See
'MLCC and its Mortgage Programs' herein for a description of MLCC's Third  Party
Originator and Correspondent Lending activities.
 
     The  Mortgaged  Properties  will consist  of  detached  individual dwelling
units, individual  condominiums, townhouses,  duplexes, cooperative  apartments,
individual units in planned unit developments and other attached dwelling units.
Based  upon  representations  obtained  from  the  mortgagors  at  the  time  of
origination of  the  Mortgage  Loans,  approximately  86.85%  (by  Cut-off  Date
Principal Balance) of the related Mortgaged Properties are owner-occupied. As of
the  Cut-off Date, none  of the Mortgage  Loans will be  delinquent one month or
more. The Trust Fund  will include, in  addition to the  Mortgage Pool, (i)  the
amounts  held  from time  to time  in  one or  more accounts  (collectively, the
'Certificate Account') maintained  in the name  of the Master  Servicer, as  the
Master Servicer for the Trustee, pursuant to the Pooling and Servicing Agreement
dated as of August 1, 1996 (the 'Agreement'), by and among the Company, MLCC, as
master   servicer  (the  'Master  Servicer'),   and  Bankers  Trust  Company  of
California, N.A., as trustee (the 'Trustee'), (ii) the amounts held from time to
time in the Distribution Account (the 'Distribution Account') maintained in  the
name  of  the  Trustee  pursuant  to the  Agreement,  (iii)  any  property which
initially secured a Mortgage Loan and  which is acquired by foreclosure or  deed
in  lieu of  foreclosure, (iv) all  insurance policies and  the proceeds thereof
described below, (v) any right to  require MLCC to repurchase or substitute  for
the  Mortgage  Loans  on  account of  certain  breaches  of  representations and
warranties as set forth in the Agreement, (vi) the pledge agreements or guaranty
agreements, as applicable, in respect of the Additional Collateral Loans,  (vii)
the  Reserve  Fund, (viii)  the Certificate  Insurance  Policy and  the proceeds
thereof and (ix) the Limited Purpose  Surety Bond and the proceeds thereof.  The
agreements  and rights in respect of the  Additional Collateral will not be part
of the REMIC.
 
     The Company will purchase the Mortgage Loans from MLCC and will cause  such
Mortgage  Loans to be assigned to the  Trustee. The Master Servicer will service
the Mortgage  Loans,  either  by  itself or  through  other  mortgage  servicing
institutions  (the 'Sub-servicers'), pursuant to  the Agreement. With respect to
any Mortgage Loans serviced by the  Master Servicer through a Sub-servicer,  the
Master  Servicer  will remain  liable for  its  servicing obligations  under the
Agreement as if the Master Servicer alone were servicing such Mortgage Loans.
 
                                      S-17
 

<PAGE>
<PAGE>
     MLCC will make certain  representations and warranties  for the benefit  of
the  Company,  the  Certificate Insurer  and  the  Trustee with  respect  to the
Mortgage  Loans   as  described   in  the   Prospectus  under   'Mortgage   Loan
Program   --  Representations   by  Sellers;   Repurchases'  and   will  have  a
responsibility to repurchase a Mortgage  Loan as to which  there is a breach  of
such  representations and warranties  that materially and  adversely affects the
value of that Mortgage Loan and is  not timely cured. The only remedy  available
to  Certificateholders for a breach of these representations and warranties will
be the repurchase obligation of MLCC  provided in the Agreement as described  in
the  sections  of the  Prospectus referred  to above.  The Trustee  will enforce
MLCC's repurchase obligation and the Company will not be obligated to repurchase
any Mortgage Loan for such a breach  of any representation or warranty. In  lieu
of  such repurchase  obligation, MLCC  may, within two  years after  the date of
initial delivery of the Certificates, substitute for the affected Mortgage  Loan
a    substitute   Mortgage    Loan,   as   described    under   'Mortgage   Loan
Program -- Representations  by Sellers;  Repurchases' in the  Prospectus and  as
provided by the Agreement.
 
     Certain  data  with  respect to  the  Mortgage  Loans is  set  forth below.
References herein to  percentages of Mortgage  Loans refer in  each case to  the
percentage  of the aggregate principal  balance of the Mortgage  Loans as of the
Cut-off Date, based on the outstanding balances of the Mortgage Loans as of  the
Cut-off Date, giving effect to scheduled Monthly Payments due on or prior to the
Cut-off Date.
 
     Approximately  30.16% of the Mortgage Loans are One-Month LIBOR Index based
Mortgage Loans, approximately  65.11% are Six-Month  LIBOR Index based  Mortgage
Loans,  approximately 0.57%  are Prime  Index based  Mortgage Loans  that adjust
every six months, approximately  1.06% are Treasury  Index based Mortgage  Loans
that  adjust monthly and  approximately 3.10% are  Treasury Index based Mortgage
Loans that adjust every  six months. Approximately 1.06%  of the Mortgage  Loans
are  Convertible Mortgage Loans  and approximately 97.68%  of the Mortgage Loans
are Index Convertible Mortgage Loans.
 
     The Mortgage Loans were originated from February 1996 through August  1996.
No  more than 2.39% of the Mortgaged  Properties securing the Mortgage Loans are
located in any one zip code area. At origination, all of the Mortgage Loans  had
terms  to stated maturity  of 25 years. The  latest month and  year in which any
Mortgage Loan matures is September 2021. The Mortgage Loans had remaining  terms
to  stated maturity, calculated as of the Cut-off Date, of between approximately
295 and 300 months and a weighted  average remaining term to stated maturity  as
of  the  Cut-off  Date of  approximately  299  months. The  interest  rates (the
'Mortgage Rates') borne by the Mortgage Loans as of the Cut-off Date ranged from
5.875% per annum to 9.000% per annum  and the weighted average Mortgage Rate  as
of  the Cut-off  Date was approximately  7.521% per annum.  Employees of Merrill
Lynch &  Co., Inc.  and its  affiliates are  the borrowers  under 9.14%  of  the
Mortgage Loans.
 
     Except for 2.68% of the Mortgage Loans, no Mortgage Loan is insured under a
Primary Mortgage Insurance Policy or any other credit insurance policy. Mortgage
Loans having a Loan-to-Value Ratio at origination greater than 80% are generally
Additional  Collateral  Loans.  MLCC will  attempt  to realize  on  the security
interest  in  the  Additional  Collateral  of  a  defaulted  Mortgage  Loan   in
liquidation  for  the benefit  of the  Trust  Fund. See  'MLCC and  Its Mortgage
Programs' herein.
 
     Each Mortgage  Loan had  an original  principal balance  of not  less  than
$23,800  nor more than $4,000,000. The  average outstanding principal balance of
the Mortgage Loans as of the Cut-off Date was approximately $358,873.
 
                                      S-18
 

<PAGE>
<PAGE>
     The sum of  the percentages in  each table  below may not  equal the  total
because of rounding.
 
     Set  forth below is a description  of certain additional characteristics of
the Mortgage Loans.
<TABLE>
<CAPTION>
       GEOGRAPHICAL DISTRIBUTION OF MORTGAGED PROPERTIES
- ---------------------------------------------------------------
                                                    PERCENT
                       NUMBER       CUT-OFF        BY CUT-OFF
                         OF           DATE            DATE
                      MORTGAGE     PRINCIPAL       PRINCIPAL
 STATE OR TERRITORY     LOANS       BALANCE         BALANCE
- ---------------------------------------------------------------
<S>                   <C>         <C>            <C>
 
California..........      101     $ 67,282,107        20.81%
Colorado............       33       12,551,910         3.88
Connecticut.........       28       10,616,064         3.28
Florida.............      114       36,086,203        11.16
Georgia.............       39       14,382,808         4.45
New Jersey..........       45       20,667,050         6.39
New York............       85       34,379,827        10.63
Texas...............       66       20,262,179         6.27
Other(1)............      390      107,116,157        33.13
                          ---     ------------        -----
   Total............      901     $323,344,305       100.00%
                          ---     ------------        -----
                          ---     ------------        -----
</TABLE>
 
- ------------------------
 
(1) 'Other'  includes  39  other  States  and  the  Virgin  Islands  with  under
  3% concentrations individually.
<TABLE>
<CAPTION>
                  RANGE OF CUT-OFF DATE PRINCIPAL BALANCES(1)
- --------------------------------------------------------------------------------
                                                                     PERCENT
                                     NUMBER        CUT-OFF          BY CUT-OFF
            RANGE OF                   OF            DATE              DATE
          CUT-OFF DATE              MORTGAGE      PRINCIPAL         PRINCIPAL
       PRINCIPAL BALANCES            LOANS         BALANCE           BALANCE
- --------------------------------------------------------------------------------
<S>                                 <C>          <C>              <C>
 
$        0.01 -- $   25,000.00              4       $    98,800           0.03%
$   25,000.01 -- $   50,000.00             25         1,098,900           0.34
$   50,000.01 -- $   75,000.00             50         3,189,773           0.99
$   75,000.01 -- $  100,000.00             69         6,209,900           1.92
$  100,000.01 -- $  200,000.00            248        37,164,744          11.49
$  200,000.01 -- $  300,000.00            179        44,768,721          13.85
$  300,000.01 -- $  400,000.00            108        37,931,098          11.73
$  400,000.01 -- $  500,000.00             59        26,889,370           8.32
$  500,000.01 -- $  600,000.00             39        22,123,325           6.84
$  600,000.01 -- $  700,000.00             20        12,930,239           4.00
$  700,000.01 -- $  800,000.00             15        11,248,600           3.48
$  800,000.01 -- $  900,000.00             10         8,511,982           2.63
$  900,000.01 -- $1,000,000.00             19        18,648,500           5.77
$1,000,000.01 -- $1,500,000.00             32        39,048,853          12.08
$1,500,000.01 -- $2,000,000.00             11        18,650,000           5.77
$2,000,000.01 -- $2,500,000.00              7        15,757,000           4.87
$2,500,000.01 -- $3,000,000.00              3         8,187,500           2.53
$3,000,000.01 -- $3,500,000.00              1         3,250,000           1.01
$3,500,000.01 -- $4,000,000.00              2         7,637,000           2.36
                                          ---      ------------          -----
   Total........................          901      $323,344,305         100.00%
                                          ---      ------------          -----
                                          ---      ------------          -----
</TABLE>
 
- ------------------------
 
(1) As   of  the  Cut-off  Date,   the  average  outstanding  principal  balance
  of the Mortgage Loans was approximately $358,873.
<TABLE>
<CAPTION>
       RANGE OF ORIGINAL CONSTRUCTIVE LOAN-TO-VALUE RATIOS(1)(2)
- ------------------------------------------------------------------------
                                                             PERCENT
        RANGE OF             NUMBER        CUT-OFF          BY CUT-OFF
        ORIGINAL               OF            DATE              DATE
     LOAN-TO-VALUE          MORTGAGE      PRINCIPAL         PRINCIPAL
         RATIOS              LOANS         BALANCE           BALANCE
- ------------------------------------------------------------------------
<S>                         <C>          <C>              <C>
 
 0.01% --  10.00%                 1      $     25,000           0.01%
10.01% --  20.00%                 6         2,355,000           0.73
20.01% --  30.00%                 8         2,735,000           0.85
30.01% --  40.00%                21         7,456,500           2.31
40.01% --  50.00%                95        27,745,306           8.58
50.01% --  60.00%                77        36,435,884          11.27
60.01% --  70.00%               371       140,607,012          43.49
70.01% --  75.00%                86        37,594,400          11.63
75.01% --  80.00%               173        51,679,743          15.98
80.01% --  85.00%                15         4,625,400           1.43
85.01% --  90.00%                42        10,402,760           3.22
90.01% --  95.00%                 5         1,283,300           0.40
95.01% -- 100.00%                 1           399,000           0.12
                                ---      ------------          -----
   Total                        901      $323,344,305         100.00%
                                ---      ------------          -----
                                ---      ------------          -----
</TABLE>
 
- ------------------------
(1) The 'Constructive Loan-to-Value  Ratio' is  calculated as  (i) the  original
    loan  amount less the required amount of any required Additional Collateral,
    divided by (ii) the lesser of the appraised value of the Mortgaged  Property
    at origination and, if the Mortgage Loan is a purchase money loan, the sales
    price of the Mortgaged Property. See 'MLCC and Its Mortgage Programs' herein
    for  a  description of  the program  requirements for  Additional Collateral
    Mortgage Loans and the releasing of Additional Collateral during the term of
    a Mortgage Loan.
 
(2) As of  the Cut-off  Date, the  weighted average  Constructive  Loan-to-Value
    Ratio at origination was approximately 66.77%.
<TABLE>
<CAPTION>
           RANGE OF ORIGINAL LOAN-TO-VALUE RATIOS(1)
- ----------------------------------------------------------------
                                                     PERCENT
    RANGE OF         NUMBER        CUT-OFF          BY CUT-OFF
    ORIGINAL           OF            DATE              DATE
 LOAN-TO-VALUE      MORTGAGE      PRINCIPAL         PRINCIPAL
     RATIOS          LOANS         BALANCE           BALANCE
- ----------------------------------------------------------------
<S>                 <C>          <C>              <C>
 
  0.01%  -- 10.00%         1      $     25,000           0.01%
 10.01% --  20.00%         6         2,355,000           0.73
 20.01% --  30.00%         8         2,735,000           0.85
 30.01% --  40.00%        21         7,456,500           2.31
 40.01% --  50.00%        43        17,068,132           5.28
 50.01% --  60.00%        56        32,464,471          10.04
 60.01% --  70.00%       111        60,417,760          18.69
 70.01% --  75.00%        72        31,646,600           9.79
 75.01% --  80.00%       173        50,690,343          15.68
 80.01% --  85.00%        24         6,681,175           2.07
 85.01% --  90.00%        51        13,280,423           4.11
 90.01% --  95.00%        37        12,756,270           3.95
 95.01% -- 100.00%       291        82,665,631          25.57
100.01% -- 125.00%         7         3,102,000           0.97
                         ---      ------------          -----
   Total                 901      $323,344,305         100.00%
                         ---      ------------          -----
                         ---      ------------          -----
</TABLE>
 
- ------------------------
 
(1) As  of  the  Cut-off  Date,  the  weighted  average  Loan-to-Value  Ratio at
    origination was approximately 76.58%.
 
                                      S-19
 

<PAGE>
<PAGE>
<TABLE>
<CAPTION>
                        OCCUPANCY STATUS
- ----------------------------------------------------------------
                                                     PERCENT
                         NUMBER      CUT-OFF        BY CUT-OFF
                           OF          DATE            DATE
                        MORTGAGE    PRINCIPAL       PRINCIPAL
        STATUS           LOANS       BALANCE         BALANCE
- ----------------------------------------------------------------
<S>                     <C>        <C>            <C>
 
Owner-Occupied........      740    $280,822,063        86.85%
Second Home...........      114      36,569,597        11.31
Investment Property...       47       5,952,645         1.84
                            ---    ------------        -----
   Total..............      901    $323,344,305       100.00%
                            ---    ------------        -----
                            ---    ------------        -----
</TABLE>
<TABLE>
<CAPTION>
                          LOAN PURPOSE
- ----------------------------------------------------------------
                                                     PERCENT
                         NUMBER      CUT-OFF        BY CUT-OFF
                           OF          DATE            DATE
                        MORTGAGE    PRINCIPAL       PRINCIPAL
     LOAN PURPOSE        LOANS       BALANCE         BALANCE
- ----------------------------------------------------------------
<S>                     <C>        <C>            <C>
 
Purchase..............      608    $181,943,030        56.27%
Cash-out
 Refinance(1).........      198      99,073,149        30.64
Rate and term
 refinance............       95      42,328,126        13.09
                            ---    ------------        -----
   Total..............      901    $323,344,305       100.00%
                            ---    ------------        -----
                            ---    ------------        -----
</TABLE>
 
- ------------------------
 
(1) MLCC categorizes as cash-out refinance mortgage loans those loans in respect
    of which the cash 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.
<TABLE>
<CAPTION>
                      MORTGAGED PROPERTIES
- ----------------------------------------------------------------
                                                     PERCENT
                         NUMBER      CUT-OFF        BY CUT-OFF
                           OF          DATE            DATE
                        MORTGAGE    PRINCIPAL       PRINCIPAL
    PROPERTY TYPE        LOANS       BALANCE         BALANCE
- ----------------------------------------------------------------
<S>                     <C>        <C>            <C>
 
Single family.........      587    $227,720,333        70.43%
De minimis Planned
 Unit Development.....      141      55,610,238        17.20
Condominium...........      108      21,574,235         6.67
Cooperative...........       26       5,015,795         1.55
2-4 Family
 Residence............       18       7,568,660         2.34
Planned Unit
 Development
 Project..............       21       5,855,044         1.81
                            ---    ------------        -----
   Total..............      901    $323,344,305       100.00%
                            ---    ------------        -----
                            ---    ------------        -----
</TABLE>
<TABLE>
<CAPTION>
                   MAXIMUM MORTGAGE RATES(1)
- ----------------------------------------------------------------
                                                     PERCENT
                         NUMBER      CUT-OFF        BY CUT-OFF
                           OF          DATE            DATE
                        MORTGAGE    PRINCIPAL       PRINCIPAL
MAXIMUM MORTGAGE RATES   LOANS       BALANCE         BALANCE
- ----------------------------------------------------------------
<S>                     <C>        <C>            <C>
 
12.000% -- 12.249%....       91    $ 64,630,019        19.99%
12.250% -- 12.499%....       92      60,743,045        18.79
12.500% -- 12.749%....      175      73,626,252        22.77
12.750% -- 12.999%....      168      57,398,667        17.75
13.000% -- 13.249%....      211      41,391,907        12.80
13.250% -- 13.499%....       75      15,328,365         4.74
13.500% -- 13.749%....       82       9,397,950         2.91
13.750% -- 13.999%....        5         654,000         0.20
14.000% -- 14.249%....        2         174,100         0.05
                            ---    ------------        -----
   Total..............      901    $323,344,305       100.00%
                            ---    ------------        -----
                            ---    ------------        -----
</TABLE>
 
- ------------------------
 
(1) As of  the Cut-off  Date, the  weighted average  Maximum Mortgage  Rate  was
    12.583%.

<TABLE>
<CAPTION>
               RANGE OF CURRENT MORTGAGE RATES(1)
- ----------------------------------------------------------------
                                                     PERCENT
                         NUMBER      CUT-OFF        BY CUT-OFF
                           OF          DATE            DATE
   RANGE OF CURRENT     MORTGAGE    PRINCIPAL       PRINCIPAL
    MORTGAGE RATES       LOANS       BALANCE         BALANCE
- ----------------------------------------------------------------
<S>                     <C>        <C>            <C>
 
5.750% -- 5.999%......        1    $    440,000         0.14%
6.000% -- 6.249%......        2       2,375,000         0.73
6.250% -- 6.499%......        3       1,288,250         0.40
6.500% -- 6.749%......        7       6,103,000         1.89
6.750% -- 6.999%......       32      21,542,839         6.66
7.000% -- 7.249%......       56      37,425,414        11.57
7.250% -- 7.499%......       98      68,289,795        21.12
7.500% -- 7.749%......      174      73,056,252        22.59
7.750% -- 7.999%......      167      56,798,667        17.57
8.000% -- 8.249%......      200      34,514,923        10.67
8.250% -- 8.499%......       72      11,284,115         3.49
8.500% -- 8.749%......       82       9,397,950         2.91
8.750% -- 8.999%......        5         654,000         0.20
9.000% -- 9.249%......        2         174,100         0.05
                            ---    ------------        -----
   Total..............      901    $323,344,305       100.00%
                            ---    ------------        -----
                            ---    ------------        -----
</TABLE>
 
- ------------------------
 
(1) As  of  the Cut-off  Date, the  weighted average  current Mortgage  Rate was
    7.521%.
<TABLE>
<CAPTION>
            REMAINING TERMS TO STATED MATURITY(1)
- -------------------------------------------------------------
                                                  PERCENT
                        NUMBER     CUT-OFF       BY CUT-OFF
      REMAINING           OF         DATE           DATE
   TERMS TO STATED     MORTGAGE   PRINCIPAL      PRINCIPAL
  MATURITY IN MONTHS    LOANS      BALANCE        BALANCE
- -------------------------------------------------------------
<S>                    <C>       <C>           <C>
 
295...................       1   $    600,000        0.19%
296...................       6      5,761,732        1.78
297...................       3        974,400        0.30
298...................      63     24,974,331        7.72
299...................     415    147,915,408       45.75
300...................     413    143,118,434       44.26
                           ---   ------------       -----
   Total..............     901   $323,344,305      100.00%
                           ---   ------------       -----
                           ---   ------------       -----
</TABLE>
 
- ------------------------
 
(1) As of  the Cut-off  Date,  the weighted  average  remaining term  to  stated
    maturity was 299 months.
 
                                      S-20
 

<PAGE>
<PAGE>
<TABLE>
<CAPTION>
             NEXT INTEREST RATE ADJUSTMENT DATE(1)
                    FOR ALL MORTGAGE LOANS
- ---------------------------------------------------------------
                                                    PERCENT
                      NUMBER       CUT-OFF         BY CUT-OFF
                        OF           DATE             DATE
   MONTH OF NEXT     MORTGAGE     PRINCIPAL        PRINCIPAL
  ADJUSTMENT DATE     LOANS        BALANCE          BALANCE
- ---------------------------------------------------------------
<S>                  <C>         <C>             <C>
September 1,
 1996..............      117     $ 52,934,171         16.37%
October 1, 1996....      117       49,780,979         15.40
November 1, 1996...        8        5,579,400          1.73
December 1, 1996...       48       18,599,231          5.75
January 1, 1997....      314      101,956,337         31.53
February 1, 1997...      283       91,492,687         28.30
March 1, 1997......       14        3,001,500          0.93
                         ---     ------------         -----
   Total...........      901     $323,344,305        100.00%
                         ---     ------------         -----
                         ---     ------------         -----
</TABLE>
 
- ------------------------
 
(1) As  of the Cut-off Date,  the weighted average number  of months to the next
    Interest Adjustment Date was 4.09 months.
<TABLE>
<CAPTION>
             NEXT INTEREST RATE ADJUSTMENT DATE(1)
                FOR PRIME INDEX MORTGAGE LOANS
                 THAT ADJUST EVERY SIX MONTHS
- ---------------------------------------------------------------
                                                   PERCENT OF
                                                      SUCH
                                                 MORTGAGE LOANS
                        NUMBER      CUT-OFF        BY CUT-OFF
                          OF          DATE            DATE
    MONTH OF NEXT      MORTGAGE    PRINCIPAL       PRINCIPAL
   ADJUSTMENT DATE      LOANS       BALANCE         BALANCE
- ---------------------------------------------------------------
<S>                    <C>         <C>           <C>
January 1, 1997......      5       $  581,400         31.59%
February 1, 1997.....      4        1,259,100         68.41
                           -
                                   ----------         -----
   Total.............      9       $1,840,500        100.00%
                           -       ----------         -----
                           -       ----------         -----
</TABLE>
 
- ------------------------
 
(1) As of the Cut-off Date,  the weighted average number  of months to the  next
    Interest Adjustment Date was 5.68 months.
<TABLE>
<CAPTION>
             NEXT INTEREST RATE ADJUSTMENT DATE(1)
          FOR ONE-YEAR TREASURY INDEX MORTGAGE LOANS
                 THAT ADJUST EVERY SIX MONTHS
- ---------------------------------------------------------------
                                                   PERCENT OF
                                                      SUCH
                                                 MORTGAGE LOANS
                       NUMBER       CUT-OFF        BY CUT-OFF
                         OF          DATE             DATE
   MONTH OF NEXT      MORTGAGE     PRINCIPAL       PRINCIPAL
  ADJUSTMENT DATE      LOANS        BALANCE         BALANCE
- ---------------------------------------------------------------
<S>                   <C>         <C>            <C>
October 1, 1996.....      2       $ 2,574,995         25.69%
November 1, 1996....      1           238,400          2.38
December 1, 1996....      4         4,467,500         44.57
January 1, 1997.....     10         2,208,350         22.03
February 1, 1997....      4           534,000          5.33
                         --       -----------         -----
   Total............     21       $10,023,245        100.00%
                         --       -----------         -----
                         --       -----------         -----
</TABLE>
 
- ------------------------
 
(1) As  of the Cut-off Date,  the weighted average number  of months to the next
    Interest Adjustment Date was 3.79 months.
 

<TABLE>
<CAPTION>
             NEXT INTEREST RATE ADJUSTMENT DATE(1)
           FOR SIX-MONTH LIBOR INDEX MORTGAGE LOANS
- ---------------------------------------------------------------
                                                   PERCENT OF
                                                      SUCH
                                                 MORTGAGE LOANS
                      NUMBER       CUT-OFF         BY CUT-OFF
                        OF           DATE             DATE
   MONTH OF NEXT     MORTGAGE     PRINCIPAL        PRINCIPAL
  ADJUSTMENT DATE     LOANS        BALANCE          BALANCE
- ---------------------------------------------------------------
<S>                  <C>         <C>             <C>
September 1, 1996..       1      $    600,000          0.29%
October 1, 1996....       4         3,186,737          1.51
November 1, 1996...       2           736,000          0.35
December 1, 1996...      44        14,131,731          6.71
January 1, 1997....     299        99,166,588         47.11
February 1, 1997...     275        89,699,587         42.61
March 1, 1997......      14         3,001,500          1.43
                        ---      ------------         -----
   Total...........     639      $210,522,143        100.00%
                        ---      ------------         -----
                        ---      ------------         -----
</TABLE>
 
- ------------------------
 
(1) As of the Cut-off Date,  the weighted average number  of months to the  next
    Interest Adjustment Date was 5.32 months.
 
                                      S-21
 

<PAGE>
<PAGE>
<TABLE>
<CAPTION>
             PRIME INDEX MORTGAGE LOAN MARGINS(1)
- ---------------------------------------------------------------
                                                   PERCENT OF
                                                      SUCH
                                                 MORTGAGE LOANS
                        NUMBER      CUT-OFF        BY CUT-OFF
                          OF          DATE            DATE
                       MORTGAGE    PRINCIPAL       PRINCIPAL
      MARGIN(1)         LOANS       BALANCE         BALANCE
- ---------------------------------------------------------------
<S>                    <C>         <C>           <C>
- - 0.250%.............      1       $1,000,000         54.33%
0.250%...............      6          666,400         36.21
0.750%...............      2          174,100          9.46
                           -       ----------         -----
   Total.............      9       $1,840,500        100.00%
                           -       ----------         -----
                           -       ----------         -----
</TABLE>
 
- ------------------------
 
(1) As of the Cut-off Date, the weighted average current Margin was 0.026%.
<TABLE>
<CAPTION>
         ONE-MONTH LIBOR INDEX MORTGAGE LOAN MARGINS(1)
- ----------------------------------------------------------------
                                                    PERCENT OF
                                                       SUCH
                                                  MORTGAGE LOANS
                      NUMBER        CUT-OFF         BY CUT-OFF
                        OF           DATE              DATE
                     MORTGAGE      PRINCIPAL        PRINCIPAL
     MARGIN           LOANS         BALANCE          BALANCE
- ----------------------------------------------------------------
<S>                  <C>          <C>             <C>
 
0.750%...........         1       $   675,000           0.69%
1.125%...........         3         2,842,000           2.91
1.250%...........         3         1,870,500           1.92
1.375%...........        14        13,599,900          13.95
1.500%...........        17        10,793,766          11.07
1.625%...........        28        17,395,900          17.84
1.750%...........        15         7,410,800           7.60
1.875%...........        36        17,759,032          18.21
2.000%...........        13         6,718,900           6.89
2.125%...........        47        11,372,235          11.66
2.250%...........         1           252,000           0.26
2.375%...........        19         3,577,651           3.67
2.500%...........         4           690,334           0.71
2.625%...........        22         2,559,850           2.63
                        ---       -----------          -----
   Total.........       223       $97,517,868         100.00%
                        ---       -----------          -----
                        ---       -----------          -----
</TABLE>
 
- ------------------------
 
(1) As of the Cut-off Date, the weighted average current Margin was 1.749%.
<TABLE>
<CAPTION>
         SIX-MONTH LIBOR INDEX MORTGAGE LOAN MARGINS(1)
- ----------------------------------------------------------------
                                                    PERCENT OF
                                                       SUCH
                                                  MORTGAGE LOANS
                     NUMBER        CUT-OFF          BY CUT-OFF
                       OF            DATE              DATE
                    MORTGAGE      PRINCIPAL         PRINCIPAL
     MARGIN          LOANS         BALANCE           BALANCE
- ----------------------------------------------------------------
<S>                 <C>          <C>              <C>
 
0.875%..........         2       $  1,250,000           0.59%
1.000%..........         4          1,520,000           0.72
1.125%..........         1            465,000           0.22
1.250%..........         4          1,286,500           0.61
1.375%..........         1            425,000           0.20
1.500%..........        21         25,166,980          11.95
1.625%..........        24         16,824,087           7.99
1.750%..........        87         44,721,427          21.24
1.875%..........        17         15,678,740           7.45
2.000%..........        96         38,513,460          18.29
2.125%..........        16          6,828,000           3.24
2.250%..........       205         33,828,133          16.07
2.375%..........         9          2,355,339           1.12
2.500%..........        53          9,129,116           4.34
2.625%..........        12          1,358,400           0.65
2.750%..........        81          9,201,961           4.37
3.000%..........         6          1,970,000           0.94
                       ---       ------------          -----
   Total........       639       $210,522,143         100.00%
                       ---       ------------          -----
                       ---       ------------          -----
</TABLE>
 
- ------------------------
 
(1) As of the Cut-off Date, the weighted average current Margin was 1.942%.
 

<TABLE>
<CAPTION>
        ONE-YEAR TREASURY INDEX MORTGAGE LOAN MARGINS(1)
- ----------------------------------------------------------------
                                                    PERCENT OF
                                                       SUCH
                                                  MORTGAGE LOANS
                      NUMBER        CUT-OFF         BY CUT-OFF
                        OF           DATE              DATE
                     MORTGAGE      PRINCIPAL        PRINCIPAL
     MARGIN           LOANS         BALANCE          BALANCE
- ----------------------------------------------------------------
<S>                  <C>          <C>             <C>
 
1.750%...........         1       $    35,450           0.26%
1.875%...........         1         1,760,000          13.07
2.375%...........         5         3,639,500          27.03
2.500%...........        11         2,075,350          15.41
2.625%...........         4         1,766,595          13.12
2.750%...........         4         3,661,500          27.20
3.000%...........         4           525,400           3.90
                         --       -----------          -----
   Total.........        30       $13,463,795         100.00%
                         --       -----------          -----
                         --       -----------          -----
</TABLE>
 
- ------------------------
 
(1) As of the Cut-off Date, the weighted average current Margin was 2.486%.
 
                                      S-22



<PAGE>
<PAGE>
                         MLCC AND ITS MORTGAGE PROGRAMS
 
     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  in each state where its mortgage
program is offered and such qualification is required. 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.  It  also  has  the following
approvals:  HUD  nonsupervised  one-  to  four-family  mortgagee;  FHA  approved
mortgagee;  FNMA first and second  mortgage one- to four-family seller/servicer;
FHLMC 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. MLCC also maintains an office in San Juan, Puerto Rico.
On July 16, 1991,  MLCC changed its name  from Merrill Lynch Equity  Management,
Inc. to Merrill Lynch Credit Corporation.
 
     MLCC  is  in the  business of  originating,  purchasing and  servicing real
estate secured  by  conforming  and non-conforming  fixed  and  adjustable  rate
mortgage  loans (including  its PrimeFirst'r'  mortgages). MLCC  also originates
revolving lines  of credit  to individuals.  These lines  of credit  are  called
'Equity  Access'r' credit accounts' or  'Equity Access'r' loans'. 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. Substantially  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 mail campaigns.
 
     From time to time,  MLCC may offer  new loans to  its borrowers, which  may
result  in the  refinancing of  loans originated  by it  (including the Mortgage
Loans). Any such  refinancing of  a Mortgage  Loan would  have the  effect of  a
prepayment in full of the Mortgage Loan.
 
     MLCC  underwriting guidelines are applied to evaluate an applicant's credit
standing and repayment  ability, and  the value  and adequacy  of the  mortgaged
property  as  collateral.  Initially,  an  applicant  is  typically  required to
complete an application  providing pertinent  credit information and  to pay  an
application  fee (unless prohibited by applicable state law) to MLCC. As part of
the description  of  the  applicant's  financial  condition,  the  applicant  is
required  to  provide information  concerning  his or  her  assets, liabilities,
income and expenses, as well as an authorization permitting MLCC to apply for  a
credit report summarizing the applicant's credit history.
 
     Upon   receipt  of  the  application   package,  which  typically  requires
submission of the last two years'  personal income tax returns and business  tax
returns  for  self-employed  applicants, MLCC  conducts  its own  review  of the
application  package   and  obtains   additional  information   concerning   the
prospective  borrower prior to approving the loan. Along with obtaining a credit
report, MLCC  may solicit  a written  verification of  the applicant's  existing
first  mortgage balance,  if any,  and payment  history from  the first mortgage
lender, if  appropriate. If  such lender  does not  respond in  writing and  the
mortgage payment history is not reported on the borrower's credit report, verbal
verification  is attempted and the applicant generally is required to submit the
prior year's  mortgage  statements which  generally  reflect a  monthly  payment
history.  In addition, a  written employment verification  may be requested from
the applicant's employer or, in lieu thereof, verbal verification is obtained if
the applicant  has supplied  a copy  of a  current pay  stub along  with  signed
personal  tax returns. In certain limited  circumstances, MLCC may utilize other
methods to verify an applicant's income.
 
     In determining the adequacy of the  property as collateral for the loan,  a
FNMA/FHLMC  conforming appraisal of the property  is performed by an independent
appraiser selected by MLCC.  The appraiser is required  to inspect the  property
and   verify   that   it   is   in   good   condition   and   that  construction
 
                                      S-23
 

<PAGE>
<PAGE>
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.
 
     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 appraised value of the mortgaged property. MLCC may also consider 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 50%  (this ratio  may be  limited  to 38%  if certain  disposable  income
thresholds  are not met), and 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 or slightly in excess of 100%. 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.
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.
 
     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 100'SM' 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  (usually
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 LTV for such Additional Collateral Loan is reduced to MLCC's applicable
loan-to-value  ratio  limit  for such  loan  by  virtue of  a  reduction  in the
principal balance of  such loan or  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  the
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, in
accordance with its normal servicing procedures, attempt 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. 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
 
                                      S-24
 

<PAGE>
<PAGE>
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.  The Limited Purpose  Surety Bond will  not cover  any
payments  on  the Class  A 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.  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.
 
     Approximately 2.79% (by  Cut-off Date  Principal Balance)  of the  Mortgage
Loans  have  been  originated under  the  MLCC Non-Resident  Alien  Program (the
'Non-Resident Alien Loans'). All of the Non-Resident Alien Loans represent loans
to borrowers who are non-resident aliens in the United States and/or to  foreign
personal  holding  companies. In  general,  MLCC applies  the  same underwriting
guidelines under its Non-Resident Alien  Program as under its standard  mortgage
programs.  MLCC may limit the LTV on Non-Resident Alien Loans if adequate income
and credit  information is  not available.  With respect  to Non-Resident  Alien
Loans  representing approximately 0.86%  of the Mortgage  Loans (by Cut-off Date
Principal Balance), MLCC did not obtain verification of borrower income.
 
     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.
 
     In 1992, MLCC began originating loans through mortgage brokers that are not
affiliated  with MLCC,  under its Third  Party Originator  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 loans from mortgage banking related entities
under its  Correspondent  Lending  program. Under  this  program,  MLCC-approved
mortgage  bankers process, close, and fund the mortgage loans. Personnel of MLCC
underwrite the loans in accordance with MLCC's standard underwriting guidelines.
Additionally, MLCC  conducts  a  post-closing  review  on  each  loan  prior  to
purchasing it from a 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 as part of MLCC's marketing efforts.
 
DESCRIPTION OF MLCC'S PRIMEFIRST'r' 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.
 
                                      S-25
 

<PAGE>
<PAGE>
     Approximately  97.68% of  the Mortgage  Loans were  originated under MLCC's
PrimeFirst'r' Self-Directed'SM' mortgage  program.  Upon origination,  borrowers
under  this program may choose from one  of several different indices upon which
to base their interest rate and have  the option to purchase a 1% periodic  rate
cap  through  a higher  margin on  the loan.  Borrowers under  the PrimeFirst'r'
Self-Directed'SM' mortgage program also 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' Self-Directed'SM' mortgage program are convertible  to a different
Index and the related Margin for a specified period during the life of the loan.
Additionally, borrowers may choose to purchase a fixed rate conversion option by
adding 0.25% to the applicable margin on the loan.
 
     Pricing  For  Six-Month  Adjustment  Frequency.  The  interest  rate  on  a
six-month  adjustable PrimeFirst'r' loan is equal to either the Prime Index, the
London interbank offered rate for six-month U.S. dollar deposits (the 'Six-Month
LIBOR Index')  or  the  weekly  average yield  on  the  United  States  Treasury
Securities  adjusted to a constant maturity of one year as made available by the
Federal Reserve Board in Statistical Release H.15 (the 'Treasury Index')  (each,
an '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 and/or closing costs. Conversely, the  margins
may  be lower for borrowers  who opt to pay additional  points to buy down their
margin.
 
<TABLE>
<CAPTION>
                                                                                    INDEX
                                                                     -----------------------------------
LOAN AMOUNT                                                          PRIME     6-MONTH LIBOR    TREASURY
- ------------------------------------------------------------------   ------    -------------    --------
 
<S>                                                                  <C>       <C>              <C>
Less than $199,999................................................   +0.250        +2.250        +2.500
$200,000 to $299,999..............................................    0.000        +2.000        +2.375
$300,000 to $599,999..............................................   -0.250        +1.750        +2.125
$600,000 to $999,999..............................................   -0.375        +1.625        +2.000
$1,000,000 or more................................................   -0.500        +1.500        +1.875
</TABLE>
 

     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
London interbank offered rate for one-month U.S. dollar deposits (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 two sentences of the preceding paragraph.

 

<TABLE>
<CAPTION>
                                                                                    INDEX
                                                                     -----------------------------------
LOAN AMOUNT                                                          PRIME     1-MONTH LIBOR    TREASURY
- ------------------------------------------------------------------   ------    -------------    --------
 
<S>                                                                  <C>       <C>              <C>
Less than $199,999................................................    0.000        +2.125        +2.250
$200,000 to $299,999..............................................   -0.250        +1.875        +2.125
$300,000 to $599,999..............................................   -0.500        +1.625        +1.875
$600,000 to $999,999..............................................   -0.625        +1.500        +1.750
$1,000,000 or more................................................   -0.750        +1.375        +1.625
</TABLE>

 
     Loans purchased  by MLCC  in  the Correspondent  Lending program  may  have
slightly higher margins than those shown above.
 
     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.  Each loan originated  under
the PrimeFirst'r' Self-Directed'SM' program has a lifetime rate cap equal to the
greater of  (i) its  initial interest  rate plus  5% or  (ii) 12%.  None of  the
Mortgage Loans carry a periodic rate cap.
 
     Fixed  Rate Conversion Option and  Index Conversion Option. Borrowers under
the PrimeFirst'r' Self-Directed'SM' mortgage program may purchase  a fixed  rate
conversion option by adding 0.25% to the
 
                                      S-26
 

<PAGE>
<PAGE>
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'SM'
mortgage program allow  the borrower  to convert  the loan  to a  new Index  and
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.
 
DELINQUENCY AND LOAN LOSS EXPERIENCE
 
     The next two tables set forth  information relating to the delinquency  and
loan  loss experience on  the loans originated  in MLCC's PrimeFirst'r' mortgage
program as of and for  each of the five years  in the period ended December  31,
1995,  respectively,  and  the  six-month  period  ending  June  30,  1996.  The
delinquency and loan  loss experience  represents the  historical experience  of
MLCC,  and there can be no assurance  that the future experience on the Mortgage
Loans in the Trust Fund will be the same as, or more favorable than, that of the
PrimeFirst'r' loans originated  by MLCC,  which loans, because  they were  first
originated  in the  first quarter  of 1990,  have not  yet exhibited  a loss and
delinquency experience that  is representative of  the losses and  delinquencies
that may be experienced over a longer period of time.
 
                                      S-27
 

<PAGE>
<PAGE>
                   PRIMEFIRST'r' LOAN DELINQUENCY EXPERIENCE
<TABLE>
<CAPTION>
                                  1991                    1992                     1993                     1994
                         ----------------------  -----------------------  -----------------------  ----------------------
                          NUMBER OF               NUMBER OF                                         NUMBER OF
                         PRIMEFIRST'r'            PRINCIPAL   PRIMEFIRST'r' NUMBER OF  PRINCIPAL   PRIMEFIRST'r' PRINCIPAL
                            LOANS      AMOUNT       LOANS       AMOUNT       LOANS       AMOUNT       LOANS       AMOUNT
                         -----------  ---------  -----------  ----------  -----------  ----------  -----------  ----------
                                                              (DOLLARS IN THOUSANDS)
<S>                      <C>          <C>        <C>          <C>         <C>          <C>         <C>          <C>
PrimeFirst'r' loans
 outstanding.............     921     $ 522,425     3,265     $1,504,940     4,959     $2,264,421     7,615     $3,351,328
Delinquency period:
   30-59 days............       6         4,261        23         15,446        69         48,509       121         86,279
   60-89 days............       0             0         2          6,300         6          3,361        20         18,152
   90 days or more*......       2         1,350         2          1,635        13          8,565        17         19,257
                              ---     ---------     -----     ----------     -----     ----------     -----     ----------
       Total
         delinquency.....       8     $   5,611        27     $   23,381        88     $   60,435       158     $  123,688
Delinquencies as a
 percent of number of
 PrimeFirst'r' loans and
 principal amount
 outstanding.............    0.87%         1.07%     0.83%          1.55%     1.77%          2.67%     2.07%          3.69%
Foreclosures*............       4     $  12,902         7     $   13,592         9     $    7,899        18     $   15,637
Foreclosures as a percent
 of number of
 PrimeFirst'r' loans and
 principal amount
 outstanding.............    0.43%         2.47%     0.21%          0.90%     0.18%          0.35%     0.24%          0.47%
 
<CAPTION>
                                    1995              AS OF JUNE 30, 1996
                           -----------------------  -----------------------
                            NUMBER OF                NUMBER OF
                           PRIMEFIRST'r' PRINCIPAL  PRIMEFIRST'r' PRINCIPAL
                              LOANS       AMOUNT       LOANS       AMOUNT
                           -----------  ----------  -----------  ----------
                                       (DOLLARS IN THOUSANDS) 
<S>                       <C>           <C>         <C>          <C>
PrimeFirst'r' loans
 outstanding.............     8,272     $3,536,761     9,273     $3,852,739
Delinquency period:
   30-59 days............       127         56,370       159     $   76,487
   60-89 days............        13          7,917        22         19,095
   90 days or more*......        44         45,749        31         27,530
                              -----     ----------     -----     ----------
       Total
         delinquency.....       184     $  110,036       212     $  123,112
Delinquencies as a
 percent of number of
 PrimeFirst'r' loans and
 principal amount
 outstanding.............      2.22%          3.11%     2.29%          3.20%
Foreclosures*............        28     $   38,209        30     $   33,527
Foreclosures as a percent
 of number of
 PrimeFirst'r' loans and
 principal amount
 outstanding.............      0.34%          1.11%     0.32%          0.87%
</TABLE>
 
- ------------
 
*  Does  not include  loans subject  to bankruptcy  proceedings and  real estate
   owned.
 
                       PRIMEFIRST'r' LOAN LOSS EXPERIENCE
 <TABLE>
<CAPTION>
                                                                                                      SIX MONTHS
                                                    YEAR ENDED DECEMBER 31,                             ENDED
                                ----------------------------------------------------------------       JUNE 30,
                                  1991         1992          1993          1994          1995            1996
                                --------    ----------    ----------    ----------    ----------    --------------
                                                              (DOLLARS IN THOUSANDS)
<S>                             <C>         <C>           <C>           <C>           <C>           <C>
Average principal balance of
  PrimeFirst'r' loan
  portfolio..................   $351,651    $1,008,493    $1,851,696    $2,807,875    $3,444,045      $3,694,750
Average number of
  PrimeFirst'r' loans
  outstanding during the
  period.....................        569         2,036         4,091         6,287         7,944           8,773
Gross charge-offs............   $      0    $        0    $    2,285    $      457    $    1,840      $    2,775
Recoveries...................   $      0    $        0    $      171    $        0    $        0      $        0
Net charge-offs..............   $      0    $        0    $    2,114    $      457    $    1,840      $    2,775
Net charge-offs as a percent
  of average principal
  balance outstanding........       0.00%         0.00%         0.11%         0.02%         0.05%           0.08%(1)
</TABLE>
 
- ------------
 
(1) Not annualized.
 
     Because of the short  time during which the  PrimeFirst'r' loans have  been
outstanding  and the resulting lack of experience as to delinquencies and losses
on  PrimeFirst'r'  loans,  the  following  two  tables,  which  relate  to   the
delinquency  and loan loss experience on home equity revolving credit line loans
originated and serviced by MLCC, are  presented instead. MLCC believes that  the
underwriting standards used by it in originating the revolving credit line loans
are  similar,  but  by no  means  identical, to  its  PrimeFirst'r' underwriting
standards. The delinquency  and loan loss  experience represents the  historical
experience  of MLCC  on the  revolving credit  line loans,  and there  can be no
assurance that the  future experience on  the Mortgage Loans  in the Trust  Fund
will  be the same as, or more favorable  than, that of the revolving credit line
mortgage loans in MLCC's servicing portfolio, which mortgage loans are not fully
seasoned and the terms of  which do not require  the payment of principal  until
final maturity.
 
                                      S-28
 

<PAGE>
<PAGE>
               REVOLVING CREDIT LINE LOAN DELINQUENCY EXPERIENCE
 
<TABLE>
<CAPTION>
                                                        AS OF DECEMBER 31,                              AS OF
                                ------------------------------------------------------------------     JUNE 30,
                                   1991          1992          1993          1994          1995          1996
                                ----------    ----------    ----------    ----------    ----------    ----------
                                                             (DOLLARS IN THOUSANDS)
<S>                             <C>           <C>           <C>           <C>           <C>           <C>
Number of revolving credit
  line loans serviced........       15,913        15,084        13,839        15,598        25,056        27,801
Aggregate loan balance of
  revolving credit line loans
  serviced...................   $1,073,492    $1,062,930    $1,037,427    $1,079,693    $1,293,483    $1,318,904
Loan balance of revolving
  credit line loans 2 months
  delinquent.................   $    2,250    $    3,717    $    5,161    $    5,358    $    8,447    $    5,364
Loan balance of revolving
  credit line loans 3 months
  or more delinquent.........   $   22,361    $   18,751    $   17,508    $   22,989    $   33,763    $   43,610
Total of 2 months or more
  delinquent as a percentage
  of aggregate loan balance
  of revolving credit line
  line loans.................         2.29%         2.11%         2.19%         2.63%         3.26%         3.71%
</TABLE>
 
                   REVOLVING CREDIT LINE LOAN LOSS EXPERIENCE
 
<TABLE>
<CAPTION>
                                                                                                SIX MONTHS
                                                    AS OF DECEMBER 31,                            ENDED
                              --------------------------------------------------------------     JUNE 30,
                                 1991         1992         1993         1994         1995          1996
                              ----------   ----------   ----------   ----------   ----------    ----------
                                                         (DOLLARS IN THOUSANDS)
<S>                           <C>          <C>          <C>          <C>          <C>           <C>
Number of revolving credit
  line loans serviced.......      15,913       15,084       13,839       15,598       25,056        27,801
Aggregate loan balance of
  revolving credit line
  loans serviced............  $1,073,492   $1,062,930   $1,037,427   $1,079,693   $1,293,483    $1,318,904
For the period:
     Gross charge-off
       dollars..............  $      936   $    1,447   $    3,153   $    1,118   $    3,700    $    1,040
     Percentages(1).........        0.09%        0.14%        0.30%        0.10%        0.29%         0.08%(2)
</TABLE>
 
- ------------
 
(1) As  a  percentage  of  aggregate  balance  of  revolving  credit  line loans
    serviced.
 
(2) Not annualized.
 
     No assurance can be given that values of the Mortgaged Properties as of the
dates of origination of the related Mortgage Loans have remained or will  remain
constant.  In  certain  regions  of  the  country,  including  regions  in which
Mortgaged Properties are located, real estate values have recently declined. See
'The Mortgage  Pool'  for  a  listing of  the  geographic  distribution  of  the
Mortgaged  Properties as  of the  Cut-off Date.  If the  residential real estate
market should experience  an overall decline  in property values  such that  the
outstanding  balances of  the Mortgage  Loans equal or  exceed the  value of the
Mortgaged Properties, the actual rates of delinquencies, foreclosures and losses
could be  higher  than  those  currently experienced  in  the  mortgage  lending
industry  in general. In addition, adverse economic conditions (which may or may
not affect real property values) may  affect the timely payment by borrowers  of
scheduled  payments  of  principal  and  interest  on  the  Mortgage  Loans and,
accordingly, the actual  rates of  delinquencies, foreclosures  and losses  with
respect  to the Mortgage Pool. To the extent that such losses are not covered by
the   subordination    feature    described   under    'Description    of    the
Certificates  --  Subordinated  Certificates',  subject  to  the  effect  of the
Certificate Insurance Policy as
 
                                      S-29
 

<PAGE>
<PAGE>
described under  'Description  of  the  Certificates  --  Distributions  on  the
Certificates',   they  will  be  borne  by   holders  of  the  related  Class  A
Certificates.
 
                      PREPAYMENT AND YIELD CONSIDERATIONS
 
     The rate of principal payments on  the Class A Certificates, the  aggregate
amount  of each interest payment on such Certificates and the yields to maturity
of such Certificates  are related  to and  affected by  the rate  and timing  of
payments  of principal on the underlying  Mortgage Loans. The principal payments
on the Mortgage  Loans may be  in the  form of scheduled  principal payments  or
prepayments  or liquidation proceeds due  to default, casualty, condemnation and
the  like.   Any   such  payments   will   result  in   distributions   to   the
Certificateholders of amounts attributable to principal which would otherwise be
distributed  over the remaining term of the Mortgage Loans. In addition, because
the Class A Certificates will be entitled to receive, at least during the  early
years  of  their  life,  all or  a  disproportionate  percentage  of unscheduled
principal payments on the Mortgage Loans (including liquidations due to default)
on each Distribution  Date until  the Class A  Principal Balance  is reduced  to
zero,  rather than  the portion thereof  proportionate to their  interest in the
Mortgage Loans,  the rate  of principal  payments on  the Mortgage  Loans  will,
unless  offset by cash flow insufficiencies due to delinquencies and liquidation
losses, have a greater effect on the  rate of principal payments and the  amount
of interest payments on, and the yields to maturity of, the Class A Certificates
than  if  the Class  A Certificates  were entitled  only to  their proportionate
interest in the Formula Principal  Distribution Amounts for the Mortgage  Loans.
See  'Description of the Certificates --  Distributions on the Certificates'. In
general, the prepayment rate may be influenced by a number of factors, including
general economic conditions, homeowner mobility and the level of mortgage market
interest rates. Mortgagors are permitted to prepay the Mortgage Loans, in  whole
or  in  part,  at any  time  without penalty.  If  a Mortgagor  makes  a partial
prepayment of a  Mortgage Loan,  MLCC will adjust  the monthly  payment of  such
Mortgage  Loan in the  following month to  reflect the reduced  loan amount. The
rate of payment  of principal  may also  be affected  by any  repurchase of  the
Mortgage  Loans by the  Master Servicer or the  Certificate Insurer as described
herein. See 'The Mortgage Pool' and 'Description of the Certificates -- Optional
Termination'. In such event, the repurchase price will be passed through to  the
Class  A Certificateholders as a prepayment  of principal in the month following
the month of such repurchase.
 
     All of the Mortgage Loans are adjustable rate loans for which only interest
is due during the  first ten years  of their terms.  Approximately 1.06% of  the
Mortgage  Loans  (by Cut-off  Date Principal  Balance) are  Convertible Mortgage
Loans, in respect of which the Mortgagor, during the related conversion  period,
may  convert the adjustable rate to a fixed  rate and may convert to a different
Index (and may thereafter convert to a fixed rate). Approximately 97.68% of  the
Mortgage  Loans  (by  Cut-off  Date  Principal  Balance)  are  Index Convertible
Mortgage Loans, in respect of which the Mortgagor, during the related conversion
period, may  convert to  a different  Index. The  Company is  not aware  of  any
publicly  available statistics that set forth principal prepayment or conversion
experience or prepayment  or conversion  forecasts of  adjustable rate  mortgage
loans  over  an  extended  period  of  time,  and  the  experience  of  MLCC  is
insufficient to draw any conclusions with respect to the expected prepayment  or
conversion  rates on the  Mortgage Loans. The rate  of principal prepayments and
conversions with respect  to adjustable  rate mortgage loans  has fluctuated  in
recent  years.  As is  the  case with  conventional  fixed rate  mortgage loans,
adjustable rate mortgage  loans may be  subject to a  greater rate of  principal
prepayments  and  conversions  in  a declining  interest  rate  environment. For
example, if  prevailing  interest  rates  fall  significantly,  adjustable  rate
mortgage  loans could be  subject to higher prepayment  rates than if prevailing
interest rates remain constant because the  availability of fixed rate or  other
adjustable  rate  mortgage loans  at  competitive interest  rates  may encourage
mortgagors to refinance their adjustable rate loans, or convert them to a  fixed
rate or other adjustable rate, to 'lock in' a lower adjustable or fixed interest
rate.  The  fixed rate  conversion  option may  also  be exercised  in  a rising
interest rate  environment as  Mortgagors avoid  the risk  of higher  rates.  No
prediction  can be  made as  to the  rate of  prepayments or  conversions on the
Mortgage  Loans  in  stable  or  changing  interest  rate  environments.  If   a
substantial  number of Mortgagors exercise  their conversion option with respect
to the Convertible Mortgage  Loans to convert  to a fixed  rate, and the  Master
Servicer  purchases such Converting Mortgage Loans,  the Mortgage Loans will, in
effect, experience substantial prepayments of
 
                                      S-30
 

<PAGE>
<PAGE>
principal. If the Master  Servicer fails to  purchase Converting Mortgage  Loans
that  are converting to a fixed rate, then the Mortgage Loans will include fixed
rate Mortgage Loans, which will have the effect of limiting the extent to  which
the  related Net  Mortgage Rates can  increase (or decrease)  in accordance with
changes in the Indices and accordingly  may limit the Class A Pass-Through  Rate
on  the Class A Certificates  to the related Weighted  Average Net Mortgage Rate
rather than the applicable Class A Pass-Through Rate calculated on the basis  of
the  LIBOR formula. The  Master Servicer will  not purchase Convertible Mortgage
Loans or Index Convertible Mortgage Loans  upon their conversion to a  different
Index.  Consequently, the  Mortgage Loans will  include any  such Mortgage Loans
with the different Index, which may have  an adverse effect on the level of  the
Class  A Pass-Through  Rate. See  'Yield and  Prepayment Considerations'  in the
Prospectus.
 
     To the extent that amounts paid to the holders of the Class A  Certificates
on  any Distribution  Date are less  than the amount  due to the  holders of the
Class A Certificates  on such date,  the weighted  average life of  the Class  A
Certificates will be longer than if shortfalls had not occurred.
 
     In  the case of any  Class A Certificates purchased  at a discount to their
original principal amounts, a slower than anticipated rate of principal payments
is likely to result in  a lower than anticipated yield.  In the case of Class  A
Certificates  purchased  at a  premium to  their  original principal  amounts, a
faster than anticipated  rate of  principal payments is  likely to  result in  a
lower than anticipated yield.
 
     In  the  event  of  the  acceleration of  Mortgage  Loans  as  a  result of
enforcement of  'due-on-sale' provisions  in connection  with transfers  of  the
related Mortgaged Properties or the occurrence of certain other events resulting
in acceleration as described under 'Description of the Certificates -- Servicing
and Insurance', the level of prepayments on the Mortgage Loans will be affected,
thereby  shortening the weighted  average life of the  Class A Certificates. The
Master Servicer is not  obligated to exercise a  due-on-sale clause. See  'Yield
and Prepayment Considerations' in the Prospectus.
 
     If a  Mortgage  Loan is  prepaid in full,  interest  thereon  will cease to
accrue on the date of the prepayment. Consequently, the timing of prepayments in
full on  Mortgage  Loans will  affect the amount of the  Available  Distribution
Amount available to make  distributions of interest on the Certificates and will
therefore  affect the ability of the Trust Fund to make a full  distribution  of
interest  on the  Class  A  Certificates  and  the  Class  A  Formula  Principal
Distribution Amount. The Master Servicer's Servicing Fee in respect of the month
of  prepayment  will be applied to make up for any  reduced  amount of  interest
collections  on account of the timing of the receipt of  principal  prepayments,
but no  assurance  can be given  that the  amount of the  Servicing  Fee will be
sufficient for such purpose.  Net Interest Shortfalls will be borne by the Class
A  Certificateholders  as described under  'Description  of the  Certificates --
Distributions on the  Certificates'  and will result in a lower than anticipated
yield.
 

     No prediction can be made as to future levels of LIBOR, the One-Month LIBOR
Index, the Six-Month LIBOR Index, the Prime Index or the Treasury Index or as to
the timing of any changes therein, each of which will directly affect the yields
of  the  Class  A  Certificates.  In  addition,  the  holders  of  the  Class  A
Certificates will absorb the yield risk associated with a possible narrowing  of
the  spread  between  the  Class  A Pass-Through  Rate  (which  rate,  except as
otherwise provided, is  based on LIBOR)  and the Weighted  Average Net  Mortgage
Rate.  The Mortgage Rates reset  at different times and  are subject to lifetime
interest rate caps.  The conversions of  Convertible Mortgage Loans  to a  fixed
rate  may, if  the Master  Servicer fails  to purchase  such Converting Mortgage
Loans, have the effect of narrowing the spread between the Class A  Pass-Through
Rate  calculated on  the basis  of LIBOR and  the Weighted  Average Net Mortgage
Rate. If such spread disappears (i.e.,  if LIBOR plus 0.38% exceeds the  related
Weighted Average Net Mortgage Rate), then the Class A Pass-Through Rate for such
Distribution  Date will be  limited to such lower  Weighted Average Net Mortgage
Rate. In addition, interest accrues on the  Class A and Class B Certificates  on
the  basis of  the actual number  of days  in the related  Accrual Period (which
could be more than 30) divided  by 360. Consequently, if the Pass-Through  Rates
equaled  the  related Weighted  Average Net  Mortgage Rate,  the amount  of such
accrued interest might, in certain circumstances, be greater than the amount  of
interest  that would be due on the  Mortgage Loans, on which interest accrues on
the basis of a year consisting of twelve 30-day months. See 'Description of  the
Certificates  --  Servicing  Compensation  and Payment  of  Expenses'.  Any such
differential  in  accrued  interest  would  be  covered,  as  to  the  Class   A
Certificates,   by  the  Certificate   Insurance  Policy  to   the  extent  such
differential results in a Distribution Account Shortfall.

 
                                      S-31
 

<PAGE>
<PAGE>
     The Maximum Mortgage Rates  range from 12.00% to  14.00% per annum and  the
weighted  average Maximum Mortgage Rate for  the Mortgage Loans (by Cut-off Date
Principal Balance) is equal to 12.583%.  None of the Mortgage Loans are  subject
to periodic interest rate caps.
 
WEIGHTED AVERAGE LIFE OF THE CLASS A CERTIFICATES
 
     The  following  information is  given solely  to  illustrate the  effect of
prepayments of the Mortgage Loans  on the weighted average  life of the Class  A
Certificates  under  the  stated assumptions  and  is  not a  prediction  of the
prepayment rate that might actually be experienced by the Mortgage Loans.
 
     Weighted average life refers to the average amount of time 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 Class A Certificates
will be affected by the rate at  which principal on the Mortgage Loans is  paid.
Principal   payments  on  Mortgage  Loans  may  be  in  the  form  of  scheduled
amortization or prepayments  (for this purpose,  the term 'prepayment'  includes
prepayments  and liquidations due  to default or  other dispositions of Mortgage
Loans). Prepayments on mortgage loans may  be measured by a prepayment  standard
or  model. The model used in this Prospectus Supplement is a Constant Prepayment
Rate ('CPR'). The  CPR represents an  assumed constant rate  of prepayment  each
month, expressed as a per annum percentage of the scheduled principal balance of
the  pool of mortgage loans for that month.  As used in the following table, the
column headed '0%'  assumes that none  of the Mortgage  Loans is prepaid  before
maturity.  The  columns  headed  '10%',  '15%',  '20%'  and  '30%'  assume  that
prepayments on the Mortgage Loans  are made at CPRs  of '10%', '15%', '20%'  and
'30%',  respectively. THE CPR DOES NOT PURPORT TO BE A HISTORICAL DESCRIPTION OF
PREPAYMENT EXPERIENCE OR A PREDICTION OF  THE ANTICIPATED RATE OF PREPAYMENT  OF
ANY POOL OF MORTGAGE LOANS, INCLUDING THE MORTGAGE LOANS.
 
     There is no assurance, however, that prepayments of the Mortgage Loans will
conform  to any level  of CPR, and  no representation is  made that the Mortgage
Loans will prepay at the  CPRs shown or any other  prepayment rate. The rate  of
principal  payments on  pools of  mortgage loans is  influenced by  a variety of
economic, geographic, social and other factors, including the level of  interest
rates  and the  rate at which  homeowners sell  their homes or  default on their
mortgage loans. Other  factors affecting  prepayment of  mortgage loans  include
changes  in borrowers' housing needs,  job transfers, unemployment and obligors'
net equity in their homes.
 
     The percentages  and weighted  average lives  in the  following table  were
determined  assuming that (i)  scheduled interest and  principal payments on the
Mortgage Loans are received in a timely  manner and prepayments are made at  the
indicated  CPRs;  (ii)  principal  prepayments on  the  Mortgage  Loans  will be
received on  the  last day  of  each month  commencing  in August  1996  at  the
respective  constant percentages of CPR set forth in such table and there are no
Prepayment Interest Shortfalls; (iii)  except as indicated  with respect to  the
weighted  average lives, neither the Master Servicer nor the Certificate Insurer
exercises its right of optional termination described above; (iv) each  Mortgage
Loan  will pay interest only  for the first ten  years from origination and will
fully amortize during the following fifteen years; (v) each Mortgage Loan  will,
as  of the Cut-off Date,  have the applicable original  term to maturity and the
applicable remaining term to maturity  specified below; (vi) each Mortgage  Loan
bears  interest at the  applicable current Mortgage Rate  specified in the table
below until the next  applicable Interest Adjustment  Date and thereafter  bears
interest  at the sum of  the applicable Index and  Margin specified in the table
below; (vii) there are no losses or  delinquencies on the Mortgage Loans and  no
Index  Convertible Mortgage Loan is converted into a new Index; (viii) the Class
A Certificates are issued on September  10, 1996; (ix) the Distribution Date  is
the  15th day of each month commencing in September 1996; and (x) no Convertible
Mortgage Loans  are converted  to  fixed rate  Mortgage  Loans or  to  different
Indices.  No representation is made that  the actual losses and delinquencies on
the Mortgage Loans will be experienced at the assumed rate or at any other rate.
In  addition,   the  Mortgage   Loans  are   assumed  to   have  the   following
characteristics:
 
                                      S-32
 

<PAGE>
<PAGE>
 

<TABLE>
<CAPTION>
                                                          MONTHS TO        LEVEL OF
                            CUT-OFF DATE    CURRENT     NEXT INTEREST     INDEX AFTER
 INDEX AND FREQUENCY OF      PRINCIPAL      MORTGAGE     ADJUSTMENT         CURRENT                       REMAINING      ORIG.
        ADJUSTMENT            BALANCE         RATE          DATE         MORTGAGE RATE      MARGIN      TERM (MONTHS)    TERM
- -------------------------   ------------    --------    -------------    -------------    ----------    -------------    -----
 
<S>                         <C>             <C>         <C>              <C>              <C>           <C>              <C>
Six-Month LIBOR -- Six
  Months.................   $210,522,143      7.656%          5              5.875%            1.942%        299          300
Prime -- Six Months......   $  1,840,500      8.276%          6              8.250%            0.026%        300          300
Treasury -- Six Months...   $ 10,023,245      7.291%          4              5.940%            2.587%        298          300
One-Month
  LIBOR -- Monthly.......   $ 97,517,868      7.220%          2              5.473%            1.749%        299          300
Treasury -- Monthly......   $  3,440,550      8.025%          2              5.940%            2.193%        300          300
</TABLE>

 
     Since  the  table was  prepared  on the  basis  of the  assumptions  in the
preceding paragraph, there are discrepancies between the characteristics of  the
actual  Mortgage Loans and the characteristics  of the Mortgage Loans assumed in
preparing  the  table.  Any  such  discrepancy  may  have  an  effect  upon  the
percentages  of  the  Original Class  A  Principal Balance  outstanding  and the
weighted average lives of the Class A  Certificates set forth in the tables.  In
particular, the Mortgage Rates are adjustable and will most likely vary from the
assumed  interest rates, which may have  a significant effect on the percentages
of the Original Class A Principal  Balance outstanding and the weighted  average
life.  In  addition, since  the actual  Mortgage  Loans in  the Trust  Fund have
characteristics which differ from those assumed in preparing the table set forth
below, the distributions of  principal on the Class  A Certificates may be  made
earlier or later than as indicated in the table.
 
     It is not likely that the Mortgage Loans will prepay at any constant CPR to
maturity  or that all Mortgage Loans will  prepay at the same rate. In addition,
the diverse remaining  terms to  maturity of  the Mortgage  Loans could  produce
slower distributions of principal than as indicated in the related tables at the
various  CPRs specified even if the  weighted average remaining term to maturity
of the Mortgage Loans is as assumed above.
 
     Investors are urged  to make  their investment  decisions on  a basis  that
includes  their determination as to anticipated prepayment rates under a variety
of the assumptions discussed herein.
 
     Based on  the  foregoing assumptions,  the  following table  indicates  the
resulting  weighted average lives of the Class A Certificates and sets forth the
percentage of the Original Class A  Principal Balance that would be  outstanding
after each of the dates shown at the indicated CPR.
 
                                      S-33
 

<PAGE>
<PAGE>
     PERCENT OF THE ORIGINAL PRINCIPAL BALANCE OF THE CLASS A CERTIFICATES
                                OUTSTANDING FOR:
 

<TABLE>
<CAPTION>
                                                                              CLASS A CERTIFICATE AT THE
                                                                             FOLLOWING PERCENTAGES OF CPR
                                                                     ---------------------------------------------
DISTRIBUTION DATE                                                       0%       10%       15%       20%       30%
- ----------------------------------------------------------------     -----      ----      ----      ----      ----
<S>                                                                  <C>        <C>       <C>       <C>       <C>
Initial Percentage..............................................       100%      100%      100%      100%      100%
August 15, 1997.................................................       100        90        85        80        70
August 15, 1998.................................................       100        81        72        63        48
August 15, 1999.................................................       100        72        61        50        34
August 15, 2000.................................................       100        65        51        40        23
August 15, 2001.................................................       100        58        44        32        16
August 15, 2002.................................................       100        52        37        26        11
August 15, 2003.................................................       100        47        32        20         7
August 15, 2004.................................................       100        42        27        16         5
August 15, 2005.................................................       100        38        22        13         3
August 15, 2006.................................................       100        34        19        10         2
August 15, 2007.................................................        96        30        15         7         1
August 15, 2008.................................................        92        25        12         5         0
August 15, 2009.................................................        88        22        10         4         0
August 15, 2010.................................................        83        18         8         3         0
August 15, 2011.................................................        78        15         6         2         0
August 15, 2012.................................................        72        13         4         1         0
August 15, 2013.................................................        67        10         3         1         0
August 15, 2014.................................................        60         8         2         0         0
August 15, 2015.................................................        53         6         1         0         0
August 15, 2016.................................................        46         5         1         0         0
August 15, 2017.................................................        37         3         0         0         0
August 15, 2018.................................................        29         2         0         0         0
August 15, 2019.................................................        19         1         0         0         0
August 15, 2020.................................................         9         0         0         0         0
August 15, 2021.................................................         0         0         0         0         0
Weighted Average Life without exercise of optional termination
  (years)(1)....................................................     18.75      7.85      5.58      4.19      2.64
Weighted Average Life with exercise of optional termination
  (years)(1)(2).................................................     18.71      7.60      5.30      3.94      2.45
</TABLE>

 
- ------------
 
(1) The  weighted average  life of  a Class A  Certificate is  determined by (i)
    multiplying the amount of each principal distribution by the number of years
    from  the  date  of  the  issuance  of  such  Certificate  to  the   related
    Distribution Date, (ii) adding the results and (iii) dividing the sum by the
    original principal balance of such Certificate.
 
(2) The right of the Master Servicer and the Certificate Insurer to purchase the
    Mortgage Loans when the Pool Scheduled Principal Balance is less than 10% of
    the   original  Pool   Scheduled  Principal   Balance  is   described  under
    'Description of  the Certificates  --  Optional Termination'.  The  weighted
    average lives that assume the exercise of such option assume that the option
    is exercised when it first becomes exercisable.
 
                                      S-34



<PAGE>
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES
 
     The  Certificates  will  be  issued pursuant  to  the  Agreement  among the
Company, the Master Servicer and the Trustee. A copy of the Agreement (exclusive
of the list of  Mortgage Loans) will  be attached as an  exhibit to the  Current
Report on Form 8-K to be filed with the Securities and Exchange Commission after
the  date of delivery of  the Certificates. Reference is  made to the Prospectus
for additional information regarding the  terms and conditions of the  Agreement
to  the extent not revised by the  following description. To the extent that the
statements in this  Prospectus Supplement modify  statements in the  Prospectus,
the statements in this Prospectus Supplement control.
 
     The  following summaries do not purport to  be complete and are subject to,
and are  qualified in  their entirety  by reference  to, the  provisions of  the
Agreement.  When  particular  provisions  or terms  used  in  the  Agreement are
referred  to,  the  actual  provisions  (including  definitions  of  terms)  are
incorporated by reference.
 
GENERAL
 
     Exclusive  of  the  interest  of  the  Class  R  Certificate,  the  Class A
Certificates will initially evidence in  the aggregate a beneficial interest  of
approximately 98.50% in the pool of Mortgage Loans, and the Class B Certificates
will initially evidence the remaining approximate 1.50%. The Class R Certificate
does not have a principal balance.
 
     The  Class A Certificates will be issued  in fully registered form only, in
denominations of $25,000 and integral multiples of $1,000 in excess thereof. The
Percentage Interest of  a Class A  Certificate is the  percentage obtained  from
dividing  its denomination by the Original Class A Principal Balance. Definitive
Class A Certificates, if  issued, will be transferable  and exchangeable at  the
corporate  trust  office of  the Trustee  at its  Corporate Trust  Department in
California or, if it so elects, at the  office of an agent in New York City.  No
service  charge will be made  for any registration of  exchange or transfer, but
the Trustee may require payment  of a sum sufficient to  cover any tax or  other
governmental charge.
 
     Distributions of principal and interest on the Class A Certificates will be
made  on the 15th day of each month, or,  if such day is not a business day, the
next  succeeding  business  day  (each,  a  'Distribution  Date')  beginning  in
September  1996, to  the persons  in whose  names the  Class A  Certificates are
registered at  the close  of business  on the  last business  day preceding  the
immediately  preceding Distribution Date or on  the date of the initial issuance
of the Certificates  in the  case of the  first Distribution  Date (the  'Record
Date').  The Class A Certificates will  initially be represented by certificates
registered in the name of Cede &  Co. ('Cede') as the nominee of The  Depository
Trust  Company ('DTC').  See 'Registration  of Class  A Certificates'  below. If
definitive Class A Certificates are issued, distributions will be made by  check
mailed  to  the address  of the  person entitled  thereto as  it appears  on the
Certificate  Register,  except  that  a  Certificateholder  who  holds  Class  A
Certificates  with original  denominations aggregating  at least  $5 million may
request payment  by wire  transfer  of funds  pursuant to  written  instructions
delivered  to the Trustee at  least ten business days  prior to the Record Date.
The final distribution in retirement of  Class A Certificates will be made  only
upon  presentation and surrender  of the Class  A Certificates at  the office or
agency of the  Trustee specified  in the final  distribution notice  to Class  A
Certificateholders.
 
     The  Certificate  Account will  be established  in the  name of  the Master
Servicer as Master Servicer for the Trustee.
 
DISTRIBUTIONS ON THE CERTIFICATES
 
     Distributions of  interest  and principal  to  each  holder of  a  Class  A
Certificate  will be  made on  each Distribution  Date, commencing  in September
1996, in an amount  equal to each such  holder's respective Percentage  Interest
multiplied by the amount distributed in respect of Class A Certificates. Certain
calculations  with  respect  to the  Certificates  will  be made  by  the Master
Servicer as  of the  fifth day  of the  month (or  if such  fifth day  is not  a
business  day,  then on  the next  preceding  business day)  (the 'Determination
Date'). Distributions  on the  Class A  Certificates will  be applied  first  to
interest and then to principal. All calculations of interest on the Certificates
will  be made on  the basis of the  actual number of days  in the Accrual Period
divided   by    360.   Interest    will   accrue    with   respect    to    each
 
                                      S-35
 

<PAGE>
<PAGE>
Distribution  Date during the one-month period beginning  on the 15th day of the
month preceding the month of such Distribution  Date and ending on the 14th  day
of  the  month  of  such  Distribution  Date  (or,  in  the  case  of  the first
Distribution Date,  the period  beginning  on the  Closing  Date and  ending  on
September 14, 1996) (each, an 'Accrual Period').
 
     With  respect to each Distribution  Date, the Available Distribution Amount
will be the amount received in respect of the Mortgage Loans that is on  deposit
in  the  Certificate  Account  as  of  the  close  of  business  on  the related
Determination Date  plus  the Advances  deposited  in the  Distribution  Account
(described below) for such Distribution Date, less the following amounts:
 
          (a)  amounts received on the Mortgage  Loans as late payments or other
     recoveries  of  interest  or  principal  (including  Liquidation  Proceeds,
     Insurance Proceeds and condemnation awards) and respecting which the Master
     Servicer previously made an unreimbursed Advance of such amounts;
 
          (b) amounts representing the reimbursement for Nonrecoverable Advances
     and  other amounts (including the Servicing  Fee) permitted to be withdrawn
     by the  Master Servicer  from, or  not  required to  be deposited  in,  the
     Certificate Account;
 
          (c)  amounts representing all  or part of a  Monthly Payment due after
     the immediately preceding Due Date;
 
          (d)  all  Repurchase  Proceeds,  Principal  Prepayments,   Liquidation
     Proceeds,  Insurance  Proceeds  and  condemnation  awards  with  respect to
     Mortgage Loans received after the related Principal Prepayment Period,  and
     all  related payments of  interest representing interest  for any period of
     time after the related Due Date; and
 
          (e) all  income  from Eligible  Investments  held in  the  Certificate
     Account for the account of the Master Servicer.
 
     On  the  business  day  prior  to  each  Distribution  Date  the  Available
Distribution  Amount  will  be  deposited  into  the  Distribution  Account.  In
addition, on or before each Distribution Date, the Trustee will deposit into the
Distribution  Account  (i)  the payments,  if  any,  it has  received  under the
Certificate Insurance Policy and  the Limited Purpose Surety  Bond and (ii)  any
Reserve  Fund draw amounts,  in each case for  distribution on such Distribution
Date.
 
     On each  Distribution  Date  the  Available  Distribution  Amount  will  be
distributed in the following amounts and order of priority:
 
          (i)  to  the  Class  A Certificateholders,  interest  for  the related
     Accrual Period at the  Class A Pass-Through Rate  on the Class A  Principal
     Balance,  together with any previously undistributed shortfalls in required
     distributions of interest on the Class A Certificates (the 'Class A  Unpaid
     Interest  Shortfall'). Interest  distributions are subject  to reduction on
     account of Net Interest Shortfalls as described below;
 
          (ii) to the Class A  Certificateholders, on account of principal,  the
     Class  A Formula Principal Distribution Amount  until the Class A Principal
     Balance is reduced to zero;
 
          (iii) to  the Certificate  Insurer,  the monthly  premium due  on  the
     Certificate Insurance Policy;
 
          (iv)  to the  Certificate Insurer, an  amount equal  to any previously
     unreimbursed payments made under the  Certificate Insurance Policy and  any
     fees  and  expenses  owed  to it  under  the  related  insurance agreement,
     together with  interest thereon  (collectively, the  'Unreimbursed  Insurer
     Amounts');
 
          (v)  to the Reserve Fund, the amount (but not in excess of the Formula
     Excess Interest Amount) required to be deposited in the Reserve Fund;
 
          (vi) to  the  Class B  Certificateholders,  interest for  the  related
     Accrual  Period at the Class  B Pass-Through Rate on  the Class B Principal
     Balance, together with any previously undistributed shortfalls in  required
     distributions   of  interest   on  the   Class  B   Certificates.  Interest
     distributions  are  subject  to  reduction  on  account  of  Net   Interest
     Shortfalls as described below;
 
          (vii)  to the Class A Certificateholders, on account of principal, the
     Unrecovered Principal  Amounts, if  any, for  the Mortgage  Loans for  such
     Distribution Date and all prior Distribution
 
                                      S-36
 

<PAGE>
<PAGE>
     Dates  that have  not previously been  distributed pursuant  to this clause
     until the Class A Principal Balance is reduced to zero;
 
          (viii) to the Class B Certificateholders, on account of principal, the
     Class B Formula Principal Distribution  Amount until the Class B  Principal
     Balance is reduced to zero;
 
          (ix)  to the Class B Certificateholders,  the Class B Loss Amounts not
     previously distributed to them pursuant to this clause; and
 
          (x) to the Class R Certificateholders, any remaining balance.
 
     Notwithstanding the  foregoing,  until the  Class  A Principal  Balance  is
reduced  to zero, distributions  on account of  principal otherwise allocable to
the Class  B Certificateholders  in accordance  with the  above priorities  will
instead  be made to the  Class A Certificateholders to  the extent, if any, that
such distribution would, if made to  the Class B Certificateholders, reduce  the
Class  B Principal  Balance to  less than 1.00%  of the  Original Pool Scheduled
Principal Balance or if the Class B Principal Balance is less than that amount.
 
     As to any Distribution Date, the 'Formula Principal Distribution Amount' is
the sum of:
 
          (a) the  principal portion  of all  Monthly Payments,  whether or  not
     received,  which were due  on the related Due  Date on Outstanding Mortgage
     Loans as of the related Due Date;
 
          (b) with respect to each Mortgage Loan, all Principal Prepayments made
     by the  Mortgagor  during the  month  (the 'Principal  Prepayment  Period')
     preceding the month of such Distribution Date;
 
          (c) with respect to each Mortgage Loan not described in (e) below, all
     Insurance  Proceeds, condemnation awards and any other cash proceeds from a
     source other than the Mortgagor, to the extent required to be deposited  in
     the  Certificate Account pursuant to the  Agreement, which are allocable to
     principal and were received during the related Principal Prepayment Period,
     net of  related unreimbursed  Servicing  Advances and  net of  any  portion
     thereof  that, as to such Mortgage  Loan, constitutes late collections with
     respect thereto;
 
          (d) with  respect to  each  Mortgage Loan  that has  been  repurchased
     pursuant  to Section  11.01 of the  Agreement during  the related Principal
     Prepayment Period, an amount equal to the Principal Balance of the Mortgage
     Loan as of the date of repurchase;
 
          (e) with  respect  to each  Mortgage  Loan that  became  a  Liquidated
     Mortgage  Loan during the  related Principal Prepayment  Period, the amount
     allocable to  the  principal of  such  Liquidated Mortgage  Loan  that  was
     recovered out of the net liquidation proceeds in respect of such Liquidated
     Mortgage Loan in such Principal Prepayment Period; and
 
          (f)  with respect to each Mortgage Loan repurchased during the related
     Principal Prepayment Period by the Master  Servicer on account of a  breach
     of  a  representation or  warranty  that materially  adversely  affects the
     interests of  the  Certificateholders or  the  Certificate Insurer  or  the
     Surety  Bond Provider,  or on  account of  its conversion  to a  fixed rate
     Mortgage Loan or otherwise, an amount equal to the principal portion of the
     Purchase Price,  as defined  in  the Agreement  (exclusive of  any  portion
     thereof included in clause (a) above).
 
     The  'Scheduled Formula  Principal Distribution Amount'  for a Distribution
Date is  the  amount  specified  in  clause  (a)  of  this  paragraph  for  such
Distribution Date. The 'Unscheduled Formula Principal Distribution Amount' for a
Distribution  Date is the sum  of the amounts in clauses  (b), (c), (d), (e) and
(f) of this paragraph for such Distribution Date.
 
     The 'Unrecovered Principal Amount' in respect of a Liquidated Mortgage Loan
is the portion, if any, of the  principal of such Liquidated Mortgage Loan  that
was  not  recovered upon  its liquidation.  An  Unrecovered Principal  Amount in
respect of  a Distribution  Date is  one that  was incurred  in the  immediately
preceding Principal Prepayment Period.
 
     An  'Outstanding Mortgage Loan' in respect of a Due Date is a Mortgage Loan
which was not the subject  of a Principal Prepayment in  full prior to such  Due
Date, which did not become a Liquidated Mortgage Loan prior to such Due Date and
which was not repurchased pursuant to the Agreement on
 
                                      S-37
 

<PAGE>
<PAGE>
account  of certain  breaches of a  representation or warranty  or conversion or
otherwise prior to such Due Date.
 
     A 'Liquidated Mortgage Loan' is, generally, a defaulted Mortgage Loan as to
which all  amounts that  the  Master Servicer  believes  can be  recovered  with
respect  to such Mortgage Loan or the  property acquired in respect thereof have
been recovered.
 
     The 'Principal  Balance'  of  a  Mortgage Loan  is  its  principal  balance
remaining  to  be paid  at  the close  of business  on  the Cut-off  Date (after
deduction of all principal payments due on or before the Cut-off Date whether or
not paid, but without deducting Monthly Payments due after the Cut-off Date  and
received  on  or before  the  Cut-off Date)  reduced  by all  amounts (including
Advances, if any)  distributed to  Certificateholders relating  to principal  of
such Mortgage Loan.
 
     The  interest entitlement  above for the  Class A and  Class B Certificates
with respect to  each Distribution Date  will be  reduced by the  amount of  Net
Interest  Shortfall allocable to each such  Class. The Net Interest Shortfall on
any Distribution Date will be allocated pro  rata among the Class A and Class  B
Certificates  based on  the amount of  interest each such  Class of Certificates
would otherwise be entitled to receive on such Distribution Date.
 
     The 'Net Interest Shortfall' in respect of a Distribution Date is equal  to
the  sum of (i) the amount of  interest which would otherwise have been received
with respect to any Mortgage Loan that was the subject of a Relief Act Reduction
and (ii) any  Net Prepayment  Interest Shortfall. The  'Net Prepayment  Interest
Shortfall'  in respect of a Distribution Date is the aggregate of the Prepayment
Interest Shortfalls incurred on  the Mortgage Loans  in the preceding  Principal
Prepayment Period that were not made up by the application of the Servicing Fees
collected by the Master Servicer in respect of such Principal Prepayment Period.
A  'Relief Act Reduction' is a reduction in  the amount of monthly interest on a
Mortgage Loan pursuant to the Soldiers'  and Sailors' Civil Relief Act of  1940,
as amended.
 
     In no event will the aggregate distributions of principal to the holders of
the  Class  A or  Class B  Certificates (whether  out of  Available Distribution
Amounts, Reserve Fund  draw amounts,  payments under  the Certificate  Insurance
Policy  or payments under  the Limited Purpose Surety  Bond) exceed the Original
Principal Balance of such Class.
 
     The 'Formula Excess Interest Amount' in  respect of a Distribution Date  is
the  amount, if any, by  which (i) one month's  interest at the Weighted Average
Net Mortgage Rate on the aggregate Principal Balance of the Mortgage Loans as of
the Due  Date in  the preceding  month  (after giving  effect to  the  scheduled
principal  payments  due on  such Due  Date  and unscheduled  principal payments
received prior to such Due Date)  exceeds (ii) interest for the related  Accrual
Period at the weighted average of the Class A and Class B Pass-Through Rates for
such Distribution Date on the aggregate Principal Balance of such Certificates.
 
     The  Class A  Principal Balance is  the Original Class  A Principal Balance
less all  prior  distributions  to  Class A  Certificateholders  on  account  of
principal.
 
     The  Class B Principal Balance,  which shall not be  less than zero, is the
Original Class B Principal Balance less  the sum of (i) all prior  distributions
to  the Class B Certificateholders  on account of principal  and (ii) the sum of
all Class B Loss Amounts for prior  Distribution Dates. A 'Class B Loss  Amount'
for  a Distribution Date is the amount, if any,  by which (a) the sum of (x) the
Formula Principal Distribution Amount and  (y) the aggregate of the  Unrecovered
Principal  Amounts, if  any, for such  Distribution Date exceeds  (b) the amount
distributed on account of principal to  the holders of the Certificates on  such
Distribution Date. Class B Loss Amounts will not bear interest.
 
     The term 'Principal Balance', when used in respect of a Class or Classes of
Certificates,  refers  to the  principal balance  thereof  as calculated  in the
preceding two paragraphs.
 
     The 'Class A Formula Principal Distribution Amount' for a Distribution Date
is equal to  the sum  of (i)  the Class A  Percentage of  the Scheduled  Formula
Principal  Distribution Amount and (ii) the Class A Prepayment Percentage of the
Unscheduled Formula Principal Distribution Amount.
 
     The 'Class A Percentage' for a Distribution Date is equal to the percentage
(which shall in no event be greater than 100%) derived from dividing the Class A
Principal Balance by the Pool Scheduled Principal Balance (before giving  effect
to the Formula Principal Distribution Amount for
 
                                      S-38
 

<PAGE>
<PAGE>
such  Distribution Date). The 'Class A Prepayment Percentage' for a Distribution
Date on or before the Distribution Date in August 2006 will be 100%. The  'Class
A  Prepayment Percentage' for a Distribution Date after the Distribution Date in
August 2006 will be as follows:  for any Distribution Date subsequent to  August
2006  to  and  including the  Distribution  Date  in August  2007,  the  Class A
Percentage for such Distribution  Date plus 70%  of the Subordinated  Percentage
for  such Distribution Date; for any Distribution Date subsequent to August 2007
to and including the  Distribution Date in August  2008, the Class A  Percentage
for  such Distribution  Date plus  60% of  the Subordinated  Percentage for such
Distribution Date; for any  Distribution Date subsequent to  August 2008 to  and
including  the Distribution Date in August 2009, the Class A Percentage for such
Distribution Date plus 40% of the Subordinated Percentage for such  Distribution
Date;  for any Distribution Date subsequent to  August 2009 to and including the
Distribution Date in August 2010, the  Class A Percentage for such  Distribution
Date plus 20% of the Subordinated Percentage for such Distribution Date; and for
any  Distribution Date thereafter, the Class  A Percentage for such Distribution
Date (unless on any of the  foregoing Distribution Dates the Class A  Percentage
exceeds  the initial Class  A Percentage, in  which case the  Class A Prepayment
Percentage for such Distribution Date will once again be 100%). Reduction of the
Class A  Prepayment Percentage  in  accordance with  the preceding  sentence  is
subject  to the  satisfaction of  certain criteria  (including the  criteria set
forth in  clause (ii)  of the  next  paragraph (applied,  for purposes  of  this
paragraph,   by  starting  the  application  of  clause  (a)  thereof  with  any
Distribution Date after August  2006 to and including  the Distribution Date  in
August  2007 and similarly moving  back the application of  clauses (b), (c) and
(d) thereof) and the criteria set forth  in clause (iii) of the next  paragraph)
regarding delinquency and loss experience of the Mortgage Loans.
 
     Notwithstanding  the foregoing, if on any Distribution Date (i) the Current
Subordination Level equals at least twice the Original Subordination Level, (ii)
cumulative Unrecovered Principal Amounts with respect to the Mortgage Loans have
not exceeded (a) if such Distribution Date is on or before the fifth anniversary
of the first Distribution  Date, 35% of the  initial Class B Principal  Balance,
(b)  if such  Distribution Date is  after the fifth  but on or  before the sixth
anniversary of the first Distribution Date, 40% of the initial Class B Principal
Balance, (c) if such Distribution Date is  after the sixth but on or before  the
seventh  anniversary date  of the  first Distribution  Date, 45%  of the initial
Class B Principal Balance and (d) if such Distribution Date is after the seventh
anniversary date of  the first  Distribution Date, 50%  of the  initial Class  B
Principal  Balance, and (iii) over the prior three months, the average aggregate
outstanding principal balance of the Mortgage  Loans delinquent 60 days or  more
(including for this purpose any Mortgage Loans in foreclosure and Mortgage Loans
with  respect to which  the related Mortgage  Property has been  acquired by the
Trust Fund)  has  not  exceeded  3.00%  of  the  average  aggregate  outstanding
principal  balance  of all  Mortgage Loans  for  such period,  then the  Class A
Prepayment Percentage for such Distribution Date  will be as follows: (A) as  to
any  Distribution Date prior to the  third anniversary of the first Distribution
Date, the  Class  A  Percentage for  such  Distribution  Date plus  50%  of  the
Subordinated   Percentage  for  such  Distribution  Date;  and  (B)  as  to  any
Distribution Date thereafter, the Class A Percentage for such Distribution Date.
 
     The 'Current Subordination Level' in respect of a Distribution Date is  the
percentage  derived  from dividing  (i) the  Class  B Principal  Balance (before
giving effect  to  the  distributions  and the  allocation  of  the  Unrecovered
Principal  Amounts  for  such  Distribution Date)  by  (ii)  the  Pool Scheduled
Principal Balance (before  giving effect to  the Formula Principal  Distribution
Amount  for such Distribution  Date). The 'Original  Subordination Level' is the
percentage derived from dividing (i) the  Original Class B Principal Balance  by
(ii) the Original Pool Scheduled Principal Balance, which percentage is 1.50%.
 
     The 'Class B Formula Principal Distribution Amount' for a Distribution Date
is the sum of (i) the Subordinated Percentage of the Scheduled Formula Principal
Distribution  Amount  and (ii)  the  Subordinated Prepayment  Percentage  of the
Unscheduled Formula Principal Distribution  Amount. The Subordinated  Percentage
is  equal  to 100%  less  the Class  A  Percentage. The  Subordinated Prepayment
Percentage is equal to 100% less the Class A Prepayment Percentage.
 
     With respect to any Distribution  Date, a 'Distribution Account  Shortfall'
is  the sum of (a)  the amount, if any,  by which (x) the  aggregate of the full
amounts due to  be distributed  to the  Class A  Certificateholders pursuant  to
clauses  (i)  and  (ii) in  the  fourth  paragraph under  'Distributions  on the
 
                                      S-39
 

<PAGE>
<PAGE>
Certificates' above  exceeds  (y)  the  amount  of  funds  (exclusive  of  funds
representing the Insured Payment in respect of such Distribution Date) that will
be  on deposit in the Distribution Account  in respect of such Distribution Date
and available to be distributed on  the Class A Certificates, after taking  into
account  all deposits to be made to the Distribution Account on or prior to such
Distribution Date, including without  limitation all Advances,  all funds to  be
transferred  from the Reserve Fund and payments under the Limited Purpose Surety
Bond and (b)  on the third  Distribution Date  that follows the  month in  which
there  occurs the latest  original scheduled maturity date  of any Mortgage Loan
that was an Outstanding Mortgage Loan at any time during such month, the  amount
necessary  to reduce the Class A Principal  Balance to zero (after giving effect
to all other distributions of principal to be made on such Distribution Date  in
respect of the Class A Certificates).
 
     Subject  to the terms  and conditions of  the Certificate Insurance Policy,
the Insured Amount for a Distribution Date will include the Distribution Account
Shortfall, if any, for such Distribution Date. Insured Payments, if any, will be
distributed to the Class A Certificateholders on the related Distribution  Date.
See 'The Certificate Insurance Policy and the Certificate Insurer' herein.
 

     The  Class A Pass-Through Rate for a Distribution Date will be equal to the
lesser of  (i) LIBOR  (as described  below)  plus 0.38%  and (ii)  the  Weighted
Average  Net Mortgage  Rate for  the Mortgage Loans  as of  the Due  Date in the
preceding month  (determined on  the  basis of  the  Principal Balances  of  the
Mortgage  Loans after giving effect  to the Monthly Payments  due on or prior to
such Due Date  and unscheduled  principal payments  received prior  to such  Due
Date).  The Class B Pass-Through Rate  will be similarly calculated, except that
the rate corresponding to clause (i) of the preceding sentence will equal  LIBOR
plus 1.25%. The 'Net Mortgage Rate' of a Mortgage Loan is its Mortgage Rate less
the  sum  of  (i) the  Servicing  Fee Rate  of  0.25% and  (ii)  the Certificate
Insurance Policy annual  premium rate  (which, together with  the Servicing  Fee
Rate,  will not exceed 0.38%).  The 'Weighted Average Net  Mortgage Rate' is the
weighted  average  of   the  Net   Mortgage  Rates  for   the  Mortgage   Loans.
Notwithstanding  the foregoing, the  0.38% margin added  to the applicable LIBOR
formula for the  calculation of the  Class A Pass-Through  Rate will instead  be
0.78%  for each Distribution  Date occurring at  least 120 days  after the first
Distribution Date in respect of which the option to purchase the Mortgage Loans,
described under 'Description of the  Certificates -- Optional Termination',  may
first  be exercised by the  Master Servicer. The Class  A Pass-Through Rate thus
calculated will still be subject to  the limitation of the Weighted Average  Net
Mortgage  Rate  as  described  above  in  this  paragraph.  See  also 'Servicing
Compensation and Payment of Expenses'.

 

     Calculation of LIBOR. LIBOR with respect to any Distribution Date shall  be
established  by the  Trustee and  shall equal  the arithmetic  mean (rounded, if
necessary, to the nearest one-sixteenth of  a percent, with a one  thirty-second
being  rounded upwards) of  the offered rates for  United States dollar deposits
for one month which appear on the Reuters Screen LIBO Page (as defined below) as
of 11:00  a.m., London  time, on  the second  LIBOR Business  Day prior  to  the
immediately preceding Distribution Date (but as of September 6, 1996 in the case
of the Distribution Date on September 16, 1996), provided that at least two such
offered rates appear on the Reuters Screen LIBO Page on such date. If fewer than
two  offered rates appear, LIBOR will be determined on such date as described in
the paragraph below. 'Reuters Screen LIBO Page' means the display designated  as
page  'LIBO' on the Reuters  Monitor Money Rates Service  (or such other page as
may replace the LIBO page on that  service for the purpose of displaying  London
interbank  offered rates of major banks).  'LIBOR Business Day', for purposes of
the Agreement,  is a  day  which is  both  a Business  Day  (as defined  in  the
Agreement)  and  a day  on which  banking  institutions in  the City  of London,
England are not required or authorized by law to be closed.

 
     If on such date fewer than two  offered rates appear on the Reuters  Screen
LIBO  Page, the Trustee will request the  principal London office of each of the
Reference Banks (which shall be major  banks specified in, or determined by  the
Master  Servicer under,  the Agreement that  are engaged in  transactions in the
London interbank market) to provide the  Trustee with its offered quotation  for
United  States  dollar deposits  for  one month  to  prime banks  in  the London
interbank market as of 11:00  a.m., London time, on such  date. If at least  two
Reference  Banks provide the Trustee with such offered quotations, LIBOR on such
date will  be  the  arithmetic  mean (rounded,  if  necessary,  to  the  nearest
one-sixteenth  of a percent, with a  one thirty-second being rounded upwards) of
all such
 
                                      S-40
 

<PAGE>
<PAGE>
quotations. If on such date  fewer than two of  the Reference Banks provide  the
Trustee  with  such  an  offered  quotation, LIBOR  on  such  date  will  be the
arithmetic mean  (rounded,  if necessary,  to  the nearest  one-sixteenth  of  a
percent,  with a  one thirty-second  being rounded  upwards) of  the offered per
annum rates which one or more leading banks in The City of New York specified in
or determined by the Agreement are quoting as of 11:00 a.m., New York City time,
on such date to leading European banks for United States dollar deposits for one
month; provided, however, that if such banks are not quoting as described above,
LIBOR will be  the LIBOR  applicable to the  immediately preceding  Distribution
Date.
 
RESERVE FUND
 
     The  Reserve Fund will be an account  established with the Trustee and will
initially be funded up to $250,000  (the 'Initial Amount') from the  application
in  the aggregate of the Available Distribution Amount pursuant to clause (v) in
the fourth paragraph  under ' --  Distributions on the  Certificates' above.  On
each  Distribution Date, funds, if  any, in the Reserve  Fund will be applied to
make any required Advance that the Master Servicer fails to make. Collections of
late Monthly  Payments covered  by any  Advance from  the Reserve  Fund will  be
applied  to reinstate the amount  in the Reserve Fund  up to the Initial Amount.
Similarly, the  application of  the Available  Distribution Amount  pursuant  to
clause (v) in the fourth paragraph under ' -- Distributions on the Certificates'
above may reinstate the amount in the Reserve Fund up to the Initial Amount.
 
SUBORDINATED CERTIFICATES
 
     The   rights  of   the  Class   B  Certificateholders   and  the   Class  R
Certificateholders to receive distributions with  respect to the Mortgage  Loans
will be subordinated to the rights of the holders of Class A Certificates to the
extent   described  herein.  This  subordination  is  intended  to  enhance  the
likelihood of regular receipt by the holders of Class A Certificates of the full
amount of monthly distributions due them and  to protect the holders of Class  A
Certificates against losses.
 
     The protection afforded to the holders of the Class A Certificates by means
of  the subordination, to the extent provided herein, of the Class B and Class R
Certificates as described above will be  accomplished (i) by the application  of
the Available Distribution Amount in the order specified under 'Distributions on
the  Certificates' above and  (ii) if the Available  Distribution Amount on such
Distribution Date is  not sufficient to  permit the distribution  of the  entire
Class  A Formula Principal Distribution  Amount and all previously undistributed
Unrecovered Principal Amounts  to the holders  of Class A  Certificates, by  the
right  of the holders of such Class A Certificates to receive any such shortfall
out of  future  distributions  of  Available  Distribution  Amounts  that  would
otherwise  have been payable to the holders  of the related Class B Certificates
and the  Class  R Certificate,  as  applicable. This  subordination  feature  is
effected  for  the  Class  A  Certificates  by  allocating  principal  among the
Certificates on a shifting-interest payment basis as described herein.
 
     As described above, the distribution of principal to the holders of Class A
Certificates is intended to include the Principal Balance of each Mortgage  Loan
that  became a Liquidated Mortgage Loan  during the related Principal Prepayment
Period. A 'Liquidated Mortgage Loan' is, generally, a defaulted Mortgage Loan as
to which all  amounts that the  Master Servicer believes  can be recovered  with
respect  to such Mortgage Loan or the  property acquired in respect thereof have
been recovered. If the Liquidation Proceeds, net of related Liquidation Expenses
and any Advances in respect thereof, allocable to principal from such Liquidated
Mortgage Loan are less  than the principal balance  of such Liquidated  Mortgage
Loan,  the deficiency may, in effect, be absorbed  by the holders of the Class B
Certificates since a portion of future Available Distribution Amounts funded  by
future  principal collections on the Mortgage  Loans, up to the aggregate amount
of such deficiencies, that would otherwise  have been distributable to them  may
be paid to the holders of the Class A Certificates or to the Certificate Insurer
or  the  Surety  Bond Provider.  No  assurance can  be  given that  the  Class A
Certificates will not experience any losses.
 
     If, due to losses and delinquencies, the Available Distribution Amount  for
any  Distribution  Date is  not  sufficient to  cover,  in addition  to interest
distributable   to    the   holders    of   the    Class   A    and   Class    B
 
                                      S-41
 

<PAGE>
<PAGE>
Certificates,   the  entire  Formula  Principal   Distribution  Amount  and  any
Unrecovered Principal  Amounts distributable  to  the holders  of such  Class  A
Certificates on such Distribution Date, then the aggregate of the Pool Scheduled
Principal  Balance will have become less  than the outstanding Principal Balance
of the  Certificates.  Such disproportionate  reduction  of the  Pool  Scheduled
Principal  Balance reduces the  protection afforded by  the subordination of the
Class B Certificates. But  for the effect of  the Certificate Insurance  Policy,
the  holders of Class A  Certificates will bear all  losses and delinquencies on
the Mortgage Loans,  and could  incur losses on  their investment,  if the  Pool
Scheduled  Principal  Balance  becomes  equal  to  or  less  than  the aggregate
outstanding Principal Balance of such Class A Certificates.
 
CERTIFICATE INSURANCE POLICY
 
     The Company will  obtain the  Certificate Insurance Policy,  which will  be
issued  by the Certificate Insurer in favor  of the Trustee and will provide for
payment of Insured Amounts (as defined  herein) in accordance with the terms  of
the  Certificate Insurance Policy solely  for the benefit of  the holders of the
Class A Certificates.  The Certificate Insurance  Policy is non-cancelable.  See
'The Certificate Insurance Policy and the Certificate Insurer' herein.
 
     The  Certificate Insurer is required to  pay Insured Amounts to the Trustee
as paying agent on the later of the applicable Distribution Date or the Business
Day next following the Business Day on which the Certificate Insurer receives  a
notice  of Nonpayment (as defined herein) in  accordance with and subject to the
terms of  the  Certificate Insurance  Policy.  The Certificate  Insurer  is  not
responsible  for the application of any Insured Amount subsequent to the receipt
thereof by the Trustee.
 
     The Certificate  Insurance  Policy  does  not  cover  shortfalls,  if  any,
attributable  to the liability of  the Trust Fund, the  REMIC or the Trustee for
withholding taxes, if any  (including interest and penalties  in respect of  any
such  liability). In addition, the Certificate Insurance Policy does not protect
against the adverse consequences of, and does not guarantee, any specified  rate
of  prepayments and  does not  protect against  any risk  other than Nonpayment,
including failure of the Trustee to make any Insured Payment (as defined herein)
due to  holders  of the  Class  A  Certificates. In  addition,  the  Certificate
Insurance  Policy does not cover  any Net Interest Shortfalls  in respect of the
Class A Certificates.  The Certificate Insurer  has the right  to terminate  the
Trust  Fund,  causing  the  transfer  of amounts  in  certain  accounts  and the
acceleration of the  Class A  Certificates, under certain  circumstances if  the
Pool  Scheduled Principal  Balance becomes less  than 10% of  the Pool Scheduled
Principal Balance as of the Cut-off Date.
 
ASSIGNMENT OF MORTGAGE LOANS
 
     The Company will cause  the Mortgage Loans to  be assigned to the  Trustee,
together  with all principal  and interest collected  on or with  respect to the
Mortgage Loans due after the Cut-off  Date. The Trustee will, concurrently  with
such  assignment, authenticate and deliver  the Certificates. Each Mortgage Loan
will be identified in a schedule appearing  as an exhibit to the Agreement  (the
'Mortgage  Loan Schedule').  The Mortgage  Loan Schedule  specifies, among other
things, with respect to  each Mortgage Loan, the  original principal amount  and
the  unpaid principal balance as of the  Cut-off Date; the Monthly Payment as of
the Cut-off Date;  the months remaining  to maturity of  the Mortgage Loan;  the
Margin; and the Mortgage Rate as of the Cut-off Date.
 
     The Mortgage Notes and Mortgages and certain other documents (the 'Mortgage
Files')  will be delivered by the Master  Servicer to the Trustee or a custodian
of the Trustee  within 21 days  after the date  of the initial  issuance of  the
Certificates, and at least 50% of the Mortgage Notes will have been delivered by
such  issuance date.  The Trustee, or  its custodian, will  review each Mortgage
File (or copies  thereof) and if  any document  required to be  included in  any
Mortgage  File is found to be defective  in any material respect and such defect
is not cured within 60 days  (or such longer period as  may be agreed to by  the
Trustee  or its custodian) following notification thereof to the Master Servicer
by the  Trustee, the  Master Servicer  will repurchase  or substitute  for  such
Mortgage  Loan  in  the  manner  set  forth  under  'The  Pooling  and Servicing
Agreement -- Assignment of Mortgage Assets -- Assignment of the Mortgage  Loans'
in the Prospectus and as set forth in the Agreement.
 
                                      S-42
 

<PAGE>
<PAGE>
     The  assignments  of the  Mortgages to  the Trustee  will not  be recorded.
However, if ML & Co.'s long-term unsecured debt is rated below A - by Standard &
Poor's or A3  by Moody's Investors  Service, Inc., the  Master Servicer will  be
obligated  to  cause the  assignments of  the  Mortgages to  be recorded  in the
appropriate public records unless there shall have been delivered an opinion  of
counsel  satisfactory to  the Company, the  Certificate Insurer  and the Trustee
that such recording  is not required  to protect the  Trustee's interest in  the
Mortgage  Loans. Any  Mortgage Loans  for which  assignments are  required to be
recorded but are not recorded within the time required under the Agreement shall
be   repurchased    as   described    under   'The    Pooling   and    Servicing
Agreement  -- Assignment of Mortgage Assets -- Assignment of the Mortgage Loans'
in the Prospectus and as set forth in the Agreement.
 
AMENDMENTS TO MORTGAGE LOAN DOCUMENTS
 
     In connection with the servicing of the Mortgage Loans, the Master Servicer
may at the request of  a borrower or at its  own initiative agree to modify  the
Mortgage Note or Mortgage relating to a Mortgage Loan or waive compliance by the
borrower  with any provision of the Mortgage Note or Mortgage, provided that any
such modification or waiver (i) does not extend the scheduled maturity date  of,
modify  the  interest  rate payable  under  (except  as required  by  law  or as
contemplated by the Mortgage Note), or constitute a cancellation or discharge of
the outstanding  principal  balance  under  such  Mortgage  Loan,  (ii)  is  not
inconsistent  with  the  Master  Servicer's  then  current  practice  respecting
comparable mortgage  loans  held  in  its  own  portfolio,  or  (iii)  does  not
materially and adversely affect the security afforded by the Mortgaged Property;
provided, however, that the Master Servicer may agree to changes to the terms of
a  Mortgage Note or Mortgage  which would otherwise be  violative of clauses (i)
and (iii) above if (a) the Master Servicer has determined that such changes  are
necessary to avoid prepayment of the related Mortgage Loan or to accommodate the
request  of a  borrower to  extend the  scheduled maturity  date of  the related
Mortgage Loan and such  changes are consistent  with prudent business  practice,
(b)  the Master Servicer repurchases the  related Mortgage Loan for the Purchase
Price on the business day preceding the Distribution Date immediately  following
the Principal Prepayment Period during which such changes were made and (c) such
changes  and subsequent repurchase will not affect  the status of the Trust Fund
as a REMIC as evidenced  by an opinion of counsel.  Any such repurchase will  be
accomplished  in the manner described under  'Description of the Certificates --
Assignment of Mortgage Loans' herein.
 
SERVICING AND INSURANCE
 
     The Mortgage  Loans  will be  serviced  in accordance  with  procedures  as
described   generally  in  the  Prospectus  under  'The  Pooling  and  Servicing
Agreement' and as set forth in the Agreement.
 
     Except as described below, when any  Mortgaged Property is conveyed by  the
Mortgagor,  the  Master  Servicer may,  but  is  not obligated  to,  enforce any
due-on-sale clause contained in the Mortgage Loan, to the extent permitted under
applicable law and governmental regulations. Acceleration of Mortgage Loans as a
result of  enforcement  of  such 'due-on-sale'  provisions  in  connection  with
transfers  of  the  related  Mortgaged  Properties  will  affect  the  level  of
prepayments on the Mortgage Loans,  thereby affecting the weighted average  life
of  the Class A  Certificates. See 'Yield and  Prepayment Considerations' in the
Prospectus and  'Prepayment  and Yield  Considerations'  herein. If  the  Master
Servicer  elects  not to  enforce any  due-on-sale clause  or is  prevented from
enforcing such due-on-sale clause under  applicable law, the Master Servicer  is
authorized  to  enter into  an assumption  and  modification agreement  with the
person to whom  such Mortgaged Property  has been  or is about  to be  conveyed,
pursuant to which such person becomes liable under the Mortgage Loan.
 
     The  Master  Servicer  will  be obligated  to  maintain  a  Standard Hazard
Insurance Policy with respect to  each Mortgage Loan in  an amount equal to  the
replacement  cost  of  the  improvements  securing  such  Mortgage  Loan  or the
outstanding principal balance of such Mortgage Loan, whichever is less. See 'The
Pooling and  Servicing Agreement  --  Hazard Insurance'  in the  Prospectus.  No
Mortgage  Pool Insurance  Policy, Special  Hazard Insurance  Policy or Mortgagor
Bankruptcy Insurance will be maintained with  respect to the Mortgage Pool,  nor
will any Mortgage Loan included in the Mortgage Pool be subject to FHA Insurance
or  VA Guaranty  or, except  for 2.68%  of the  Mortgage Loans  (by Cut-off Date
Principal Balance), be covered by a Primary Mortgage Insurance Policy.
 
                                      S-43
 

<PAGE>
<PAGE>
SERVICING COMPENSATION AND PAYMENT OF EXPENSES
 
     The Master Servicer  will be paid  a monthly Servicing  Fee (including  any
sub-servicing  compensation) with  respect to  each Mortgage  Loan in  an amount
equal to approximately  one-twelfth of 0.25%  of the principal  balance of  each
Mortgage  Loan (the 'Servicing Fee Rate').  The Master Servicer will not receive
excess interest or  excess proceeds  as additional  servicing compensation.  See
'Certain  Federal Income  Tax Consequences'  herein and  in the  Prospectus. The
Master Servicer  will receive  any net  investment earnings  on the  Certificate
Account.
 
     The Master Servicer is obligated to pay certain ongoing expenses associated
with  the Mortgage Pool and  incurred by the Master  Servicer in connection with
its responsibilities  under  the  Agreement.  See  'The  Pooling  and  Servicing
Agreement  -- Servicing and  Other Compensation and Payment  of Expenses' in the
Prospectus for information regarding other  possible compensation to the  Master
Servicer and for information regarding expenses payable by the Master Servicer.
 
     The  Servicing Fee  in respect of  a month will  be applied to  make up any
Prepayment Interest Shortfall experienced on  any prepayment of a Mortgage  Loan
in such month in respect of which less than one month's interest is collected in
respect  of  such  month. A  'Prepayment  Interest  Shortfall' in  respect  of a
Mortgage Loan  is  the  amount  by  which interest  paid  by  the  Mortgagor  in
connection  with a principal prepayment  of such Mortgage Loan  is less than one
month's interest  at  the related  Mortgage  Rate  on the  amount  prepaid.  See
'Prepayment and Yield Considerations'. No assurance can be given that the amount
of the Servicing Fee will be sufficient for such purpose.
 
     In addition, after giving effect to the preceding paragraph, the balance of
the  Servicing Fee in respect of a month  will be applied to make up the amount,
if any, by which (i) the interest accrued on the Certificates (calculated on the
assumption that  the sum  of  the Class  A Principal  Balance  and the  Class  B
Principal  Balance  is equal  to the  Pool Scheduled  Principal Balance)  at the
weighted-average of the  applicable Class A  Pass-Through Rate and  the Class  B
Pass-Through  Rate for the related Accrual  Period exceeds (ii) the interest due
on the Mortgage Loans on the Due Date in such Accrual Period (calculated on  the
assumption that there were no prepayments of the Mortgage Loans during the month
preceding  such Due Date). If the Class A  and Class B Pass-Through Rates for an
Accrual Period are equal to the related Weighted Average Net Mortgage Rate,  the
amount  in clause (i) could in certain  circumstances be greater than the amount
in clause (ii) because interest will accrue  on the Mortgage Loans on the  basis
of  a year consisting  of twelve 30-day months  and interest on  the Class A and
Class B Certificates will accrue  on the basis of the  actual number of days  in
the  Accrual Period (which could  be more than 30)  divided by 360. No assurance
can be  given that  the  Servicing Fee  will be  sufficient  to cover  any  such
differential.  However, the Certificate Insurance Policy would, in effect, cover
such differential to the extent, if  any, that it causes a Distribution  Account
Shortfall  after  giving  effect to  the  application  of the  Servicing  Fee as
described in  this paragraph.  See  'The Certificate  Insurance Policy  and  the
Certificate Insurer'.
 
OPTIONAL PURCHASE OF DEFAULTED MORTGAGE LOANS
 
     The  Master Servicer may,  in its sole discretion,  purchase from the Trust
Fund any  Mortgage Loan  as  to which  a  Monthly Payment  is  90 or  more  days
delinquent.  Any such purchase will be at a price equal to 100% of the Principal
Balance of  such  Mortgage  Loan,  plus any  unreimbursed  Advances  in  respect
thereof,  together with accrued  interest thereon at the  Mortgage Rate from the
date through which interest was last paid by the related borrower or advanced by
the Master Servicer to the end of the Principal Prepayment Period preceding  the
Distribution  Date on  which the  proceeds of such  purchase are  required to be
distributed.
 
ADVANCES
 
     The Master Servicer is obligated to make Advances of cash each month, which
will be part of the Available  Distribution Amount and therefore also  available
to the Class B Certificateholders, equal to the amount of the delinquent Monthly
Payments  due on  the immediately  preceding Due Date  and not  paid. The Master
Servicer is under no obligation to make an Advance with respect to any  Mortgage
Loan  if  the Master  Servicer  determines, in  its  sole discretion,  that such
Advance will not be recoverable
 
                                      S-44
 

<PAGE>
<PAGE>
from future  payments and  collections on  such Mortgage  Loans based  upon  its
general experience in servicing mortgage loans, its assessment of the likelihood
of  ultimate payment by  the related Mortgagors and  its estimate of Liquidation
Proceeds. The Master Servicer will be reimbursed for Advances out of the related
late  collections  and  Liquidation  Proceeds.  The  Master  Servicer  will   be
reimbursed  for  Advances that  it  determines will  not  be recoverable  out of
related late collections  and Liquidation  Proceeds ('Nonrecoverable  Advances')
from  funds  in the  Certificate Account.  Advances are  intended to  maintain a
regular flow of scheduled interest  payments to the Class A  Certificateholders,
not  to guarantee or  insure against losses. Accordingly,  any funds so advanced
are recoverable  by the  Master Servicer  out of  amounts received  on  Mortgage
Loans.  Advances are required to be deposited  in the Certificate Account by the
second Business Day prior to the related Distribution Date. The Master  Servicer
may  make  an Advance  (i)  out of  its  own funds,  (ii)  out of  funds  in the
Certificate Account that are not part  of the Available Distribution Amount  for
the  related Distribution Date  or (iii) by  any combination of  clauses (i) and
(ii). Advances made  pursuant to clause  (ii) must be  restored from the  Master
Servicer's  funds when such amounts are required to be distributed as part of an
Available Distribution Amount.
 
OPTIONAL TERMINATION
 
     The Master Servicer may, at its option, and, in the absence of the exercise
thereof by the  Master Servicer,  the Certificate  Insurer may,  at its  option,
repurchase  from the Mortgage  Pool all Mortgage  Loans remaining outstanding on
any Distribution Date when the Pool Scheduled Principal Balance is less than 10%
of the Pool Scheduled Principal Balance  as of the Cut-off Date. The  repurchase
price to be distributed to Certificateholders will equal the greatest of (i) the
aggregate Principal Balances of the Mortgage Loans plus accrued interest thereon
at  the related  Net Mortgage  Rate, plus  the appraised  value of  any property
acquired in respect  of a Mortgage  Loan, less,  if the Master  Servicer is  the
purchaser, any unreimbursed advances previously made by the Master Servicer with
respect  to an  acquired property,  (ii) the fair  market value  of the Mortgage
Loans and any property acquired in respect of a Mortgage Loan (as determined  by
the  Master  Servicer)  less,  if  the Master  Servicer  is  the  purchaser, any
unreimbursed advances previously made by the Master Servicer with respect to  an
acquired  property  and  (iii) the  sum  of (a)  the  aggregate of  the  Class A
Principal Balance together with one month's interest at the Class A Pass-Through
Rate and any Class A  Unpaid Interest Shortfall and (b)  the sum of the Class  B
Principal Balance together with one month's interest at the Class B Pass-Through
Rate  and any previously undistributed shortfall in  interest due on the Class B
Certificates  on  prior  Distribution  Dates.  The  repurchase  price  will   be
distributed   to  Certificateholders  in  the   month  following  the  month  of
repurchase, first to the Class A Certificateholders to the extent of the  amount
in clause (iii)(a) and then in accordance with the Agreement.
 
MISCELLANEOUS
 
     In  determining the percentage of the Trust Fund evidenced by a Certificate
for purposes of determining the consent of Certificateholders or other action by
Certificateholders   as   discussed   under    'The   Pooling   and    Servicing
Agreement  -- Amendment' in the Prospectus,  such percentage shall be based upon
the relative outstanding Principal Balances  of the Certificates. Amendments  to
the Agreement requiring the consent of Certificateholders shall require only the
consent  of  the  holders  of  Certificates  of  each  Class  affected  thereby,
evidencing, as to  such Class,  Percentage Interests aggregating  at least  66%.
Amendments  to the Agreement may be made  only with the prior written consent of
the Certificate  Insurer and  the Surety  Bond Provider.  Certain other  actions
under  the Agreement also  require the prior written  consent of the Certificate
Insurer and the  Surety Bond Provider.  The Certificate Insurer  and the  Surety
Bond Provider may direct the Trustee to waive any default by the Master Servicer
under  the Agreement, except that a  default in making any required distribution
on any Certificate may only be waived by the affected Certificateholder. Upon an
Event of Default, the  Trustee may terminate the  rights of the Master  Servicer
only  with the consent of the Certificate  Insurer and the Surety Bond Provider,
and shall terminate  the Master  Servicer at  the direction  of the  Certificate
Insurer and the Surety Bond Provider.
 
                                      S-45
 

<PAGE>
<PAGE>
     A  successor Master  Servicer, if  any, will  become obligated  to purchase
Convertible Mortgage Loans  that convert to  a fixed rate  after such  successor
becomes  the  Master Servicer  only if  such successor  Master Servicer,  at its
discretion, elects  to obligate  itself  to make  such purchases.  A  terminated
Master Servicer (including the initial Master Servicer) will not be obligated to
make such purchases after its termination as Master Servicer.
 
REGISTRATION OF CLASS A CERTIFICATES
 
     The  Class A Certificates will initially be registered in the name of Cede,
the nominee of DTC. Certificateholders  may hold their Certificates through  DTC
(in the United States) or CEDEL or Euroclear (each as defined below) (in Europe)
if  they are participants  of such systems,  or indirectly through organizations
that are participants in such systems.
 
     Cede, as nominee for DTC, will hold the global Class A Certificates.  CEDEL
and  Euroclear will hold  omnibus positions on behalf  of the CEDEL Participants
and the Euroclear  Participants (each as  defined below), 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.
 
     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  New York Uniform Commercial Code, and  a
'clearing  agency' registered pursuant  to the provisions of  Section 17A of the
1934  Act.  DTC   accepts  securities   for  deposit   from  its   participating
organizations  ('Participants') and facilitates the  clearance and settlement of
securities  transactions  between  Participants   in  such  securities   through
electronic  book-entry changes in accounts  of Participants, thereby eliminating
the need for physical movement of certificates. Participants include  securities
brokers and dealers, banks and trust companies and clearing corporations and may
include  certain other organizations. Indirect access  to the DTC system is also
available to others  such as banks,  brokers, dealers and  trust companies  that
clear  through or maintain  a custodial relationship  with a Participant, either
directly or indirectly.
 
     Transfers between 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.
 
     Certificate Owners who are not Participants but desire to purchase, sell or
otherwise  transfer ownership  of Class  A Certificates  may do  so only through
Participants (unless  and  until Definitive  Class  A Certificates,  as  defined
below,   are  issued).  In   addition,  Certificate  Owners   will  receive  all
 
                                      S-46
 

<PAGE>
<PAGE>
distributions of principal of and interest on the Class A Certificates from  the
Trustee  through DTC and Participants. Certificate Owners will not receive or be
entitled to receive certificates representing their respective interests in  the
Class A Certificates, except under the limited circumstances described below.
 
     Unless  and until  Definitive Class A  Certificates (as  defined below) are
issued, it  is anticipated  that the  only 'Certificateholder'  of the  Class  A
Certificates  will be Cede,  as nominee of  DTC. Certificate Owners  will not be
Certificateholders as that term is used in the Agreement. Certificate Owners are
only permitted to exercise the  rights of Certificateholders indirectly  through
Participants and DTC.
 
     While   the  Class  A  Certificates   are  outstanding  (except  under  the
circumstances described  below), 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  Class A Certificates and is  required to receive and transmit distributions
of principal of,  and interest on,  the Class A  Certificates. Unless and  until
Definitive  Class  A Certificates  are issued,  Certificate  Owners who  are not
Participants may  transfer  ownership  of  Class  A  Certificates  only  through
Participants  by instructing such Participants to transfer Class A Certificates,
by book-entry transfer, through  DTC for the account  of the purchasers of  such
Certificates,  which account  is maintained with  their respective Participants.
Under the Rules  and in accordance  with DTC's normal  procedures, transfers  of
ownership  of Class A Certificates will be executed through DTC and the accounts
of the respective Participants at DTC will be debited and credited.
 
     Class A  Certificates will  be  issued in  registered form  to  Certificate
Owners,  or their nominees, rather than to DTC (such Certificates being referred
to herein as 'Definitive Class A Certificates'), only if (i) DTC or the  Company
advises  the  Trustee  in writing  that  DTC is  no  longer willing  or  able to
discharge properly its responsibilities as  nominee and depository with  respect
to the Class A Certificates and the Company or the Trustee is unable to locate a
qualified  successor, (ii) the Company, at its  sole option and with the consent
of the Trustee, elects to terminate  the book-entry system through DTC or  (iii)
after  the  occurrence  of  an  Event  of  Default,  DTC,  at  the  direction of
Certificate Owners having  a majority  in Percentage  Interests of  the Class  A
Certificates together, advises 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  interest  of  Certificate  Owners. Upon  issuance  of  Definitive  Class A
Certificates to  Certificate  Owners,  such Certificates  will  be  transferable
directly (and not exclusively on a book-entry basis) and registered holders will
deal   directly  with  the  Trustee  with  respect  to  transfers,  notices  and
distributions.
 
     DTC has  advised  the  Company  and the  Trustee  that,  unless  and  until
Definitive  Class A Certificates are issued,  DTC will take any action permitted
to be taken by a holder of Class A Certificates under the Agreement only at  the
direction  of  one  or  more  Participants to  whose  DTC  account  the  Class A
Certificates are credited. DTC has advised  the Company that DTC will take  such
action with respect to any Percentage Interests of the Class A Certificates only
at  the direction  of and on  behalf of  such Participants with  respect to such
Percentage Interests of the Class A  Certificates. DTC may take actions, at  the
direction of the related Participants, with respect to some Class A Certificates
which conflict with actions taken with respect to other Class A Certificates.
 
     Cedel  Bank, societe  anonyme ('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  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 of any class of
Certificates.  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.
 
                                      S-47
 

<PAGE>
<PAGE>
     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 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 described above. 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
'Euroclear  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   Euroclear
Cooperative.  The  Euroclear 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.  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 Certificates 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  'Certain Federal Income Tax Consequences'. CEDEL or the Euroclear Operator,
as the case  may be,  will take  any other  action permitted  to be  taken by  a
Certificate  Owner  under the  Agreement  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.
 
     Although DTC, CEDEL and Euroclear  have agreed to the foregoing  procedures
in  order to facilitate transfers of  Class A Certificates 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 Company  would seek an  alternative depositary  (if available) or
cause the issuance of Definitive Class  A Certificates to Certificate Owners  or
their nominees in the manner described above.
 
     Issuance  of the  Class A  Certificates in  book-entry form  rather than as
physical certificates  may  adversely  affect  the  liquidity  of  the  Class  A
Certificates  in the secondary  market and the ability  of Certificate Owners to
pledge them. In addition, since distributions  on the Class A Certificates  will
be  made by  the Trustee to  DTC and DTC  will credit such  distributions to the
accounts of its Participants, which will further credit them to the accounts  of
indirect  participants of Certificate Owners,  Certificate Owners may experience
delays in the receipt of such distributions.
 
                                      S-48
 

<PAGE>
<PAGE>
THE TRUSTEE
 
     Bankers Trust Company of California, N.A., a national banking  association,
will  act as  Trustee of the  Trust Fund.  The mailing address  of the Trustee's
corporate trust office is 3 Park Plaza, 16th Floor, Irvine, California 92714 and
its telephone number is (714) 253-7575.
 
     The Trustee may resign at any time, in which event the Master Servicer will
be obligated to appoint a successor Trustee. The Master Servicer may also remove
the Trustee if the Trustee ceases to  be eligible to continue as such under  the
Agreement  or  if the  Trustee becomes  insolvent. Upon  becoming aware  of such
circumstances, the  Master Servicer  will be  obligated to  appoint a  successor
Trustee.  If a downgrading in the credit  rating of the Trustee would materially
adversely affect the rating  of the Class A  Certificates, the Master  Servicer,
under  certain circumstances,  may remove  the Trustee  and appoint  a successor
Trustee. Any  resignation  or  removal  of the  Trustee  and  appointment  of  a
successor  Trustee will not become effective until acceptance of the appointment
of the successor Trustee.
 
                                      S-49



<PAGE>
<PAGE>
          THE CERTIFICATE INSURANCE POLICY AND THE CERTIFICATE INSURER
 
     The  following information has been supplied by the Certificate Insurer for
inclusion in this Prospectus Supplement.
 
     The Certificate Insurer, in consideration of the payment of the premium and
subject to the terms  of the Certificate  Insurance Policy, unconditionally  and
irrevocably  guarantees that an  amount equal to each  full and complete Insured
Amount will be received by the Trustee for distribution to holders of the  Class
A Certificates in accordance with the terms of the Agreement (as defined below).
The  Certificate Insurer's  obligations under  the Certificate  Insurance Policy
with respect to  a particular  Insured Amount  shall be  finally and  completely
discharged  to  the extent  funds  equal to  the  applicable Insured  Amount are
received from the Certificate Insurer by the Trustee. The Certificate Insurer is
not responsible for  the application  of any  Insured Amount  subsequent to  the
receipt  thereof by the Trustee. Insured Amounts  shall be paid only at the time
set forth in the Certificate Insurance Policy.
 
     Notwithstanding the foregoing paragraph,  the Certificate Insurance  Policy
does  not cover shortfalls, if  any, attributable to the  liability of the Trust
Fund or  the Trustee  for  withholding taxes,  if  any (including  interest  and
penalties  in respect of  any such liability).  The Certificate Insurance Policy
does not protect against  the adverse consequences of,  and does not  guarantee,
any  specified  rate of  prepayments  nor protect  against  any risk  other than
Nonpayment, including failure of the Trustee to make any Insured Payment due  to
holders  of the  Class A  Certificates. In  addition, the  Certificate Insurance
Policy does not  cover any Net  Interest Shortfalls  in respect of  the Class  A
Certificates.
 
     In  the  event the  Trustee has  notice  that any  payment of  principal or
interest which has been made  to a holder of the  Class A Certificates by or  on
behalf  of the Trustee  has been deemed a  preferential transfer and theretofore
recovered from its  registered owner  pursuant to the  United States  Bankruptcy
Code  in accordance with  a final, nonappealable  order of a  court of competent
jurisdiction, the  Certificate  Insurer will  make  payment to  the  Trustee  in
respect thereof.
 
     The  Certificate Insurer will pay any  amount payable under the Certificate
Insurance Policy from its own  funds on the later of  (a) the Business Day  next
following the Business Day on which the Certificate Insurer receives a notice of
Nonpayment  or (b) the applicable Distribution Date. Such payments shall be made
only upon presentation of  an instrument in form  and substance satisfactory  to
the  Certificate Insurer who shall be subrogated to all rights of the holders of
the Class A Certificates to payment on the Class A Certificates to the extent of
the Insured Payments  so made. Once  payments of the  Insured Amounts have  been
made to the Trustee, the Certificate Insurer shall have no further obligation in
respect of such Insured Amounts.
 
     As  used in the Certificate Insurance  Policy, the following terms have the
following meanings:
 
          'Agreement' means  the Pooling  and Servicing  Agreement dated  as  of
     August  1, 1996,  by and  among the  Company, the  Master Servicer  and the
     Trustee without regard to any  amendment or supplement thereto without  the
     prior consent of the Certificate Insurer.
 
          'Business  Day' means any day other than a Saturday, Sunday or any day
     on which national banks  in the States of  New York, California or  Florida
     are authorized or obligated by law or executive order to close.
 
          'Insured   Amount'  and   'Nonpayment'  mean   with  respect   to  any
     Distribution Date the  sum of  (i) the Distribution  Account Shortfall  for
     such Distribution Date and (ii) any Preference Amount.
 
          'Insured  Payment'  means with  respect to  any Distribution  Date the
     Insured Amount  for such  Distribution  Date paid  to  the Trustee  by  the
     Certificate Insurer.
 
          'Preference  Amount' means any payment  of principal or interest which
     has been made to a  holder of the Class A  Certificates by or on behalf  of
     the  Trustee which has been deemed  a preferential transfer and theretofore
     recovered  from  its  registered  owner  pursuant  to  the  United   States
     Bankruptcy  Code in accordance with a final, nonappealable order of a court
     of competent jurisdiction.
 
     The Certificate Insurance Policy is being issued under and pursuant to, and
shall be construed under,  the laws of the  State of California, without  giving
effect to the conflict of laws principles thereof.
 
                                      S-50
 

<PAGE>
<PAGE>
     In the event that AMBAC Indemnity Corporation were to become insolvent, any
claims  arising  under  the  policy  would  be  excluded  from  coverage  by the
California Insurance Guaranty  Association established pursuant  to the laws  of
the State of California.
 
     The  insurance provided by the Certificate  Insurance Policy is not covered
by the Property/Casualty Insurance Security Fund specified in Article 76 of  the
New York Insurance Law.
 
     The  Certificate Insurance  Policy is  not cancelable  for any  reason. The
premiums on the Certificate Insurance Policy  are not refundable for any  reason
including payment, or provision being made for payment, prior to the maturity of
the Class A Certificates.
 
     AMBAC  Indemnity  Corporation  ('AMBAC')  is  a  Wisconsin-domiciled  stock
insurance corporation regulated by the  Office of the Commissioner of  Insurance
of the State of Wisconsin and licensed to do business in 50 states, the District
of  Columbia, the Commonwealth of Puerto Rico, and Guam. AMBAC primarily insures
newly issued municipal bonds. AMBAC is a wholly owned subsidiary of AMBAC  Inc.,
a  100% publicly  held company. Moody's,  Standard & Poor's  and Fitch Investors
Service, L.P.  have each  assigned a  triple-A claims-paying  ability rating  to
AMBAC.
 
     AMBAC  has  entered  into pro  rata  reinsurance agreements  under  which a
percentage  of  the  insurance  underwritten  pursuant  to  certain  of  AMBAC's
municipal  bond insurance programs has  been and will be  assumed by a number of
foreign and domestic unaffiliated reinsurers.
 
     The following table sets  forth AMBAC's capitalization  as of December  31,
1993,  December 31, 1994, December 31, 1995  and June 30, 1996, respectively, on
the basis of generally accepted accounting principles.
 
                          AMBAC INDEMNITY CORPORATION
                              CAPITALIZATION TABLE
 
<TABLE>
<CAPTION>
                                                         DECEMBER 31,    DECEMBER 31,    DECEMBER 31,     JUNE 30,
                                                             1993            1994            1995           1996
                                                         ------------    ------------    ------------    -----------
                                                                                                         (UNAUDITED)
                                                                            (DOLLARS IN MILLIONS)
 
<S>                                                      <C>             <C>             <C>             <C>
Unearned premiums.....................................      $  785          $  840          $  906         $   937
Other liabilities.....................................         192             136             295             286
Stockholder's equity:
     Common stock.....................................          82              82              82              82
     Additional paid-in capital.......................         444             444             481             514
     Unrealized gain (loss) on bonds; net of tax......          68             (46)             87              34
     Retained earnings................................         668             782             907             912
                                                         ------------    ------------    ------------    -----------
Total stockholder's equity............................      $1,262          $1,262          $1,557         $ 1,542
                                                         ------------    ------------    ------------    -----------
                                                         ------------    ------------    ------------    -----------
Total liabilities and stockholder's equity............      $2,239          $2,238          $2,758         $ 2,765
                                                         ------------    ------------    ------------    -----------
                                                         ------------    ------------    ------------    -----------
</TABLE>
 
- ------------
 
*  The financial information presented has been adjusted to reflect the  effects
   of  Statement  of  Financial  Accounting Standards  No.  113  'Accounting and
   Reporting for  Reinsurance of  Short Duration  and Long  Duration  Contracts'
   which AMBAC adopted during 1993.
 
                            ------------------------
 
     For  additional  financial information  concerning  AMBAC, see  the audited
financial statements  of  AMBAC  included  as  Appendix  A  of  this  Prospectus
Supplement  and the unaudited financial statements of AMBAC included as Appendix
B of this Prospectus Supplement.
 
     Effective  December  31,  1993,   AMBAC  adopted  Statement  of   Financial
Accounting   Standards  No.  115,  'Accounting   for  Certain  Debt  and  Equity
Securities'   ('Statement   115')   with    all   investments   designated    as
available-for-sale.  As  required under  Statement  115, prior  years' financial
statements have not been restated.  The cumulative effect of adopting  Statement
115 as of December 31, 1993 was to
 
                                      S-51
 

<PAGE>
<PAGE>
increase AMBAC's stockholder's equity $63.6 million, net of tax. The adoption of
Statement 115 had no effect on earnings.
 
     AMBAC   makes  no   representation  regarding   the  Certificates   or  the
advisability of  investing  in  the Certificates  and  makes  no  representation
regarding,  nor has it participated in the preparation of, the Prospectus or the
Prospectus Supplement other than the information supplied by AMBAC and presented
under the heading 'The Certificate Insurance Policy and the Certificate Insurer'
and in Appendix A and Appendix B.
 
                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES
 
     An election will be made to treat  the assets of the Trust Fund  (exclusive
of  the rights in respect  of the Additional Collateral)  as a REMIC for federal
income tax purposes. The Class A Certificates and the Class B Certificates  will
be  regular interests in the  Trust Fund (exclusive of  the rights in respect of
the Additional Collateral)  and the  Class R  Certificate will  be the  residual
interest in the Trust Fund (exclusive of the rights in respect of the Additional
Collateral).
 
     The Class A Certificates may be treated as having been issued with original
issue  discount. The  prepayment assumption  that will  be used  for purposes of
computing original issue discount, if any, for federal income tax purposes is  a
CPR  of 15%. No  representation is made  that the Mortgage  Loans will, in fact,
prepay at this or any other rate.
 
     See 'Certain Federal Income Tax Consequences' in the Prospectus.
 
                              ERISA CONSIDERATIONS
 
     The Employee Retirement Income Security Act of 1974, as amended  ('ERISA'),
imposes certain restrictions on employee benefit plans that are subject to ERISA
('Plans')  and on persons  who are fiduciaries  with respect to  such Plans. See
'ERISA Considerations' in the Prospectus.
 
     The U.S. Department of Labor has granted to Merrill Lynch, Pierce, Fenner &
Smith Incorporated (the 'Underwriter')  an administrative exemption  (Prohibited
Transaction  Exemption 90-29, Exemption Application  No. D-8012, Fed. Reg. 21459
(1990)) (the 'Exemption') from  certain of the  prohibited transaction rules  of
ERISA  with  respect to  the initial  purchase, the  holding and  the subsequent
resale  by  Plans  of   certificates  representing  interests  in   asset-backed
pass-through  trusts  that  consist  of  certain  receivables,  loans  and other
obligations that  meet the  conditions and  requirements of  the Exemption.  The
receivables  covered  by  the Exemption  apply  to  mortgage loans  such  as the
Mortgage Loans in the Trust Fund.  The Exemption will apply to the  acquisition,
holding  and resale of the Class A Certificates by a Plan, provided that certain
conditions (certain of which are described below) are met.
 
     Among the conditions which must be satisfied for the Exemption to apply  to
the Class A Certificates are the following:
 
          (1)  The acquisition of the Class A Certificates by a Plan is on terms
     (including the price  for the Class  A Certificates) that  are at least  as
     favorable  to the Plan as they would be in an arm's-length transaction with
     an unrelated party;
 
          (2) The rights  and interests  evidenced by the  Class A  Certificates
     acquired  by  the Plan  are  not subordinate  to  the rights  and interests
     evidenced by other certificates of the Trust Fund;
 
          (3) The Class  A 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 either  Standard & Poor's Ratings  Services,
     Moody's  Investors Service,  Inc., Duff  & Phelps  Inc. or  Fitch Investors
     Service, Inc.;
 
          (4) The Trustee is  not an affiliate of  any member of the  Restricted
     Group (as defined below);
 
          (5) The sum of all payments made to the Underwriter in connection with
     the  distribution  of the  Class A  Certificates  represents not  more than
     reasonable compensation for underwriting the Class A Certificates. The  sum
     of all payments made to and retained by the Company pursuant to the sale of
     the  Class A Certificates  to the Trust  Fund represents not  more than the
     fair market value of such Mortgage Loans.  The sum of all payments made  to
     and retained by the Master
 
                                      S-52
 

<PAGE>
<PAGE>
     Servicer  represents 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  Class A 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.
 
     Moreover,    the    Exemption   would    provide   relief    from   certain
self-dealing/conflict of interest prohibited  transactions only if, among  other
requirements,  (i) in  the case  of the acquisition  of Class  A Certificates in
connection with the initial issuance, at least fifty (50) percent of the Class A
Certificates are acquired  by persons  independent of the  Restricted Group  (as
defined  below), (ii)  the Plan's  investment in  Class A  Certificates does not
exceed twenty-five (25) percent of all  of the Class A Certificates  outstanding
at  the time of the acquisition and  (iii) immediately after the acquisition, no
more than twenty-five (25)  percent of the  assets of the  Plan are invested  in
certificates  representing an interest  in one or  more trusts containing assets
sold or serviced  by the  same entity.  The Exemption  does not  apply to  Plans
sponsored by the Company, the Underwriter, the Trustee, the Master Servicer, any
obligor  with respect to Mortgage Loans  included in the Trust Fund constituting
more than five  percent of the  aggregate unamortized principal  balance of  the
assets  in the  Trust Fund,  or any affiliate  of such  parties (the 'Restricted
Group').
 
     The Company believes that the Exemption  will apply to the acquisition  and
holding  by Plans of the  Class A Certificates sold  by the Underwriter and that
all conditions  of the  Exemption other  than those  within the  control of  the
investors  have been met.  In addition, as  of the date  hereof, no obligor with
respect to Mortgage Loans included in the Trust Fund constitutes more than  five
percent  of the  aggregate unamortized  principal balance  of the  assets of the
Trust Fund.
 
     Employee benefit plans that are  governmental plans (as defined in  section
3(32)  of ERISA) and certain church plans (as defined in section 3(33) of ERISA)
are not subject to ERISA requirements. Accordingly, assets of such plans may  be
invested  in the Class  A Certificates without regard  to the ERISA restrictions
described above, subject  to applicable  provisions of other  federal and  state
laws.
 
     Any  Plan  fiduciary who  proposes  to cause  a  Plan to  purchase  Class A
Certificates should consult with its own  counsel with respect to the  potential
consequences  under ERISA and the Code,  of the Plan's acquisition and ownership
of Class  A Certificates.  Assets of  a Plan  or individual  retirement  account
should  not be invested in the Class A  Certificates unless it is clear that the
assets of the Trust Fund will not be plan assets or unless it is clear that  the
Exemption  or a prohibited transaction class exemption will apply and exempt all
potential prohibited transactions.
 
                                USE OF PROCEEDS
 
     Substantially all of the net proceeds to  be received from the sale of  the
Class A Certificates will be applied by the Company to the purchase price of the
Mortgage  Loans  and  expenses connected  with  pooling the  Mortgage  Loans and
issuing the Certificates.
 
                                  UNDERWRITING
 
     Merrill Lynch, Pierce, Fenner &  Smith Incorporated, the sole  underwriter,
has  agreed, on  the terms  and conditions of  the Underwriting  Agreement and a
Terms Agreement (together, the 'Underwriting Agreement') relating to the Class A
Certificates,  to  purchase  the  entire   principal  amount  of  the  Class   A
Certificates offered hereby.
 
     In  the Underwriting Agreement, the Underwriter  has agreed, subject to the
terms and conditions set forth therein, to purchase all the Class A Certificates
offered hereby if any Class A Certificates are purchased.
 
     The distribution of  the Class  A Certificates  by the  Underwriter may  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 Class A Certificates  to
or  through dealers, and  such dealers may  receive compensation in  the form of
underwriting discounts,
 
                                      S-53
 

<PAGE>
<PAGE>
concessions or commissions from the Underwriter. In connection with the sale  of
the  Class  A  Certificates, the  Underwriter  may  be deemed  to  have received
compensation from  the Company  in the  form of  underwriting compensation.  The
Underwriter  and  any  dealers  that participate  with  the  Underwriter  in the
distribution of the Class  A Certificates may be  deemed to be underwriters  and
any  commissions received by  them and any profit  on the resale  of the Class A
Certificates positioned by them may be  deemed to be underwriting discounts  and
commissions under the Securities Act of 1933.
 
     The  Underwriting Agreement  provides that  the Company  will indemnify the
Underwriter  against  certain  liabilities,  including  liabilities  under   the
Securities  Act  of  1933, or  contribute  to  payments the  Underwriter  may be
required to make in respect thereof.
 
     All of the  Mortgage Loans  evidenced by  the Certificates  will have  been
acquired by the Company in a privately negotiated transaction with MLCC.
 
     The  Underwriter has represented and agreed that  (i) it has not offered or
sold and, prior to the expiration of  the period of six months from the  Closing
Date,  will not offer or sell any Class  A Certificates to persons in the United
Kingdom, except to persons whose ordinary activities involve them in  acquiring,
holding,  managing or disposing  of investments (as principal  or agent) for the
purposes of  their  businesses or  otherwise  in circumstances  which  have  not
resulted  and will not  result in an offer  to the public  in the United Kingdom
within the meaning of the Public  Offers of Securities Regulation 1995; (ii)  it
has  complied and  will comply with  all applicable provisions  of the Financial
Services Act 1986 with respect to anything done by it in relation to the Class A
Certificates in, from or  otherwise involving the United  Kingdom; and (iii)  it
has  only issued  or passed  on and  will only  issue or  pass on  in the United
Kingdom any document received by it in connection with the issue of the Class  A
Certificates  to a  person who is  of a kind  described in Article  11(3) of the
Financial Services Act 1986 (Investment Advertisements) (Exemptions) Order 1995,
or is a person to whom such document may otherwise lawfully be issued or  passed
on.
 
                                    EXPERTS
 
     The  consolidated balance sheets of AMBAC Indemnity Corporation at December
31, 1994 and 1995, and the consolidated statements of operations,  stockholder's
equity  and cash flows of  AMBAC Indemnity Corporation for  each of the years in
the three-year period ended December 31,  1995, appearing in Appendix A to  this
Prospectus  Supplement, have been included herein in reliance upon the report of
KPMG Peat Marwick  LLP, independent  certified public  accountants, included  in
Appendix A to this Prospectus Supplement, and upon the authority of said firm as
experts in accounting and auditing.
 
     As  discussed in  note 2  to the  consolidated financial  statements, AMBAC
Indemnity Corporation adopted Financial Accounting Standards Board's  Statements
of  Financial Accounting Standards  No. 109, 'Accounting  for Income Taxes,' No.
115, 'Accounting for  Certain Investments  in Debt and  Equity Securities',  No.
106,  'Employers' Accounting  for Postretirement Benefits  Other Than Pensions',
and No. 112, 'Employers' Accounting for Postemployment Benefits' in 1993.
 
                                 LEGAL MATTERS
 
     Certain legal  matters  will  be  passed  upon  for  the  Company  and  the
Underwriter by Brown & Wood LLP, New York, New York. The material federal income
tax  consequences of  the Certificates  will be passed  upon for  the Company by
Brown & Wood LLP.
 
                               CERTIFICATE RATING
 
     It is a  condition to the  issuance of  the Certificates that  the Class  A
Certificates  be rated AAAr by Standard &  Poor's and Aaa by Moody's. Standard &
Poor's assigns the additional symbol of  'r' to highlight classes of  securities
that  Standard  &  Poor's  believes  may  experience  high  volatility  or  high
variability in expected returns due to non-credit risks; however, the absence of
an 'r' symbol should not be taken as an indication that a class will exhibit  no
volatility or variability in total return.
 
                                      S-54
 

<PAGE>
<PAGE>
     The  ratings  of  Standard  &  Poor's  and  Moody's  do  not  represent any
assessment of the  ability of  the Master  Servicer to  purchase any  Converting
Mortgage  Loan. If the  Master Servicer fails to  purchase a Converting Mortgage
Loan that it  is obligated to  purchase, investors in  the Class A  Certificates
might  experience a  lower than  anticipated yield. 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 rating agency. The ratings assigned to the Class A
Certificates address the likelihood of the  receipt of distributions due on  the
Class   A  Certificates  according  to  their   terms.  The  ratings  take  into
consideration, among other things, the credit quality of the Mortgage Loans, the
structural and legal aspects associated with  the Class A Certificates, and  the
claims-paying  ability of the  Certificate Insurer. An adverse  change in any of
such factors or in  other factors may  be a basis for  the downward revision  or
withdrawal  of the rating of  the Class A Certificates.  The ratings assigned to
the Class A Certificates do not represent any assessment of the likelihood  that
principal prepayments might differ from those originally anticipated. The rating
does  not address the possibility  that the holders of  the Class A Certificates
might suffer a lower  than anticipated yield.  There can be  no assurance as  to
whether  any other rating  agency will rate  the Class A  Certificates, or if it
does, what rating it will assign to the Class A Certificates.
 
                                      S-55



<PAGE>
<PAGE>
                            INDEX OF PRINCIPAL TERMS

<TABLE>
<CAPTION>
                                           PAGE
                                     -----------------
<S>                                  <C>
Accrual Period....................          S-10, S-36
Additional Collateral.............                 S-7
Additional Collateral Loans.......           S-7, S-24
Advances..........................                S-14
Agreement.........................           S-5, S-17
AMBAC.............................                S-51
Available Distribution Amount.....                S-10
Business Day......................                S-50
Cede..............................          S-15, S-35
CEDEL.............................                S-48
CEDEL Participants................                S-48
Certificate Account...............                S-17
Certificate Insurance Policy......               Cover
Certificate Insurer...............               Cover
Certificate Owners................           S-3, S-15
Certificates......................               Cover
Class A Certificates..............                 S-4
Class A Formula Principal
  Distribution Amount.............                S-38
Class A Percentage................                S-38
Class A Prepayment Percentage.....                S-39
Class A Unpaid Interest
  Shortfall.......................          S-10, S-36
Class B Formula Principal
  Distribution Amount.............                S-38
Class B Loss Amount...............                S-38
Closing Date......................                S-10
Code..............................                S-14
Company...........................          Cover, S-4
Constructive Loan-to-Value
  Ratio...........................           S-9, S-19
Conversion Price..................            S-2, S-6
Convertible Mortgage Loans........                 S-2
Converting Mortgage Loan..........            S-2, S-6
Cooperatives......................                S-17
Co-op Shares......................                S-17
CPR...............................                S-32
Current Subordination Level.......                S-39
Definitive Class A Certificates...                S-47
Depositaries......................                S-46
Determination Date................                S-35
Distribution Account..............                S-17
Distribution Account Shortfall....                S-39
Distribution Date.................     S-2, S-10, S-35
DTC...............................          S-15, S-35
Due Date..........................            S-2, S-5
Equity Access'r' credit
  accounts........................                S-23
Equity Access'r' loans............                S-23
<CAPTION>
                                           PAGE
                                     -----------------
<S>                                  <C>
ERISA.............................          S-15, S-52
Euroclear.........................                S-48
Euroclear Cooperative.............                S-48
Euroclear Operator................                S-48
Euroclear Participants............                S-48
Exemption.........................                S-52
Formula Excess Interest Amount....                S-38
Formula Principal Distribution
  Amount..........................                S-37
Index.............................                S-26
Index Convertible Mortgage
  Loans...........................                 S-2
Insured Amount....................                S-50
Insured Payment...................                S-50
Initial Amount....................          S-12, S-41
Interest Adjustment Date..........                 S-5
LIBOR.............................                 S-4
LIBOR Business Day................                S-40
Limited Purpose Surety Bond.......                 S-8
Liquidated Mortgage Loan..........          S-38, S-41
LTV...............................                S-24
Margin............................                 S-5
Master Servicer...................         Cover, S-17
Maximum Mortgage Rate.............                 S-6
ML & Co...........................                S-23
MLCC..............................          Cover, S-4
Monthly Payments..................                 S-5
Moody's...........................                S-15
Mortgage Files....................                S-42
Mortgage Loans....................          Cover, S-5
Mortgage Loan Schedule............                S-42
Mortgage 100 Loans................                S-24
Mortgage Note.....................                S-17
Mortgage Pool.....................   Cover, S-10, S-17
Mortgage Rate(s)..................           S-5, S-18
Mortgaged Properties..............                S-17
Net Interest Shortfall............                S-38
Net Mortgage Rate.................           S-4, S-40
Net Prepayment Interest
  Shortfall.......................                S-38
Nonpayment........................                S-50
Nonrecoverable Advances...........                S-45
Non-Resident Alien Loans..........                S-25
One-Month LIBOR Index.............           S-6, S-26
Original Subordination Level......                S-39
Outstanding Mortgage Loan.........                S-37
Parent Power Loans................                S-24
Participants......................                S-46
Percentage Interest...............                S-10
Plans.............................                S-52
</TABLE>

 
                                      S-56
 

<PAGE>
<PAGE>

<TABLE>
<CAPTION>
                                           PAGE
                                     -----------------
<S>                                  <C>
Pool Scheduled Principal
  Balance.........................                S-12
Preference Amount.................                S-50
Prepayment Interest Shortfall.....                S-44
Prime Index.......................                 S-5
Principal Balance.................                S-38
Principal Prepayment Period.......                S-37
Prospectus........................               Cover
Record Date.......................                S-35
Relief Act Reduction..............                S-38
REMIC.............................                 S-2
Restricted Group..................                S-53
Reuters Screen LIBO Page..........                S-40
Scheduled Formula Principal
  Distribution Amount.............                S-37
Servicing Fee Rate................                S-44
Six-Month LIBOR Index.............                 S-6
Standard & Poor's.................                S-15
Statement 115.....................                S-51
Subordinated Certificates.........          Cover, S-4
<CAPTION>
                                           PAGE
                                     -----------------
<S>                                  <C>
Subordinated Percentage...........                S-39
Subordinated Prepayment
  Percentage......................                S-39
Sub-servicers.....................                S-17
Surety Bond Provider..............                 S-7
Terms and Conditions..............                S-48
Treasury Index....................           S-6, S-26
Trust Fund........................                S-10
Trustee...........................           S-5, S-17
Underwriter.......................      S-3, S-4, S-52
Underwriting Agreement............                S-53
Unrecovered Principal Amount......                S-37
Unreimbursed Insurer Amounts......          S-11, S-36
Unscheduled Formula Principal
  Distribution Amount.............                S-37
Weighted Average Net Mortgage
  Rate............................           S-4, S-40
</TABLE>

 
                                      S-57
 

<PAGE>
<PAGE>
                      [THIS PAGE INTENTIONALLY LEFT BLANK]



<PAGE>
<PAGE>
                                                                         ANNEX I
 
         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES
 

     Except in certain limited circumstances, the globally offered MLCC Mortgage
Investors,  Inc. Mortgage  Loan Asset  Backed Pass-Through  Certificates, Series
1996-C, Class A (the 'Global Securities')  will be available only in  book-entry
form. Investors in the Global Securities may hold such Global Securities through
any  of DTC, CEDEL or Euroclear. The Global Securities will be tradeable as home
market instruments  in both  the  European and  U.S. domestic  markets.  Initial
settlement  and all secondary trades will  settle in same-day funds. Capitalized
terms used but not defined in this Annex I have the meanings assigned to them in
the Prospectus Supplement and the Prospectus.

 
     Secondary  market  trading  between  investors  holding  Global  Securities
through  CEDEL and Euroclear will be conducted in the ordinary way in accordance
with their  normal  rules  and  operating  procedures  and  in  accordance  with
conventional eurobond practice (i.e., seven calendar day settlement).
 
     Secondary  market  trading  between  investors  holding  Global  Securities
through DTC will be conducted according  to the rules and procedures  applicable
to U.S. corporate debt obligations.
 
     Secondary   cross-market  trading  between  CEDEL   or  Euroclear  and  DTC
Participants   holding    Global   Securities    will   be    effected   on    a
delivery-against-payment  basis through the respective Depositaries of CEDEL and
Euroclear (in such capacity) and as DTC Participants.
 
     Non-U.S. holders (as described below) of Global Securities will be  subject
to  U.S. withholding  taxes unless  such holders  meet certain  requirements and
deliver appropriate U.S. tax documents to the securities clearing  organizations
or their participants.
 
INITIAL SETTLEMENT
 
     All Global Securities will be held in book-entry form by DTC in the name of
Cede & Co. as nominee of DTC. Investors' interests in the Global Securities will
be  represented through financial institutions acting  on their behalf as direct
and indirect Participants  in DTC. As  a result, CEDEL  and Euroclear will  hold
positions on behalf of their participants through their respective Depositaries,
which in turn will hold such positions in accounts as DTC Participants.
 
     Investors  electing to hold their Global Securities through DTC will follow
the  settlement  practices   applicable  to  similar   issues  of   pass-through
certificates. Investors' securities custody accounts will be credited with their
holdings against payment in same-day funds on the settlement date.
 
     Investors  electing  to  hold  their  Global  Securities  through  CEDEL or
Euroclear  accounts  will  follow   the  settlement  procedures  applicable   to
conventional  eurobonds, except that there will  be no temporary global security
and no 'lock-up' or restricted period. Global Securities will be credited to the
securities custody accounts on the settlement date against payments in  same-day
funds.
 
SECONDARY MARKET TRADING
 
     Since  the purchaser determines  the place of delivery,  it is important to
establish at  the time  of the  trade where  both the  purchaser's and  seller's
accounts  are located to ensure that settlement can be made on the desired value
date.
 
     Trading between  DTC Participants.  Secondary  market trading  between  DTC
Participants  will be settled using the  procedures applicable to similar issues
of pass-through certificates in same-day funds.
 
     Trading between  CEDEL  and/or  Euroclear  Participants.  Secondary  market
trading  between CEDEL  Participants or  Euroclear Participants  will be settled
using the procedures applicable to conventional eurobonds in same-day funds.
 
     Trading between DTC seller  and CEDEL or  Euroclear purchaser. When  Global
Securities  are to be transferred  from the account of  a DTC Participant to the
account of a CEDEL  Participant or a Euroclear  Participant, the purchaser  will
send instructions to CEDEL or Euroclear through a CEDEL Participant or Euroclear
Participant  at least one  business day prior to  settlement. CEDEL or Euroclear
will instruct the  respective Depositary,  as the case  may be,  to receive  the
Global Securities against
 
                                      I-1
 

<PAGE>
<PAGE>
payment. Payment will include interest accrued on the Global Securities from and
including  the last  coupon payment date  to and excluding  the settlement date.
Payment will then be made by the respective Depositary to the DTC  Participant's
account  against delivery  of the Global  Securities. After  settlement has been
completed, the Global  Securities will  be credited to  the respective  clearing
system  and by the clearing system, in  accordance with its usual procedures, to
the  CEDEL  Participant's  or   Euroclear  Participant's  account.  The   Global
Securities  credit will appear the  next day (European time)  and the cash debit
will be back-valued to,  and the interest on  the Global Securities will  accrue
from,  the value date (which would be the preceding day when settlement occurred
in New York). If settlement is not  completed on the intended value date  (i.e.,
the trade fails), the CEDEL or Euroclear cash debit will be valued instead as of
the actual settlement date.
 
     CEDEL  Participants and Euroclear Participants  will need to make available
to the respective clearing systems the funds necessary to process same-day funds
settlement. The  most direct  means of  doing so  is to  pre-position funds  for
settlement,  either from cash on hand or existing lines of credit, as they would
for any settlement  occurring within  CEDEL or Euroclear.  Under this  approach,
they  may  take  on credit  exposure  to  CEDEL or  Euroclear  until  the Global
Securities are credited to their accounts one day later.
 
     As an alternative, if CEDEL or Euroclear  has extended a line of credit  to
them, CEDEL Participants or Euroclear Participants can elect not to pre-position
funds  and allow that credit line to be drawn upon the finance settlement. Under
this procedure, CEDEL Participants  or Euroclear Participants purchasing  Global
Securities  would incur overdraft charges for one day, assuming they cleared the
overdraft when the Global Securities  were credited to their accounts.  However,
interest  on the Global Securities would  accrue from the value date. Therefore,
in many cases the investment income on the Global Securities earned during  that
one-day  period may substantially reduce or  offset the amount of such overdraft
charges, although  this  result  will  depend on  each  CEDEL  Participant's  or
Euroclear Participant's particular cost of funds.
 
     Since  the settlement is  taking place during New  York business hours, DTC
Participants can employ their usual procedures for sending Global Securities  to
the  respective Depositary  for the benefit  of CEDEL  Participants or Euroclear
Participants. The  sale proceeds  will be  available to  the DTC  seller on  the
settlement  date. Thus, to  the DTC Participant  a cross-market transaction will
settle no differently than a trade between two DTC Participants.
 
     Trading between CEDEL or  Euroclear seller and DTC  purchaser. Due to  time
zone  differences in their favor,  CEDEL Participants and Euroclear Participants
may  employ  their  customary  procedures  for  transactions  in  which   Global
Securities  are to be transferred by the respective clearing system, through the
respective Depositary, to a DTC  Participant. The seller will send  instructions
to  CEDEL or Euroclear  through a CEDEL Participant  or Euroclear Participant at
least one business day prior to  settlement. In these cases, CEDEL or  Euroclear
will instruct the respective Depositary, as appropriate, to deliver the bonds to
the  DTC Participant's  account against  payment. Payment  will include interest
accrued on the Global Securities from and including the last coupon payment date
to and excluding the settlement date. The payment will then be reflected in  the
account of the CEDEL Participant or Euroclear Participant the following day, and
receipt   of  the  cash  proceeds  in   the  CEDEL  Participant's  or  Euroclear
Participant's account would be back-valued to the value date (which would be the
preceding  day,  when  settlement  occurred  in  New  York).  Should  the  CEDEL
Participant  or Euroclear Participant have a  line of credit with its respective
clearing system and elect to be in debit in anticipation of receipt of the  sale
proceeds  in  its  account,  the back-valuation  will  extinguish  any overdraft
charges incurred over that one-day period. If settlement is not completed on the
intended value date (i.e., the trade fails), receipt of the cash proceeds in the
CEDEL Participant's or Euroclear Participant's  account would instead be  valued
as  of  the actual  settlement  date. Finally,  day  traders that  use  CEDEL or
Euroclear and that purchase Global Securities from DTC Participants for delivery
to CEDEL Participants or  Euroclear Participants should  note that these  trades
would  automatically fail on the sale side unless affirmative action were taken.
At least  three  techniques  should  be  readily  available  to  eliminate  this
potential problem:
 
                                      I-2
 

<PAGE>
<PAGE>
          (a)  borrowing  through  CEDEL or  Euroclear  for one  day  (until the
     purchase side of  the day trade  is reflected in  their CEDEL or  Euroclear
     accounts) in accordance with the clearing system's customary procedures;
 
          (b) borrowing the Global Securities in the U.S. from a DTC Participant
     no  later than  one day  prior to settlement,  which would  give the Global
     Securities sufficient  time to  be reflected  in their  CEDEL or  Euroclear
     account in order to settle the sale side of the trade; or
 
          (c) staggering the value dates for the buy and sell sides of the trade
     so  that the  value date for  the purchase  from the DTC  Participant is at
     least one day prior to the value date for the sale to the CEDEL Participant
     or Euroclear Participant.
 
CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS
 
     A beneficial owner of Global Securities holding securities through CEDEL or
Euroclear (or through DTC if the holder has an address outside the U.S.) will be
subject to the 30%  U.S. withholding tax that  generally applies to payments  of
interest  (including original issue discount) on  registered debt issued by U.S.
Persons, unless (i) each  clearing system, bank  or other financial  institution
that holds customers' securities in the ordinary course of its trade or business
in the chain of intermediaries between such beneficial owner and the U.S. entity
required to withhold tax complies with applicable certification requirements and
(ii)  such  beneficial owner  takes  one of  the  following steps  to  obtain an
exemption or reduced tax rate:
 
          Exemption for non-U.S. Persons (Form W-8). Beneficial owners of Global
     Securities that are non-U.S. Persons  can obtain a complete exemption  from
     the  withholding tax  by filing a  signed Form W-8  (Certificate of Foreign
     Status). If the information shown on Form W-8 changes, a new Form W-8  must
     be filed within 30 days of such change.
 
          Exemption for non-U.S. Persons with effectively connected income (Form
     4224).  A non-U.S. Person, including a  non-U.S. corporation or bank with a
     U.S. branch, for which  the interest income  is effectively connected  with
     its  conduct of  a trade or  business in  the United States,  can obtain an
     exemption from  the withholding  tax by  filing Form  4224 (Exemption  from
     Withholding  of Tax on  Income Effectively Connected with  the Conduct of a
     Trade or Business in the United States).
 
          Exemption or  reduced rate  for non-U.S.  Persons resident  in  treaty
     countries  (Form  1001).  Non-U.S.  Persons  that  are  Certificate  Owners
     residing in a  country that has  a tax  treaty with the  United States  can
     obtain  an exemption or reduced tax rate (depending on the treaty terms) by
     filing Form 1001 (Ownership, Exemption or Reduced Rate Certificate). If the
     treaty provides only for a reduced rate, withholding tax will be imposed at
     that rate unless the filer alternatively  files Form W-8. Form 1001 may  be
     filed by the Certificate Owner or his agent.
 
          Exemption  for  U.S. Persons  (Form W-9).  U.S.  Persons can  obtain a
     complete exemption from  the withholding  tax by filing  Form W-9  (Payer's
     Request for Taxpayer Identification Number and Certification).
 
          U.S.  Federal Income Tax Reporting Procedure. The Certificate Owner of
     a Global Security or, in the case of a Form 1001 or a Form 4224 filer,  his
     agent,  files by submitting the appropriate form to the person through whom
     it holds (the clearing agency, in  the case of persons holding directly  on
     the books of the clearing agency). Form W-8 and Form 1001 are effective for
     three calendar years and Form 4224 is effective for one calendar year.
 
          The  term 'U.S. Person' means (i) a  citizen or resident of the United
     States, (ii) a corporation or partnership organized in or under the laws of
     the United States or any political  subdivision thereof or (iii) an  estate
     or  trust the  income of  which is  includible in  gross income  for United
     States tax purposes, regardless of its  source. This summary does not  deal
     with  all  aspects  of U.S.  Federal  income  tax withholding  that  may be
     relevant to foreign holders of the Global Securities. Investors are advised
     to consult their own tax advisors for specific tax advice concerning  their
     holding and disposing of the Global Securities.
 
                                      I-3
 

<PAGE>
<PAGE>
                      [THIS PAGE INTENTIONALLY LEFT BLANK]




<PAGE>
<PAGE>

                                                                      APPENDIX A



                  AMBAC INDEMNITY CORPORATION AND SUBSIDIARIES
                    (a wholly owned subsidiary of AMBAC Inc.)

                       Consolidated Financial Statements

                           December 31, 1995 and 1994

                  (With Independent Auditors' Report Thereon)



                                      A-1





<PAGE>
<PAGE>




                          Independent Auditors' Report

The Board of Directors
AMBAC Indemnity Corporation:

     We have  audited  the  accompanying  consolidated  balance  sheets of AMBAC
Indemnity Corporation and subsidiaries (a wholly owned subsidiary of AMBAC Inc.)
as of December 31, 1995 and 1994,  and the related  consolidated  statements  of
operations,  stockholder's  equity  and cash  flows for each of the years in the
three-year  period  ended  December  31,  1995.  These  consolidated   financial
statements are the responsibility of AMBAC Indemnity  Corporation's  management.
Our  responsibility  is to express an  opinion on these  consolidated  financial
statements based on our audits.

     We conducted  our audits in accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion,  the consolidated  financial  statements  referred to above
present  fairly,  in all  material  respects,  the  financial  position of AMBAC
Indemnity Corporation and subsidiaries as of December 31, 1995 and 1994, and the
results  of their  operations  and their cash flows for each of the years in the
three-year period ended December 31, 1995 in conformity with generally  accepted
accounting principles.

     As  discussed in Note 2 to the  consolidated  financial  statements,  AMBAC
Indemnity  Corporation  has adopted the  provisions of the Financial  Accounting
Standards  Board's  Statements  of  Financial   Accounting  Standards  No.  109,
"Accounting for Income Taxes," No. 115,  "Accounting for Certain  Investments in
Debt and Equity Securities," No. 106, "Employers'  Accounting for Postretirement
Benefits  Other  Than  Pensions"  and  No.  112,   "Employers'   Accounting  for
Postemployment Benefits," in 1993.

                              KMPG PEAT MARWICK LLP

KPMG Peat Marwick LLP
New York, New York
January 31, 1996


                                      A-2





<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

                          Consolidated Balance Sheets
                    (Dollars In Thousands Except Share Data)

<TABLE>
<CAPTION>
                                                                   December 31,
                                                             -------------------------
                                                                1995           1994
                                                             ----------     ----------
<S>                                                          <C>            <C>       
Assets
Investments:
  Bonds held in available-for-sale account, at fair value
     (amortized cost of $2,090,101 in 1995 and $1,865,350
     in 1994)..............................................  $2,224,528     $1,795,958
  Short-term investments, at cost (approximates fair
     value)................................................     163,953         85,202
                                                             ----------     ----------
     Total investments.....................................   2,388,481      1,881,160
Cash.......................................................       6,912          2,117
Securities purchased under agreements to resell............       4,120          8,011
Receivable for securities..................................       8,136         21,508
Investment income due and accrued..........................      38,319         34,902
Investment in affiliate....................................      25,827         24,976
Deferred acquisition costs.................................      82,620         71,774
Deferred income taxes......................................          --          1,778
Current income taxes.......................................       2,171         10,544
Prepaid reinsurance........................................     153,372        139,855
Other assets...............................................      48,472         41,677
                                                             ----------     ----------
     Total assets..........................................  $2,758,430     $2,238,302
                                                             ==========     ==========
Liabilities and Stockholder's Equity
Liabilities:
  Unearned premiums........................................  $  906,136     $  839,775
  Losses and loss adjustment expenses......................      65,996         65,662
  Ceded reinsurance balances payable.......................      14,654            908
  Deferred income taxes....................................      85,008             --
  Accounts payable and other liabilities...................      43,625         43,519
  Payable for securities...................................      86,304         26,696
                                                             ----------     ----------
     Total liabilities.....................................   1,201,723        976,560
                                                             ----------     ----------
Stockholder's equity:
  Preferred stock, par value $1,000.00 per share.
     Authorized shares -- 285,000; issued and outstanding
     shares -- none........................................          --             --
  Common stock, par value $2.50 per share. Authorized
     shares -- 40,000,000; issued and outstanding
     shares -- 32,800,000 at December 31, 1995 and 1994....      82,000         82,000
  Additional paid-in capital...............................     481,059        444,258
  Unrealized gains (losses) on investments, net of tax.....      87,112        (46,087)
  Retained earnings........................................     906,536        781,571
                                                             ----------     ----------
     Total stockholder's equity............................   1,556,707      1,261,742
                                                             ----------     ----------
     Total liabilities and stockholder's equity............  $2,758,430     $2,238,302
                                                             ==========     ==========
</TABLE>


          See accompanying Notes to Consolidated Financial Statements.

                                      A-3






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

                     Consolidated Statements of Operations
                             (Dollars In Thousands)

<TABLE>
<CAPTION>
                                                          Years Ended December 31,
                                                     ----------------------------------
                                                       1995         1994         1993
                                                     --------     --------     --------
<S>                                                  <C>          <C>          <C>     
Revenues:
  Gross premiums written...........................  $195,033     $192,598     $321,490
  Ceded premiums written...........................   (28,606)       2,815      (35,810)
                                                     --------     --------     --------
     Net premiums written..........................   166,427      195,413      285,680
  Increase in unearned premiums, net...............   (52,844)     (76,077)    (132,862)
                                                     --------     --------     --------
     Net premiums earned...........................   113,583      119,336      152,818
  Net investment income............................   131,496      119,737      104,609
  Net realized gains (losses)......................       177      (13,386)      30,145
  Other income.....................................     6,777        6,887        1,516
                                                     --------     --------     --------
     Total revenues................................   252,033      232,574      289,088
                                                     --------     --------     --------
Expenses:
  Losses and loss adjustment expenses..............     3,377        2,593       (1,849)
  Underwriting and operating expenses..............    38,722       35,946       34,746
  Interest expense.................................     1,590        1,428          163
                                                     --------     --------     --------
     Total expenses................................    43,689       39,967       33,060
                                                     --------     --------     --------
     Income before income taxes....................   208,344      192,607      256,028
                                                     --------     --------     --------
Income tax expense:
  Current taxes....................................    29,085       26,286       66,386
  Deferred taxes...................................    14,461       16,277        4,090
                                                     --------     --------     --------
     Total income taxes............................    43,546       42,563       70,476
                                                     --------     --------     --------
  Income before cumulative effect of changes in
     accounting principles.........................   164,798      150,044      185,552
  Cumulative effect of changes in accounting
     principles....................................        --           --          (98)
                                                     --------     --------     --------
     Net income....................................  $164,798     $150,044     $185,454
                                                     =========    =========    =========

</TABLE>

          See accompanying Notes to Consolidated Financial Statements.

                                      A-4






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

                Consolidated Statements of Stockholder's Equity
                             (Dollars In Thousands)

<TABLE>
<CAPTION>
                                                         Years Ended December 31,
                                                   ------------------------------------
                                                     1995          1994          1993
                                                   ---------     ---------     --------
<S>                                                <C>           <C>           <C>     
Preferred Stock:
  Balance at January 1 and December 31...........  $      --     $      --     $     --
                                                   ==========    ==========    =========
Common Stock:
  Balance at January 1 and December 31...........  $  82,000     $  82,000     $ 82,000
                                                   ==========    ==========    =========
Additional Paid-in Capital:
  Balance at January 1...........................  $ 444,258     $ 444,143     $397,570
  Capital contributions..........................     35,000            --       40,000
  Cumulative effect of changes in accounting
     principles..................................         --            --        4,708
  Other paid-in capital..........................      1,801           115        1,865
                                                   ---------     ---------     --------
  Balance at December 31.........................  $ 481,059     $ 444,258     $444,143
                                                   ==========    ==========    =========
Unrealized Gains (Losses) on Investments, Net of
  Tax:
  Balance at January 1...........................  $ (46,087)    $  68,091     $  5,285
  Unrealized gain from change in accounting
     principle...................................         --            --       63,568
  Change in unrealized gain (loss)...............    133,199      (114,178)        (762)
                                                   ---------     ---------     --------
  Balance at December 31.........................  $  87,112     ($ 46,087)    $ 68,091
                                                   ==========    ==========    =========
Retained Earnings:
  Balance at January 1...........................  $ 781,571     $ 667,527     $515,073
  Net income.....................................    164,798       150,044      185,454
  Dividends declared-common stock................    (40,000)      (36,000)     (33,000)
  Other..........................................        167            --           --
                                                   ---------     ---------     --------
  Balance at December 31.........................  $ 906,536     $ 781,571     $667,527
                                                   ==========    ==========    =========

</TABLE>

          See accompanying Notes to Consolidated Financial Statements.

                                      A-5






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

                     Consolidated Statements of Cash Flows
                             (Dollars In Thousands)

<TABLE>
<CAPTION>
                                                      Years Ended December 31,
                                             -------------------------------------------
                                                1995            1994            1993
                                             -----------     -----------     -----------
<S>                                          <C>             <C>             <C>        
Cash flows from operating activities:
  Net income...............................  $   164,798     $   150,044     $   185,454
  Adjustments to reconcile net income to
     net cash provided by operating
     activities:
  Depreciation and amortization............        1,605           1,106           1,080
  Amortization of bond premium and
     discount..............................         (831)         (1,097)           (507)
  Current income taxes payable.............        8,373          (6,069)        (20,844)
  Deferred income taxes payable............       14,462          16,277          (2,463)
  Deferred acquisition costs...............      (10,846)        (20,757)         (7,059)
  Unearned premiums........................       52,844          76,077         132,862
  Losses and loss adjustment expenses......          334           1,625            (718)
  Ceded reinsurance balances payable.......       13,746          (2,963)         (5,147)
  (Gain) loss on sales of investments......         (177)         13,386         (30,145)
  Proceeds from sales of bonds in trading
     account...............................           --              --       2,091,143
  Proceeds from maturities of bonds in
     trading account.......................           --              --          34,409
  Purchases of bonds for trading account...           --              --      (2,181,198)
  Accounts payable and other liabilities...          106          20,497           9,591
  Other, net...............................      (11,273)          7,179          (1,622)
                                             -----------     -----------     -----------
     Net cash provided by operating
        activities.........................      233,141         255,305         204,836
                                             -----------     -----------     -----------
Cash flows from investing activities:
  Proceeds from sales of bonds at amortized
     cost..................................    1,882,485       1,305,011          18,912
  Proceeds from maturities of bonds at
     amortized cost........................      163,031          39,126          60,131
  Purchases of bonds at amortized cost.....   (2,192,824)     (1,559,982)       (258,832)
  Investment in preferred stock of
     affiliate.............................           --              --          (3,000)
  Change in short-term investments.........      (78,751)          9,005         (25,252)
  Securities purchased under agreements to
     resell................................        3,891          (8,011)             --
  Other, net...............................       (1,178)         (3,786)         (2,370)
                                             -----------     -----------     -----------
     Net cash used in investing
        activities.........................     (223,346)       (218,637)       (210,411)
                                             -----------     -----------     -----------
Cash flows from financing activities:
  Dividends paid...........................      (40,000)        (36,000)        (33,000)
  Capital contribution.....................       35,000              --          40,000
                                             -----------     -----------     -----------
     Net cash (used in) provided by
        financing activities...............       (5,000)        (36,000)          7,000
                                             -----------     -----------     -----------
     Net cash flow.........................        4,795             668           1,425
Cash at beginning of year..................        2,117           1,449              24
                                             -----------     -----------     -----------
Cash at December 31........................  $     6,912     $     2,117     $     1,449
                                             ===========     ===========     ===========
Supplemental disclosure of cash flow information:
   Cash paid during the year for:

     Income taxes..........................  $    19,500     $    32,153     $    86,781
                                             ===========     ===========     ===========

</TABLE>

          See accompanying Notes to Consolidated Financial Statements.

                                      A-6






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements
                         (Dollar Amounts in Thousands)

1  BACKGROUND

     AMBAC  Indemnity  Corporation  ("AMBAC  Indemnity") is a leading insurer of
municipal and structured  finance  obligations.  Financial  guarantee  insurance
underwritten by AMBAC Indemnity  guarantees payment when due of the principal of
and interest on the obligation  insured. In the case of a default on the insured
bond,  payments  under  the  insurance  policy  may  not be  accelerated  by the
policyholder  without AMBAC Indemnity's  consent. As of December 31, 1995, AMBAC
Indemnity's  net insurance in force  (principal and interest) was  $199,078,000.
AMBAC  Indemnity  is a wholly  owned  subsidiary  of AMBAC Inc.  (NYSE:  ABK), a
holding  company that  provides  financial  guarantee  insurance  and  financial
services to both public and private clients through its subsidiaries.

     As of December 31, 1995, AMBAC Indemnity owned  approximately  26.5% of the
outstanding common stock of an affiliate,  HCIA Inc. (NASDAQ:  HCIA) ("HCIA"), a
leading health care information  content company.  AMBAC Inc. owns approximately
19.9% of the  outstanding  common stock of HCIA.  Prior to 1995,  AMBAC Inc. and
AMBAC  Indemnity  combined owned  approximately  96% of HCIA.  During 1995, HCIA
offered  approximately  3.5 million  shares of its common  stock for sale in two
separate public  offerings.  In addition,  in conjunction with the second public
offering by HCIA,  AMBAC Inc.  sold  approximately  1.1  million  shares of HCIA
common stock.  As a result of these public  offerings,  as of December 31, 1995,
AMBAC Indemnity and AMBAC Inc. combined owned 46.4% of the common stock of HCIA.

     AMBAC Indemnity,  as the sole limited partner,  owns a limited  partnership
interest  representing 90% of the total partnership interests of AMBAC Financial
Services,  Limited  Partnership  ("AFS"),  a limited  partnership which provides
interest  rate  swaps   primarily  to  states,   municipalities   and  municipal
authorities. The sole general partner of AFS, AMBAC Financial Services Holdings,
Inc.,  a wholly  owned  subsidiary  of AMBAC  Inc.,  owns a general  partnership
interest representing 10% of the total partnership interest in AFS.

     AMBAC Indemnity has one wholly owned  subsidiary,  American  Municipal Bond
Holding  Company  ("AMBH"),  which is a holding  company for certain real estate
interests.

2  SIGNIFICANT ACCOUNTING POLICIES

     The accompanying  consolidated  financial  statements have been prepared on
the basis of generally accepted accounting principles ("GAAP").  The preparation
of financial  statements  in conformity  with GAAP  requires  management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities and disclosures of contingent  assets and liabilities at the date of
the  financial  statements  and the reported  revenues  and expenses  during the
reporting  period.  Actual  results  could  differ  from  those  estimates.  The
significant  accounting  policies of AMBAC Indemnity and its subsidiaries are as
described below:

CONSOLIDATION:

     The  consolidated  financial  statements  include  the  accounts  of  AMBAC
Indemnity,   AFS  and  AMBH  (sometimes   collectively  referred  to  as  "AMBAC
Indemnity"). All significant intercompany balances have been eliminated.

                                      A-7






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

           Notes to Consolidated Financial Statements -- (Continued)
                         (Dollar Amounts in Thousands)

INVESTMENTS:

     AMBAC  Indemnity's  investment  portfolio is accounted  for on a trade-date
basis  and  consists  entirely  of  investments  in debt  securities  which  are
considered available-for-sale and are carried at fair value. Fair value is based
on  quotes  obtained  by  AMBAC  Indemnity  from  independent   market  sources.
Short-term investments are carried at cost, which approximates their fair value.
Unrealized  gains and losses,  net of deferred  income taxes,  are included as a
separate component of stockholder's equity and are computed using amortized cost
as the basis. For purposes of computing  amortized cost,  premiums and discounts
are  accounted  for using the interest  method.  For bonds  purchased at a price
below  par  value,  discounts  are  accreted  over  the  remaining  term  of the
securities.  For bonds  purchased  at a price  above par value  which  have call
features,  premiums are amortized to the most likely call dates as determined by
management. For premium bonds which do not have call features, such premiums are
amortized over the remaining term of the  securities.  Premiums and discounts on
mortgage-backed   securities   are  adjusted  for  the  effects  of  actual  and
anticipated  prepayments.  Realized  gains and losses on the sale of investments
are determined on the basis of specific identification.

     Effective December 31, 1993, AMBAC Indemnity adopted Statement of Financial
Accounting  Standards No. 115,  "Accounting for Certain  Investments in Debt and
Equity Securities" ("Statement 115"). Pursuant to Statement 115, AMBAC Indemnity
has designated all investments as "available-for-sale"  and reports them at fair
value.  Unrealized gains and losses are excluded from earnings and reported as a
separate component of stockholder's equity, net of tax. The cumulative effect of
adopting Statement 115 as of December 31, 1993 was to increase AMBAC Indemnity's
stockholder's  equity by $63,568,  net of tax. The adoption of Statement 115 had
no effect on earnings.

SECURITIES PURCHASED UNDER AGREEMENTS TO RESELL:

     Securities   purchased  under  agreements  to  resell  are   collateralized
financing  transactions,  and are recorded at their  contracted  resale amounts,
plus accrued  interest.  AMBAC  Indemnity  takes  possession  of the  collateral
underlying  those agreements and monitors its market value on a daily basis and,
when necessary,  requires  prompt  transfer of additional  collateral to reflect
current market value.

PREMIUM REVENUE RECOGNITION:

     Premiums for  municipal new issue and  secondary  market  policies are: (i)
generally  computed as a percentage  of principal  and  interest  insured;  (ii)
typically  collected in a single payment at policy inception date; and (iii) are
earned  pro rata  over the  period  of risk.  Premiums  for  structured  finance
policies can be computed as a percentage  of either  principal or principal  and
interest  insured.  The timing of the collection of structured  finance premiums
varies among individual transactions.  For policies where premiums are collected
in a single payment at policy inception date,  premiums are earned pro rata over
the period of risk.  For policies with premiums that are collected  periodically
(i.e.,  monthly,  quarterly or  annually),  premiums are reflected in income pro
rata over the period covered by the premium payment.

     When an AMBAC  Indemnity-insured  new or  secondary  market  issue has been
refunded or called,  the remaining  unearned premium is generally earned at that
time, as the risk to AMBAC Indemnity is considered to have been eliminated.

                                      A-8






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

           Notes to Consolidated Financial Statements -- (Continued)
                         (Dollar Amounts in Thousands)

LOSSES AND LOSS ADJUSTMENT EXPENSES:

     The  liability  for losses and loss  adjustment  expenses  consists  of the
Active Credit Reserve  ("ACR") and case basis loss reserves.  The development of
the ACR is based upon estimates of the ultimate aggregate losses inherent in the
obligations insured and reflects the net result of contributions  related to the
portion of earnings  required to cover those losses,  less  reductions of ACR no
longer  deemed  necessary  by  management.  When losses occur  (actual  monetary
defaults or defaults which are imminent on insured obligations), case basis loss
reserves are  established  in an amount that is  sufficient to cover the present
value of the  anticipated  defaulted  debt  service  payments  over the expected
period of default and estimated  expenses  associated  with settling the claims,
less estimated  recoveries under salvage or subrogation  rights.  All or part of
case basis loss reserves are  allocated  from any ACR available for such insured
obligation.

     AMBAC Indemnity's management believes that the reserves for losses and loss
adjustment  expenses are adequate to cover the ultimate net cost of claims,  but
the reserves are  necessarily  based on estimates  and there can be no assurance
that the ultimate liability will not exceed such estimates.

DEFERRED ACQUISITION COSTS:

     Certain costs incurred  which vary with, and are primarily  related to, the
production  of  business  have been  deferred.  These costs  include  direct and
indirect expenses related to underwriting, marketing and policy issuance, rating
agency  fees and premium  taxes,  net of  reinsurance  ceding  commissions.  The
deferred  acquisition  costs are being  amortized  over the periods in which the
related premiums are earned, and such amortization  amounted to $10,183,  $9,348
and $12,120 for 1995, 1994 and 1993,  respectively.  Deferred acquisition costs,
net of such amortization, amounted to $10,845, $20,757 and $7,059 for 1995, 1994
and 1993, respectively.

DEPRECIATION AND AMORTIZATION:

     Depreciation  of  furniture  and fixtures and  electronic  data  processing
equipment is provided over the estimated  useful lives of the respective  assets
using the  straight-line  method.  Amortization  of leasehold  improvements  and
intangibles,  including certain computer software licenses, is provided over the
estimated useful lives of the respective assets using the straight-line method.

INTEREST RATE CONTRACTS:

     Interest Rate Contracts Held for Purposes Other Than Trading:

     AMBAC  Indemnity uses interest rate contracts for hedging  purposes as part
of its overall interest rate risk management.  Gains and losses on interest rate
futures and options  contracts  that  qualify as  accounting  hedges of existing
assets or  liabilities  are included in the carrying  amounts and amortized over
the remaining  lives of the assets and  liabilities as an adjustment to interest
income.  When the  hedged  asset is sold,  the  unamortized  gain or loss on the
related  hedge is  recognized  in  income.  Gains and  losses on  interest  rate
contracts  that do not qualify as  accounting  hedges are  recognized in current
period income.

     AMBAC  Indemnity  accounts  for its  interest  rate  futures  contracts  in
accordance  with the provisions of Statement of Financial  Accounting  Standards
No. 80,  "Accounting  For Futures  Contracts"  ("Statement  80").  Statement  80
permits hedge accounting for interest rate futures contracts when the item to be
hedged  exposes  the  Company to price or  interest  rate risk,  and the futures
contract  effectively  reduces  that  exposure  and is  designated  as a  hedge.
Interest rate futures  contracts  held for purposes  other than trading are used
primarily to hedge interest sensitive assets, and are designated at inception as
a hedge to specific assets.

                                      A-9






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

           Notes to Consolidated Financial Statements -- (Continued)
                         (Dollar Amounts in Thousands)

     Interest rate swaps that are linked with existing liabilities are accounted
for like a hedge of those liabilities, using the accrual method as an adjustment
to interest  expense.  Interest rate swaps that are linked with existing  assets
classified as available-for-sale  are accounted for like hedges of those assets,
using the accrual method as an adjustment to interest  income,  with  unrealized
gains and losses included in stockholder's equity, net of tax.

     Interest Rate Contracts Held for Trading Purposes:

     AMBAC  Indemnity,  in  connection  with its market  making  activities as a
provider of interest rate swaps, primarily to states, municipalities,  municipal
authorities  and other  entities  in  connection  with  their  financings,  uses
interest  rate  contracts  which are  classified  as held for trading  purposes.
Interest  rate  contracts  are recorded on trade date at fair value.  Changes in
fair  value are  recorded  as a  component  of other  income.  The fair value of
interest  rate swaps is  determined  through the use of  valuation  models.  The
portion of the  interest  rate swap's  initial fair value that  reflects  credit
considerations,  on-going servicing and transaction  hedging costs is recognized
over the life of the  interest  rate swap,  as an  adjustment  to other  income.
Interest rate swaps are recorded on a gross basis;  assets and  liabilities  are
netted by customer only when a legal right of set-off exists.

INCOME TAXES:

     AMBAC Inc.,  as common  parent,  files a  consolidated  Federal  income tax
return with its subsidiaries. Effective January 1, 1993, AMBAC Indemnity adopted
Statement of Financial  Accounting  Standards  No. 109,  "Accounting  for Income
Taxes"   ("Statement  109").  Under  Statement  109,  deferred  tax  assets  and
liabilities  are  recognized  for the future tax  consequences  attributable  to
differences  between the financial statement carrying amounts of existing assets
and  liabilities  and their  respective  tax  bases.  Deferred  tax  assets  and
liabilities  are measured  using enacted tax rates  expected to apply to taxable
income in the years in which  those  temporary  differences  are  expected to be
recovered  or settled.  The effect on deferred tax assets and  liabilities  of a
change in tax rates is  recognized  in the period that  includes  the  enactment
date.

     The  cumulative  effect  of this  change in  accounting  for  income  taxes
resulted  in an  increase  to net income for 1993 of $1,162 and an  increase  to
additional  paid-in  capital of $4,708.  The  adjustment to  additional  paid-in
capital reflects Statement 109 adjustments for prior business combinations.

     The Internal  Revenue Code permits  municipal bond  insurance  companies to
deduct from taxable income, subject to certain limitations, the amounts added to
the statutory mandatory contingency reserve during the year. The deduction taken
is allowed  only to the extent that U.S.  Treasury  noninterest-bearing  tax and
loss bonds are  purchased  at their par value prior to the  original due date of
AMBAC Inc.'s consolidated  Federal tax return and held in an amount equal to the
tax  benefit  attributable  to such  deductions.  The amounts  deducted  must be
included in taxable income when the  contingency  reserve is released,  at which
time AMBAC Indemnity may redeem the tax and loss bonds to satisfy the additional
tax  liability.  The purchases of tax and loss bonds are recorded as payments of
Federal  income  taxes and are not  reflected in AMBAC  Indemnity's  current tax
provision.

POSTRETIREMENT AND POSTEMPLOYMENT BENEFITS:

     AMBAC Inc., through its subsidiaries,  provides various  postretirement and
postemployment  benefits,  including  pension,  and  health  and  life  benefits
covering   substantially   all  employees  who  meet  certain  age  and  service
requirements.  AMBAC  Indemnity  accounts for these  benefits  under the accrual
method of accounting.  Amounts  related to the defined  benefit pension plan and
postretirement health benefits are charged based on actuarial determinations.

                                      A-10






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

           Notes to Consolidated Financial Statements -- (Continued)
                         (Dollar Amounts in Thousands)

     Effective  January 1, 1993, AMBAC Indemnity  adopted Statement of Financial
Accounting Standards No. 106, "Employers' Accounting for Postretirement Benefits
Other Than Pensions" ("Statement 106"). Statement 106 requires that the expected
cost of  postretirement  benefits,  other than  pensions,  be charged to expense
during the period that the employee renders service.  AMBAC Indemnity elected to
recognize the transition  obligation  immediately and recorded a charge of $465,
after  reduction of $240 for income tax  benefits,  as a cumulative  effect of a
change in accounting principle as of the date of adoption.

     Effective  January 1, 1993, AMBAC Indemnity  adopted Statement of Financial
Accounting  Standards  No.  112,   "Employers'   Accounting  for  Postemployment
Benefits"  ("Statement 112"), which,  similar to Statement 106, requires accrual
of a liability  representing  the cost of certain  benefits  earned by employees
over their employment period.  Statement 112 applies to vested benefits provided
to former or inactive  employees,  their  beneficiaries and covered  dependents,
after  employment  but before  retirement.  In  adopting  Statement  112,  AMBAC
Indemnity  recorded a charge of $801, after reduction for income tax benefits of
$429, as a cumulative effect of a change in accounting  principle as of the date
of adoption.

STOCK COMPENSATION PLANS:

     In 1991, AMBAC Inc. adopted the AMBAC Inc. 1991 Stock Incentive Plan. Under
this plan awards are granted to eligible  employees  of AMBAC  Indemnity  in the
form of incentive stock options or other  stock-based  awards.  In October 1995,
the  Financial   Accounting   Standards  Board  issued  Statement  of  Financial
Accounting  Standards  No.  123,   "Accounting  for  Stock-Based   Compensation"
("Statement  123")  which must be adopted  no later  than  1996.  Statement  123
applies to all stock-based  employee  compensation  plans (except employee stock
ownership plans) in which an employer grants shares of its stock or other equity
instruments  to employees.  Statement 123 permits a company to choose either the
fair  value  based  method of  accounting  as defined  in the  statement  or the
intrinsic  value based method of accounting as prescribed by APB Opinion No. 25,
"Accounting  for  Stock  Issued to  Employees"  ("APB  25") for its  stock-based
compensation plans. Companies electing the accounting  requirements under APB 25
must also make pro forma  disclosures of net income and earnings per share as if
the fair value based method of  accounting  had been  applied.  AMBAC  Indemnity
currently  accounts  for its plans under APB 25 and intends to continue to do so
after adopting  Statement 123 in 1996. The adoption of Statement 123 is expected
to have no effect on AMBAC Indemnity's results of operations.

RECLASSIFICATIONS:

     Certain reclassifications have been made to prior years' amounts to conform
to the current year's presentation.

                                      A-11






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

           Notes to Consolidated Financial Statements -- (Continued)
                         (Dollar Amounts in Thousands)

3  INVESTMENTS

     The  amortized  cost  and  estimated  fair  value  of  investments  in debt
securities at December 31, 1995 and 1994 were as follows:

<TABLE>
<CAPTION>
                                                                Gross          Gross
                                               Amortized      Unrealized     Unrealized     Estimated
                                                  Cost          Gains          Losses       Fair Value
                                               ----------     ----------     ----------     ----------
<S>                                            <C>             <C>            <C>           <C>       
1995
Municipal obligations........................  $1,558,754      $  98,090      $  2,428      $1,654,416
Corporate securities.........................     261,492         30,785         3,263         289,014
U.S. Government obligations..................     214,224          8,796           621         222,399
Mortgage-backed securities (including
  GNMA)......................................      55,631          3,362           294          58,699
Other........................................     163,953             --            --         163,953
                                               ----------     ----------     ----------     ----------
                                               $2,254,054      $ 141,033      $  6,606      $2,388,481
                                                =========       ========      ========       =========


<CAPTION>
                                                                Gross          Gross
                                               Amortized      Unrealized     Unrealized     Estimated
                                                  Cost          Gains          Losses       Fair Value
                                               ----------     ----------     ----------     ----------
<S>                                            <C>             <C>            <C>           <C> 
1994
Municipal obligations........................  $1,505,501      $  23,009      $ 80,935      $1,447,575
Corporate securities.........................     228,992          2,336        11,501         219,827
U.S. Government obligations..................      61,906            311         1,797          60,420
Mortgage-backed securities (including
  GNMA)......................................      70,251          1,325         2,140          69,436
Other........................................      83,902             --            --          83,902
                                               ----------     ----------     ----------     ----------
                                               $1,950,552      $  26,981      $ 96,373      $1,881,160
                                                =========       ========      ========       =========

</TABLE>

     The amortized cost and estimated fair value of debt  securities at December
31, 1995, by contractual maturity, were as follows:

<TABLE>
<CAPTION>
                                                                  Amortized      Estimated
                                                                     Cost        Fair Value
                                                                  ----------     ----------
<S>                                                               <C>            <C>       
    1995
    Due in one year or less.....................................  $  223,069     $  223,949
    Due after one year through five years.......................     168,417        181,772
    Due after five years through ten years......................     302,601        315,385
    Due after ten years.........................................   1,504,336      1,608,676
                                                                  ----------     ----------
                                                                   2,198,423      2,329,782
    Mortgage-backed securities..................................      55,631         58,699
                                                                  ----------     ----------
                                                                  $2,254,054     $2,388,481
                                                                   =========      =========

</TABLE>

     Expected  maturities  will  differ  from  contractual   maturities  because
borrowers may have the right to call or prepay  obligations with or without call
or prepayment penalties.

                                      A-12






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

           Notes to Consolidated Financial Statements -- (Continued)
                         (Dollar Amounts in Thousands)

     Net investment income comprised the following:
<TABLE>
<CAPTION>
                                                           1995         1994         1993
                                                         --------     --------     --------
<S>                                                      <C>          <C>          <C>     
    Bonds..............................................  $127,865     $118,685     $102,020
    Short-term investments.............................     6,116        3,512        4,278
                                                         --------     --------     --------
      Total investment income..........................   133,981      122,197      106,298
    Investment expense.................................    (2,485)      (2,460)      (1,689)
                                                         --------     --------     --------
      Net investment income............................  $131,496     $119,737     $104,609
                                                         ========     ========     ========
</TABLE>


     Gross realized gains were $27,786,  $26,514 and $42,217 for 1995,  1994 and
1993, respectively,  and gross realized losses were $27,609, $39,900 and $12,072
for 1995, 1994 and 1993, respectively.

     As of  December  31,  1995,  AMBAC  Indemnity  did not have any  investment
concentrated in any single repayment source  (excluding  obligations of the U.S.
Government  and  its  agencies)  with a fair  value  greater  than  2.0%  of its
stockholder's equity.

     As of December 31, 1995 and 1994,  AMBAC Indemnity held securities  subject
to agreements  to resell for $4,120 and $8,011,  respectively.  Such  securities
were held as collateral by AMBAC  Indemnity.  The  agreements  had terms of less
than 30 days.

     As of December 31, 1995 and 1994,  investment  securities with a fair value
of $4,583 and $3,948, respectively, were pledged to futures brokers for required
margin.

4  REINSURANCE

     In the ordinary  course of business,  AMBAC Indemnity cedes exposures under
various  reinsurance  contracts primarily designed to minimize losses from large
risks and to protect capital and surplus.  The effect of reinsurance on premiums
written and earned was as follows:

<TABLE>
<CAPTION>
                                                    Year Ended December 31,
                           -------------------------------------------------------------------------
                                   1995                      1994                      1993
                           ---------------------     ---------------------     ---------------------
                           Written       Earned      Written       Earned      Written       Earned
                           --------     --------     --------     --------     --------     --------
<S>                        <C>          <C>          <C>          <C>          <C>          <C>     
Direct...................  $192,277     $127,322     $188,057     $136,632     $321,179     $181,320
Assumed..................     2,756        1,349        4,541        1,325          311          311
Ceded....................   (28,606)     (15,088)       2,815      (18,621)     (35,810)     (28,813)
                           --------     --------     --------     --------     --------     --------
Net premiums.............  $166,427     $113,583     $195,413     $119,336     $285,680     $152,818
                           ========     ========     ========     ========     ========     ========

</TABLE>

     The reinsurance of risk does not relieve the ceding insurer of its original
liability to its  policyholders.  In the event that all or any of the reinsurers
are unable to meet  their  obligations  to AMBAC  Indemnity  under the  existing
reinsurance  agreements,  AMBAC  Indemnity  would be liable  for such  defaulted
amounts.   To  minimize  its  exposure  to  significant  losses  from  reinsurer
insolvencies,   AMBAC  Indemnity   evaluates  the  financial  condition  of  its
reinsurers and monitors concentrations of credit risk. There were no reinsurance
receivables  as of December 31, 1995 and 1994. As of December 31, 1995,  prepaid
reinsurance of approximately $48,120 was associated with a single reinsurer.  As
of December  31, 1995,  AMBAC  Indemnity  held letters of credit and  collateral
amounting to  approximately  $90,643 from its  reinsurers  to cover  liabilities
ceded under the aforementioned reinsurance contracts.

     AMBAC  Indemnity  terminated  reinsurance  contracts,  resulting  in return
premiums to AMBAC  Indemnity of $18,141,  $30,482 and $36,461 of which  $15,700,
$25,891 and $31,010 were recorded as an

                                      A-13






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

           Notes to Consolidated Financial Statements -- (Continued)
                         (Dollar Amounts in Thousands)

increase to the unearned  premium reserve in 1995, 1994 and 1993,  respectively,
with the remainder recognized as revenue.

5  LOSSES AND LOSS ADJUSTMENT EXPENSES

     AMBAC  Indemnity's  liability  for  losses  and  loss  adjustment  expenses
includes  case basis loss  reserves  and the ACR.  Following is a summary of the
activity  in the case basis  loss and active  credit  reserve  accounts  and the
components of the liability for losses and loss adjustment expenses:

<TABLE>
<CAPTION>
                                                    1995        1994         1993
                                                   -------     -------     --------
<S>                                                <C>         <C>         <C>     
    Case basis loss reserves:
    Balance at January 1.........................  $38,892     $35,155     $ 28,321
                                                   -------     -------     --------
    Incurred related to:
      Current year...............................      750       8,073        6,630
      Prior years................................    2,650      (3,368)        (926)
                                                   -------     -------     --------
         Total incurred..........................    3,400       4,705        5,704
                                                   -------     -------     --------
    Paid related to:
      Current year...............................      150         275          315
      Prior years................................    2,893         693       (1,445)
                                                   -------     -------     --------
         Total paid..............................    3,043         968       (1,130)
                                                   -------     -------     --------
    Balance at December 31.......................   39,249      38,892       35,155
                                                   -------     -------     --------
    Active credit reserve:
    Balance at January 1.........................   26,770      28,882       36,434
    Net provision for losses.....................    4,097       4,422        6,709
    ACR transfers to case reserves...............   (4,120)     (6,534)     (14,261)
                                                   -------     -------     --------
    Balance at December 31.......................   26,747      26,770       28,882
                                                   -------     -------     --------
         Total...................................  $65,996     $65,662     $ 64,037
                                                   =======     =======     =========

</TABLE>

     The terms "current year" and "prior years" in the foregoing  table refer to
the year in which case basis loss reserves were established.

                                      A-14






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

           Notes to Consolidated Financial Statements -- (Continued)
                         (Dollar Amounts in Thousands)

6  COMMITMENTS AND CONTINGENCIES

     AMBAC  Indemnity is  responsible  for leases on the rental of office space,
principally in New York City.  The lease  agreements  which expire  periodically
through September 2014, contain provisions for scheduled periodic rent increases
and are  accounted  for as operating  leases.  An estimate of future net minimum
lease  payments  in each of the next five  years  ending  December  31,  and the
periods thereafter, is as follows:

<TABLE>
<CAPTION>
     Year                                                           Amount
- ---------------                                                    --------
<S>                                                                 <C>    
   1996...........................................................  $ 3,042
   1997...........................................................    3,073
   1998...........................................................    3,359
   1999...........................................................    3,650
   2000...........................................................    3,650
   All later years................................................   53,880
                                                                    -------
                                                                    $70,654
                                                                    =======

</TABLE>

     Rent expense for the aforementioned  leases amounted to $2,924,  $2,719 and
$2,778 for the years ended December 31, 1995, 1994 and 1993, respectively.

7  INSURANCE REGULATORY RESTRICTIONS

     AMBAC  Indemnity is subject to  insurance  regulatory  requirements  of the
States  of  Wisconsin,  New  York  and the  other  jurisdictions  in which it is
licensed to conduct business.

     AMBAC Indemnity's  ability to pay dividends is generally  restricted by law
and subject to approval by the Office of the  Commissioner  of  Insurance of the
State of Wisconsin  (the  "Wisconsin  Commissioner").  Wisconsin  insurance  law
restricts  the payment of dividends in any 12-month  period  without  regulatory
approval to the lesser of (a) 10% of policyholders'  surplus as of the preceding
December 31 and (b) the  greater of (i)  statutory  net income for the  calendar
year  preceding  the date of dividend,  minus  realized  capital  gains for that
calendar year and (ii) the aggregate of statutory net income for three  calendar
years preceding the date of the dividend, minus realized capital gains for those
calendar years and minus  dividends paid or credited within the first two of the
three  preceding  calendar  years.  AMBAC  Indemnity  paid dividends of $40,000,
$36,000 and $33,000 on its common  stock in 1995,  1994 and 1993,  respectively.
Based upon these  restrictions,  at December 31, 1995,  the maximum  amount that
will be  available  during  1996 for  payment of  dividends  by AMBAC  Indemnity
without prior approval is approximately $86,000.

     However, as discussed in Note 15, AMBAC Indemnity, upon consummation of the
proposed  PRIDES  offering  will  deliver  to  AMBAC  Inc.  (in  the  form of an
extraordinary  dividend)  its  2,378,672  shares of HCIA common  stock,  at fair
value. The Wisconsin  Commissioner has approved such dividend. The fair value of
such  dividend  will be  determined  based on the price per share of HCIA common
stock  used to price  the  PRIDES.  As a  result,  any  dividends  paid by AMBAC
Indemnity  to AMBAC  Inc.  for the twelve  months  following  the  extraordinary
dividend  will  require  pre-approval  from  the  Wisconsin  Commissioner.   The
Wisconsin Commissioner has stated to AMBAC Indemnity management that it does not
foresee any reason such pre-approval would not be given.

     The New York  Financial  Guarantee  Insurance Law  establishes  single risk
limits  applicable to all obligations  issued by a single entity and backed by a
single revenue source. Under the limit applicable to

                                      A-15






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

           Notes to Consolidated Financial Statements -- (Continued)
                         (Dollar Amounts in Thousands)

municipal  bonds, the insured average annual debt service for a single risk, net
of reinsurance  and  collateral,  may not exceed 10% of the sum of the insurer's
policyholders' surplus and contingency reserves. In addition,  insured principal
of municipal  bonds  attributable  to any single risk,  net of  reinsurance  and
collateral,  is  limited  to 75% of the  insurer's  policyholders'  surplus  and
contingency  reserves.  Additional single risk limits,  which generally are more
restrictive  than the municipal  bond single risk limit,  are also specified for
several other categories of insured obligations.

     Statutory  capital and surplus was  $862,976  and  $781,772 at December 31,
1995 and 1994, respectively. Qualified statutory capital (statutory surplus plus
contingency  reserve) was  $1,358,769  and  $1,218,204  at December 31, 1995 and
1994, respectively. Statutory net income was $142,541, $116,238 and $166,157 for
1995, 1994 and 1993,  respectively.  Statutory  capital and surplus differs from
stockholder's   equity  determined  under  GAAP  principally  due  to  statutory
accounting rules that treat loss reserves,  premiums earned,  policy acquisition
costs and deferred income taxes differently.

8  INCOME TAXES

     The total effect of income taxes on income and stockholder's equity for the
years ended December 31, 1995 and 1994 was as follows:

<TABLE>
<CAPTION>
                                                              1995         1994
                                                            --------     --------
<S>                                                         <C>          <C>     
    Total income taxes charged to income..................  $ 43,546     $ 42,563
                                                            --------     --------
    Income taxes charged (credited) to stockholder's equity:
      Unrealized gain (loss) on bonds.....................    71,722      (61,480)
      Unrealized gain on investment in affiliate..........       602           --
      Other...............................................      (682)        (116)
                                                            --------     --------
               Total charged (credited) to stockholder's
                 equity...................................    71,642      (61,596)
                                                            --------     --------
    Total effect of income taxes..........................  $115,188     $(19,033)
                                                            ========     ========

</TABLE>

     The  tax  provisions  in  the  accompanying   consolidated   statements  of
operations  reflect  effective  tax  rates  differing  from  prevailing  Federal
corporate  income  tax  rates.  The  following  is  a  reconciliation  of  these
differences:

<TABLE>
<CAPTION>
                                     1995       %         1994      %         1993      %
                                   --------   -----     --------   ----     --------   ----
<S>                                <C>         <C>     <C>         <C>     <C>        <C>  
Computed expected tax at
  statutory rate................   $ 72,920    35.0%   $ 67,412    35.0%   $ 89,610   35.0%
Increases (reductions) in
  expected tax resulting from:
     Tax-exempt interest........    (28,274)  (13.6)    (26,336)  (13.7)    (21,043)  (8.2)
     Adjustment to deferred tax
        assets and liabilities
        for enacted changes in
        tax laws and rates......         --      --          --      --         754    0.3
     Other, net.................     (1,100)   (0.5)      1,487     0.8       1,155    0.4
                                    -------   -----      -------   ----      -------   ----
Income tax expense on income from
  continuing operations..........  $ 43,546    20.9%   $ 42,563    22.1%   $ 70,476   27.5%
                                    =======   =====     =======    ====     =======   ====

</TABLE>

                                      A-16






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

           Notes to Consolidated Financial Statements -- (Continued)
                         (Dollar Amounts in Thousands)

     The tax  effects of  temporary  differences  that give rise to  significant
portions of the deferred tax liabilities and deferred tax assets at December 31,
1995 and 1994 are presented below:

<TABLE>
<CAPTION>
                                                               1995        1994
                                                             --------     -------
<S>                                                          <C>          <C>    
    Deferred tax liabilities:
      Unrealized gains on bonds............................  $ 46,906     $    --
      Deferred acquisition costs...........................    28,917      25,121
      Unearned premiums....................................    22,079      14,522
      Unrealized gain on investment in affiliate...........       602          --
      Investments..........................................     2,911         796
      Other................................................     1,996       1,613
                                                              -------     -------
               Total deferred tax liabilities..............   103,411      42,052
                                                              -------     -------
    Deferred tax assets:
      Unrealized loss on bonds.............................        --      24,816
      Loss reserves........................................     9,631       9,733
      Insurance in force...................................     2,870       3,205
      Compensation.........................................     2,418       2,812
      Other................................................     3,484       3,264
                                                              -------     -------
               Sub-total deferred tax assets...............    18,403      43,830
      Valuation allowance..................................        --          --
                                                              -------     -------
               Total deferred tax assets...................    18,403      43,830
                                                              -------     -------
               Net deferred tax (liabilities) assets.......  $(85,008)    $ 1,778
                                                              =======     =======
</TABLE>


     AMBAC  Indemnity  believes  that no  valuation  allowance  is  necessary in
connection with the deferred tax assets.

9  EMPLOYEE BENEFITS

     Pensions:

     AMBAC Inc. has a defined  benefit pension plan covering  substantially  all
employees of AMBAC Indemnity and AFS. The benefits are based on years of service
and the employee's compensation during the last five years of employment.  AMBAC
Indemnity's funding policy is to contribute annually the maximum amount that can
be deducted  for Federal  income tax  purposes.  Contributions  are  intended to
provide not only for benefits  attributed to service-to-date  but also for those
expected to be earned in the future.

     The actuarial  present value of the benefit  obligations shown in the table
below sets forth the plan's funded  status and amounts  recognized by AMBAC Inc.
as of December 31, 1995 and 1994.

                                      A-17






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

           Notes to Consolidated Financial Statements -- (Continued)
                         (Dollar Amounts in Thousands)

     Actuarial present value of the benefit obligations:

<TABLE>
<CAPTION>
                                                                        1995        1994
                                                                       -------     -------
<S>                                                                    <C>         <C>     
    Accumulated benefit obligation, including vested benefits of
      $6,049 and $4,300, respectively................................  $(6,788)    $(5,000)
                                                                       =======     =======
    Projected benefit obligation for service rendered to date........   (7,800)     (5,500)
    Plan assets at fair value, primarily listed stocks, commingled
      funds and fixed income securities..............................    7,054       4,898
                                                                       -------     -------
    Unfunded projected benefit.......................................     (746)       (602)
    Unrecognized prior service cost..................................   (1,784)     (1,950)
    Unrecognized net loss............................................    1,906       1,412
    Unrecognized net transition asset................................      (12)        (15)
                                                                       -------     -------
    Pension liability -- entire plan.................................  $  (636)    $(1,155)
                                                                       =======     =======

</TABLE>

     Net  pension  costs  for  1995,   1994  and  1993  included  the  following
components:

<TABLE>
<CAPTION>
                                                                1995       1994      1993
                                                               -------     -----     -----
<S>                                                            <C>         <C>       <C>  
    Service cost.............................................  $   541     $ 558     $ 447
    Interest cost on expected benefit obligation.............      456       386       297
    Actual return on plan assets.............................   (1,333)       30      (390)
    Net amortization and deferral............................      760      (547)     (149)
                                                               -------     -----     -----
    Net periodic pension cost................................  $   424     $ 427     $ 205
                                                               =======     =====     =====

</TABLE>

     The  weighted-average  discount  rate  used  in  the  determination  of the
actuarial present value for the projected benefit  obligation was 7.25% and 8.0%
for 1995 and 1994, respectively. The expected long-term rate of return on assets
was 9.25% for both 1995 and 1994.  The rate of increase  in future  compensation
levels used in determining the actuarial  present value of the projected benefit
obligation was 5.0% in both 1995 and 1994.

     Substantially  all  employees of AMBAC  Indemnity  and AFS are covered by a
defined contribution plan (the "Savings Incentive Plan") for which contributions
and costs are determined as 6% of each covered  employee's  base salary,  plus a
matching  company  contribution of 50% on  contributions up to 6% of base salary
made by eligible  employees to the plan. The total cost of the Savings Incentive
Plan to AMBAC  Indemnity was $1,435,  $1,292 and $1,243 in 1995,  1994 and 1993,
respectively.

     Annual Incentive Plan:

     AMBAC  Indemnity has an annual  incentive plan which provides for awards to
key officers and employees based upon  predetermined  criteria.  The cost of the
plan to AMBAC Indemnity for the years ended December 31, 1995, 1994 and 1993 was
$7,669, $8,531 and $6,165, respectively.

     Postretirement Health Care and Other Benefits:

     AMBAC Indemnity  provides  certain medical and life insurance  benefits for
retired employees and eligible dependents.  All plans are contributory.  None of
the plans is currently funded.

                                      A-18






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

           Notes to Consolidated Financial Statements -- (Continued)
                         (Dollar Amounts in Thousands)

     Postretirement  benefits  expense was $168, $176 and $500 in 1995, 1994 and
1993, respectively.  The unfunded accumulated  postretirement benefit obligation
was $1,309 and the accrued  postretirement  liability  was $1,368 as of December
31, 1995.

     The assumed  weighted average health care cost trend rates range from 13.5%
in  1995,  decreasing  ratably  to 5.5% in 2001,  and  remaining  at that  level
thereafter. Increasing the assumed health care cost trend rate by one percentage
point in each future year would increase the accumulated  postretirement benefit
obligation at December 31, 1995 by $174 and the 1995 benefit expense by $28. The
weighted  average  discount rate used to measure the accumulated  postretirement
benefit obligation and 1995 expense was 7.25%.

10  INSURANCE IN FORCE

     The par amount of bonds insured by AMBAC Indemnity, net of reinsurance, was
$110,997,000 and $93,305,000 at December 31, 1995 and 1994, respectively.  As of
December 31, 1995, AMBAC  Indemnity's  insured portfolio was diversified by type
of insured bond as shown in the following table:

<TABLE>
<CAPTION>
                                                            Net Par Amount
                                                             Outstanding
                                                         --------------------
        (Dollars in Millions) As of December 31            1995        1994
                                                         --------     -------
<S>                                                      <C>          <C>    
        Municipal finance:
          General obligation...........................  $ 30,546     $26,674
          Utility revenue..............................    21,053      19,597
          Tax-backed revenue...........................    18,780      16,279
          Health care revenue..........................    12,553      10,922
          Transportation revenue.......................     6,293       5,397
          Investor Owned Utilities.....................     4,497       3,500
          Higher education.............................     3,973       3,447
          Student loan.................................     3,769       2,709
          Housing revenue..............................     3,577       2,567
          Other........................................       483         403
                                                         --------     -------
             Total Municipal finance...................   105,524      91,495
                                                         --------     -------
        Structured finance:
          Domestic.....................................     3,238         902
          International................................     2,235         908
                                                         --------     -------
             Total Structured finance..................     5,473       1,810
                                                         --------     -------
                                                         $110,997     $93,305
                                                         =========    =======
</TABLE>


     As of  December  31,  1995,  California  was the  state  with  the  highest
aggregate net par amount  inforce,  accounting  for 14.3% of the total,  and the
highest  single  insured  risk  represented  0.6% of  aggregate  net par  amount
insured.  AMBAC  Indemnity's  direct insurance in force (principal and interest)
was $235,118,000 and $205,810,000,  at December 31, 1995 and 1994, respectively.
Net insurance in force (after giving effect to reinsurance) was $199,078,000 and
$171,678,000 as of December 31, 1995 and 1994, respectively.

                                      A-19






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

           Notes to Consolidated Financial Statements -- (Continued)
                         (Dollar Amounts in Thousands)

11  FINANCIAL INSTRUMENTS HELD FOR PURPOSES OTHER THAN TRADING

     Financial instruments with off-balance-sheet risk:

     In the  normal  course  of  business,  AMBAC  Indemnity  becomes a party to
various  financial  transactions  to reduce  its  exposure  to  fluctuations  in
interest  rates.  These  financial  instruments  include an  interest  rate swap
agreement  and exchange  traded  interest rate futures  contracts.  The notional
amounts of AMBAC Indemnity's  off-balance-sheet  financial instruments which are
held for purposes other than trading were as follows:

<TABLE>
<CAPTION>
                                                          As of December 31,
                                                         --------------------
                                                          1995         1994
                                                         -------     --------
<S>                                                      <C>         <C>     
        Interest rate futures contracts................  $44,500     $164,200
        Interest rate swap.............................   20,000       20,000

</TABLE>

     Notional  principal  amounts  are often used to express the volume of these
transactions  and do not  reflect the extent to which  positions  may offset one
another.  These amounts do not represent  the much smaller  amounts  potentially
subject to risk.

     Interest  rate  futures  contracts  are sold to hedge  interest  rate  risk
inherent in fixed rate  investment  securities.  At December 31, 1995,  interest
rate  futures  contracts  with an  outstanding  notional  amount of $44,500 were
designated as hedges of fixed rate investment securities.

     The  interest  rate swap held for  purposes  other than  trading is used to
manage  interest  rate risk by  synthetically  changing  the  nature of  certain
floating rate investments.

     Fair values of financial instruments held for purposes other than trading:

     The following fair value amounts were  determined by AMBAC  Indemnity using
independent  market  information  when  available,   and  appropriate  valuation
methodologies  when market quotes were not  available.  In cases where  specific
market quotes are unavailable,  interpreting  market data and estimating  market
values necessarily require considerable judgment by management. Accordingly, the
estimates presented are not necessarily indicative of the amount AMBAC Indemnity
could realize in a current market exchange.

     The following  methods and assumptions were used to estimate the fair value
of each class of financial  instruments  for which it is practicable to estimate
that value:

     Investments:  The fair values of bonds are based on quoted market prices or
dealer quotes.

     Short-term  investments and cash: The fair values of short-term investments
and cash are assumed to equal amortized cost.

     Securities  purchased  under  agreements  to  resell:  The  fair  value  of
securities  purchased  under  agreements  to resell is  assumed  to  approximate
carrying value.

     Investment in affiliate:  As of December 31, 1995,  the fair value of AMBAC
Indemnity's  investment  in HCIA is based  on the  quoted  market  price of HCIA
common  stock.  As of December  31,  1994,  the fair value of AMBAC  Indemnity's
investment in HCIA was assumed to equal carrying value.

     Interest rate  contracts:  Fair values of  off-balance-sheet  interest rate
contracts  (futures  and swap) are based on quoted  market  and  dealer  prices,
current settlement values, or pricing models.

                                      A-20






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

           Notes to Consolidated Financial Statements -- (Continued)
                         (Dollar Amounts in Thousands)

     Liability  for net  financial  guarantees  written:  The fair  value of the
liability  for  those  financial  guarantees  written  related  to new issue and
secondary  market  exposures is based on the  estimated  cost to reinsure  those
exposures at current market rates, which amount consists of the current unearned
premium reserve, less an estimated ceding commission thereon.

     Certain other financial  guarantee  insurance policies have been written on
an  installment  basis,  where  the  future  premiums  to be  received  by AMBAC
Indemnity  are  determined  based on the  outstanding  exposure  at the time the
premiums  are due.  The fair  value of AMBAC  Indemnity's  liability  under  its
installment  premium  policies is measured  using the present value of estimated
future installment premiums, less an assumed ceding commission.  The estimate of
the  amounts  and  timing  of  the  future  installment  premiums  is  based  on
contractual   premium  rates,   debt  service  schedules  and  expected  run-off
scenarios.  This  measure is used as an estimate  of the cost to reinsure  AMBAC
Indemnity's  liability under these  policies.  The carrying amount and estimated
fair value of these financial instruments are presented below:

<TABLE>
<CAPTION>
                                                         As of December 31,
                                         ---------------------------------------------------
                                                  1995                        1994
                                         -----------------------     -----------------------
                                         Carrying     Estimated      Carrying     Estimated
           (Dollars in Millions)          Amount      Fair Value      Amount      Fair Value
                                         --------     ----------     --------     ----------
<S>                                       <C>           <C>           <C>           <C>   
    Financial assets:
    Investments........................   $2,225        $2,225        $1,796        $1,796
    Short-term investments.............      164           164            85            85
    Securities purchased under
      agreements to resell.............        4             4             8             8
    Investment in affiliate............       26           111            25            25
    Cash...............................        7             7             2             2
    Unrecognized financial instruments:
    Interest rate swap.................       --            --            --            (1)
    Interest rate futures contracts....       --            --            --            --
    Liability for net financial
      guarantees
      Direct...........................       --           655            --           609
      Net of reinsurance...............       --           543            --           507
      Net installment premiums.........       --            80            --            51
</TABLE>


12  FINANCIAL INSTRUMENTS HELD FOR TRADING PURPOSES

     AMBAC Indemnity,  through its affiliate AFS, is a provider of interest rate
swaps to  states,  municipalities,  municipal  authorities  and other  entities,
including its affiliate, AMBAC Capital Management,  Inc. ("ACMI"), in connection
with their  financings.  AMBAC Indemnity manages its interest rate swap business
with the goal of being  market  neutral to changes  in overall  interest  rates,
while retaining "basis risk", the relationship  between changes in floating rate
tax-exempt  and floating  rate taxable  interest  rates.  If actual or projected
floating  rate  tax-exempt  interest  rates rise in relation  to  floating  rate
taxable  rates,  AMBAC  Indemnity will  experience an unrealized  mark-to-market
loss. Conversely, if actual or projected floating rate tax-exempt interest rates
decline in relation to floating rate taxable  interest  rates,  AMBAC  Indemnity
will experience an unrealized mark-to-market gain.

                                      A-21






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

           Notes to Consolidated Financial Statements -- (Continued)
                         (Dollar Amounts in Thousands)

     In the ordinary course of business,  AMBAC  Indemnity  manages a variety of
risks -- principally  credit,  market,  liquidity,  operational and legal. These
risks are  identified,  measured  and  monitored  through a variety  of  control
mechanisms, which are in place at different levels throughout the organization.

     Credit risk relates to the ability of  counterparties  to perform according
to the terms of their contractual  commitments.  Various procedures and controls
are in place to monitor the credit risk of interest  rate swaps.  These  include
the  initial  credit  approval  process,  the  establishment  of credit  limits,
management  approvals  and a process that ensures the  continuous  monitoring of
credit exposure.

     Market risk relates to the impact of price changes on future earnings. This
risk is a  consequence  of AMBAC  Indemnity's  market-making  activities  in the
municipal  interest rate swap market.  The principal  market risk is basis risk,
the  relationship  between changes in floating rate tax-exempt and floating rate
taxable interest rates.  Since the third quarter of 1995, all municipal interest
rate swaps  transacted  contain  provisions  which are designed to protect AMBAC
Indemnity  against certain forms of tax reform,  thus mitigating its basis risk.
An independent risk management group monitors trading risk limits and,  together
with  senior  management,  is involved in the  application  of risk  measurement
methodologies.

     The estimation of potential  losses arising from adverse  changes in market
relationships,  known as "value at risk," is a key  element in  managing  market
risk.  AMBAC  Indemnity  has developed a value at risk  methodology  to estimate
potential  losses  over  a  specified   holding  period  and  based  on  certain
probabilistic  assessments.  AMBAC  Indemnity  estimates value at risk utilizing
historical  short and long term interest rate  volatilities and the relationship
between  changes in  tax-exempt  and  taxable  interest  rates  calculated  on a
consistent daily basis. For the year ended December 31, 1995, AMBAC  Indemnity's
value at risk averaged approximately $1,358, calculated at a ninety-nine percent
confidence  level.  Since no single measure can capture all dimensions of market
risk, AMBAC Indemnity bolsters its value at risk methodology by performing daily
analyses  of parallel  and  nonparallel  shifts in yield  curves and stress test
scenarios  which  measure the  potential  impact of market  conditions,  however
improbable,  which might cause  abnormal  volatility  swings or  disruptions  of
market relationships.

     Liquidity  risk  relates to the possible  inability to satisfy  contractual
obligations  when due. This risk is present in interest rate swap agreements and
in futures  contracts used to hedge those  agreements.  AMBAC Indemnity  manages
liquidity risk by maintaining  cash and cash  equivalents,  closely matching the
dates swap payments are made and received and limiting the amount of risk hedged
by futures contracts.

     Operational risk relates to the potential for loss caused by a breakdown in
information,  communication and settlement  systems.  AMBAC Indemnity  mitigates
operational  risk by maintaining a  comprehensive  system of internal  controls.
This  includes  the   establishment   of  systems  and   procedures  to  monitor
transactions  and positions,  documentation  and  confirmation of  transactions,
ensuring compliance with regulations and periodic reviews by auditors.

     Legal risk relates to the uncertainty of the enforceability,  through legal
or judicial processes,  of the obligations of AMBAC Indemnity's  counterparties,
including contractual provisions intended to reduce credit exposure by providing
for the offsetting or netting of mutual  obligations.  AMBAC  Indemnity seeks to
remove or minimize  such  uncertainties  through  continuous  consultation  with
internal and external  legal  advisers to analyze and  understand  the nature of
legal risk, to improve documentation and to strengthen transaction structure.

                                      A-22






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

           Notes to Consolidated Financial Statements -- (Continued)
                         (Dollar Amounts in Thousands)

     The  following  table  summarizes   information   about  AMBAC  Indemnity's
financial  instruments  held for trading  purposes  as of December  31, 1995 and
1994:

<TABLE>
<CAPTION>
                              Net           Net         Average Net Fair Value
                            Carrying     Estimated      -----------------------      Notional
                             Amount      Fair Value     Assets      Liabilities       Amount
                            --------     ----------     -------     -----------     ----------
<S>                          <C>           <C>          <C>           <C>           <C>       
    1995:
      Interest rate
         swaps............   $5,207        $5,207       $17,714       $16,667       $2,152,400
      Interest rate
         futures
         contracts........       --            --            --            --          569,800
    1994:
      Interest rate
         swaps............   $1,681        $1,681       $ 4,441       $ 3,560       $  771,900
      Interest rate
         futures
         contracts........       --            --            --            --          443,000

</TABLE>

     The aggregate  amount of net trading income  recognized  from interest rate
financial  instruments  held for trading purposes was $2,602 and $3,051 for 1995
and 1994, respectively. Average net fair values were calculated based on average
daily  net fair  values.  For  1994,  average  net fair  values  began  from the
commencement of operations in September 1994.

     Notional  principal  amounts  are often used to express the volume of these
transactions  and do not  reflect the extent to which  positions  may offset one
another.  These amounts do not represent  the much smaller  amounts  potentially
subject to risk.

13  LINES OF CREDIT

     AMBAC Inc.  and AMBAC  Indemnity  maintain a  three-year  revolving  credit
facility with two major international banks, as co-agents,  for $100,000.  As of
December 31, 1995, no amounts were outstanding under this credit facility, which
expires in July 1998. This facility amended a one-year revolving credit facility
for $75,000.  As of December 31, 1994,  no amounts were  outstanding  under this
credit facility.

     AMBAC Indemnity has an agreement with another major  international bank, as
agent,  for a $300,000  credit  facility,  expiring in 2002.  This facility is a
seven-year  stand-by  irrevocable  limited  recourse  line of credit,  which was
increased  from  $225,000 to $300,000  and extended  for an  additional  year in
December 1995. The line will provide  liquidity to AMBAC  Indemnity in the event
claims from municipal  obligations  exceed  specified  levels.  Repayment of any
amounts  drawn  under the line will be  limited  primarily  to the amount of any
recoveries of losses related to policy obligations.  As of December 31, 1995 and
1994, no amounts were outstanding under this line.

14  RELATED PARTY TRANSACTIONS

     During 1995 and 1994,  AMBAC  Indemnity  guaranteed  the timely  payment of
principal and interest on obligations under municipal  investment  contracts and
municipal investment repurchase agreements issued by its affiliate,  ACMI. As of
December  31,  1995 and  1994,  the  aggregate  amount of  municipal  investment
contracts and municipal  investment  repurchase contracts insured was $2,240,959
and  $2,042,230,  respectively,  including  accrued  interest.  These  insurance
policies are collateralized by ACMI's investment  securities,  accrued interest,
securities  purchased under agreements to resell and cash and cash  equivalents,
which as of  December  31,  1995 and 1994  had a fair  value of  $2,299,687  and
$1,964,830, respectively, in the aggregate.

                                      A-23






<PAGE>
<PAGE>




                  AMBAC Indemnity Corporation and Subsidiaries

           Notes to Consolidated Financial Statements -- (Continued)
                         (Dollar Amounts in Thousands)

During 1995 and 1994, AMBAC Indemnity  recorded gross premiums written of $1,707
and $2,692, and net premiums earned of $1,764 and $1,872, respectively,  related
to these contracts.

     During 1995 and 1994, several interest rate swap transactions were executed
between AFS and ACMI. As of December 31, 1995 and 1994,  these  contracts had an
outstanding   notional   amount  of   approximately   $359,000   and   $478,000,
respectively.  As of December 31, 1995 and 1994,  AFS  recorded a positive  fair
value of $6,539 and a negative  fair value of $5,492,  respectively,  related to
these transactions.

15  SUBSEQUENT EVENTS

     On January 19,  1996,  AMBAC Inc.  filed with the  Securities  and Exchange
Commission a registration  statement related to a proposed offering of 3,781,369
PRIDES'SM'  (Provisionally  Redeemable Income Debt Exchangeable for Stock).  The
PRIDES, which constitute senior debt of AMBAC Inc., will mature in 2001 and will
be  mandatorily  exchanged at maturity  into shares of HCIA common stock (or, at
AMBAC Inc.'s option,  cash with an equal value) determined in accordance with an
exchange  rate formula.  AMBAC Inc. may redeem the PRIDES,  in whole or in part,
after three years.  AMBAC Inc. has also  granted the  underwriters  an option to
purchase up to 378,136 PRIDES to cover any over-allotments.

     AMBAC Indemnity,  upon consummation of the PRIDES offering, will deliver to
AMBAC Inc. (in the form of an  extraordinary  dividend) its 2,378,672  shares of
HCIA  common  stock,  at fair  value.  The fair value of such  dividend  will be
determined  based on the price per share of HCIA common  stock used to price the
PRIDES.

                                      A-24







<PAGE>
<PAGE>

                                                                      APPENDIX B

                 AMBAC Indemnity Corporation and Subsidiaries
                  Consolidated Unaudited Financial Statements
                   as of June 30, 1996 and December 31, 1995
              and for the six months ended June 30, 1996 and 1995





                                      B-1






<PAGE>
<PAGE>

                 AMBAC Indemnity Corporation and Subsidiaries
                          Consolidated Balance Sheets
                      June 30, 1996 and December 31, 1995
                   (Dollars in Thousands Except Share Data)

<TABLE>
<CAPTION>

                                                                   June 30, 1996   December 31, 1995
                                                                   -------------   -----------------
                                                                    (unaudited)
<S>                                                                <C>             <C>
Assets
Investments:
  Bonds held in available for sale account, at fair value
    (amortized cost of $2,162,449 in 1996 and $2,090,101 in 1995)    $2,214,817           $2,224,528
  Short-term investments, at cost (approximates fair value)             133,629              163,953
                                                                     ----------           ----------
    Total investments                                                 2,348,446            2,388,481
Cash                                                                      3,888                6,912
Securities purchased under agreements to resell                           3,992                4,120
Receivable for securities                                                64,288                8,136
Investment income due and accrued                                        40,207               38,319
Investment in affiliate                                                     -                 25,827
Deferred acquisition costs                                               88,107               82,620
Current income taxes                                                        -                  2,171
Prepaid reinsurance                                                     162,166              153,372
Other assets                                                             54,378               48,472
                                                                     ----------           ----------
    Total assets                                                     $2,765,472           $2,758,430
                                                                     ==========           ==========
Liabilities and Stockholder's Equity
Liabilities:
  Unearned premiums                                                    $936,870             $906,136
  Losses and loss adjustment expenses                                    59,429               65,996
  Ceded reinsurance balances payable                                      6,765               14,654
  Deferred income taxes                                                  57,190               85,008
  Current income taxes                                                    3,116                  -
  Accounts payable and other liabilities                                 47,035               43,625
  Payable for securities                                                112,413               86,304
                                                                     ----------           ----------
    Total liabilities                                                 1,222,818            1,201,723
                                                                     ----------           ----------
Stockholder's equity:
  Preferred stock, par value $1,000.00 per share; authorized
    shares - 285,000; issued and outstanding shares - none                  -                    -
  Common stock, par value $2.50 per share; authorized shares
    - 40,000,000; issued and outstanding shares - 32,800,000
    at June 30, 1996 and December 31, 1995                               82,000               82,000
  Additional paid-in capital                                            514,305              481,059
  Unrealized gains (losses) on investments, net of tax                   34,039               87,112
  Retained earnings                                                     912,310              906,536
                                                                     ----------           ----------
    Total stockholder's equity                                        1,542,654            1,556,707
                                                                     ----------           ----------
    Total liabilities and stockholder's equity                       $2,765,472           $2,758,430
                                                                     ==========           ==========
</TABLE>

See accompanying Notes to Consolidated Financial Statements.


                                       B-2





<PAGE>
<PAGE>

                 AMBAC Indemnity Corporation and Subsidiaries
                     Consolidated Statements of Operations
                                  (Unaudited)
                 For The Periods Ended June 30, 1996 and 1995
                            (Dollars in Thousands)

<TABLE>
<CAPTION>

                                            Three Months Ended              Six Months Ended
                                                 June 30,                        June 30,
                                          -----------------------        ------------------------
                                            1996            1995           1996             1995
                                          -------         -------        --------         -------
<S>                                       <C>             <C>            <C>              <C>
Revenues:
    Gross premiums written                $58,768         $36,893        $110,060         $77,465
    Ceded premiums written                 (9,836)          6,514         (19,448)          3,055
                                          -------         -------        --------         -------
          Net premiums written             48,932          43,407          90,612          80,520
    Increase in unearned premiums          (8,870)        (15,126)        (21,940)        (27,563)
                                          -------         -------        --------         -------
          Net premiums earned              40,062          28,281          68,672          52,957
    Net investment income                  35,584          32,419          70,489          64,293
    Net realized gains (losses)            67,580          (2,202)         69,936          (6,876)
    Other income                            4,753            (393)         10,805           1,985
                                          -------         -------        --------         -------
         Total revenues                   147,979          58,105         219,902         112,359
                                          -------         -------        --------         -------

Expenses:
    Losses and loss adjustment expenses     1,700             341           2,510           1,369
    Underwriting and operating expenses    11,583           9,916          21,666          19,246
    Interest expense                          514             306           1,028             637
                                          -------         -------        --------         -------
         Total expenses                    13,797          10,563          25,204          21,252
                                          -------         -------        --------         -------
         Income before income taxes       134,182          47,542         194,698          91,107
                                          -------         -------        --------         -------
Income tax expense:
    Current taxes                          38,665           6,696          52,313          13,543
    Deferred taxes                            806           2,458             760           3,666
                                          -------         -------        --------         -------
         Total income taxes                39,471           9,154          53,073          17,209
                                          -------         -------        --------         -------
         Net income                        94,711          38,388         141,625          73,898
                                          =======         =======        ========         =======
</TABLE>

See accompanying Notes to Consolidated Unaudited Financial Statements

                                      B-3





<PAGE>
<PAGE>



                  AMBAC Indemnity Corporation and Subsidiaries
                     Consolidated Statements of Cash Flows
                                  (Unaudited)
                 For The Periods Ended June 30, 1996 and 1995
                            (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                Six Months Ended
                                                                     June 30,
                                                           --------------------------
                                                             1996            1995
                                                           --------       -----------
<S>                                                        <C>            <C>
Cash flows from operating activities:
  Net income                                               $141,625           $73,898
  Adjustments to reconcile net income to net cash
    provided by operating activities:
  Depreciation and amortization                                 950               678
  Amortization of bond premium and discount                    (811)             (440)
  Current income taxes payable                                5,287               574
  Deferred income taxes payable                                 760             3,666
  Deferred acquisition costs                                 (5,487)           (9,366)
  Unearned premiums                                          21,940            27,563
  Losses and loss adjustment expenses                        (6,567)               45
  Ceded reinsurance balances payable                         (7,889)             (422)
  (Gain) loss on sales of investments                       (69,936)            6,876
  Other, net                                                 (8,685)           (6,538)
                                                           --------       -----------
    Net cash provided by operating activities                71,187            96,534
                                                           --------       -----------
Cash flows from investing activities:
  Proceeds from sales of bonds at amortized cost            742,407           837,619
  Proceeds from maturities of bonds at amortized cost        43,165            70,281
  Purchases of bonds at amortized cost                     (901,331)       (1,001,767)
  Change in short-term investments                           30,324            19,183
  Proceeds from sale of affiliate                           115,865                -
  Securities purchased under agreements to resell               128              (392)
  Other, net                                                 (1,404)             (223)
                                                           --------       -----------
    Net cash provided by (used in) investing activities      29,154           (75,299)
                                                           --------       -----------
Cash flows from financing activities:
  Dividends paid                                           (135,865)          (20,000)
  Capital contribution                                       32,500                -
                                                           --------       -----------
    Net cash used in financing activities                  (103,365)          (20,000)
                                                           --------       -----------
    Net cash flow                                            (3,024)            1,235
Cash at beginning of year                                     6,912             2,117
                                                           --------       -----------
Cash at June 30                                              $3,888            $3,352
                                                           ========       ===========

Supplemental disclosure of cash flow information: 
  Cash paid during the year for:

    Income taxes                                            $13,300           $12,700
                                                           ========       ===========
</TABLE>

See accompanying Notes to Consolidated Financial Statements.

                                      B-4






<PAGE>
<PAGE>

AMBAC INDEMNITY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS

(1)  BASIS OF PRESENTATION

     AMBAC  Indemnity  Corporation  ("AMBAC  Indemnity") is a leading insurer of
municipal and structured  finance  obligations.  Financial  guarantee  insurance
underwritten by AMBAC Indemnity  guarantees payment when due of the principal of
and interest on the obligation  insured. In the case of a default on the insured
obligation,  payments  under the insurance  policy may not be accelerated by the
policyholder  without  AMBAC  Indemnity's  consent.  As of June 30, 1996,  AMBAC
Indemnity's net insurance in force  (principal and interest) was $209.3 billion.
AMBAC Indemnity is a wholly-owned  subsidiary of AMBAC Inc.,  which is a holding
company that provides through its affiliates  financial  guarantee insurance and
financial services to both public and private clients.

     AMBAC Indemnity has one wholly-owned  subsidiary,  American  Municipal Bond
Holding  Company  ("AMBH"),  which is a holding  company for certain real estate
interests.

     On May 6, 1996, AMBAC Inc. sold its 4,159,505 shares of common stock of its
affiliate,  HCIA Inc.  (NASDAQ:HCIA)  ("HCIA") in a secondary  public  offering.
Prior  to  consummation  of  the  secondary  public  offering,  AMBAC  Indemnity
delivered to AMBAC Inc. (in the form of an extraordinary dividend) its 2,378,672
shares of HCIA common  stock,  at fair value.  The fair value of the HCIA shares
was $115.9  million,  based on the offering price per share of HCIA common stock
in the secondary public offering.  The carrying value of AMBAC  Indemnity's HCIA
shares was $26.2  million,  and the resulting  gain to AMBAC  Indemnity from the
disposition of the shares was $89.7 million. As a result of the secondary public
offering, neither AMBAC Indemnity, nor AMBAC Inc. owned any shares of HCIA.

     AMBAC  Indemnity,  as the  sole  limited  partner,  owns  90% of the  total
partnership interests of AMBAC Financial Services,  Limited Partnership ("AFS"),
a limited  partnership  which provides  interest rate swaps primarily to states,
municipalities and municipal authorities. The sole general partner of AFS, AMBAC
Financial Services Holdings, Inc., a wholly-owned subsidiary of AMBAC Inc., owns
a  general  partnership  interest  representing  10%  of the  total  partnership
interest in AFS.

     AMBAC Indemnity's  consolidated unaudited interim financial statements have
been prepared on the basis of generally accepted  accounting  principles and, in
the  opinion  of  management,  reflect  all  adjustments  necessary  for a  fair
presentation  of the Company's  financial  condition,  results of operations and
cash flows for the  periods  presented.  The results of  operations  for the six
months  ended June 30, 1996 may not be  indicative  of the  results  that may be
expected for the full year ending December 31, 1996. These financial  statements
and notes should be read in conjunction with the financial  statements and notes
included in the audited  consolidated  financial  statements of AMBAC  Indemnity
Corporation and its  subsidiaries as of December 31, 1995 and 1994, and for each
of the years in the three-year period ended December 31, 1995.

                                      B-5





<PAGE>
<PAGE>


AMBAC INDEMNITY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS (CONTINUED)

(2)  INCOME TAXES

     The  tax  provisions  in  the  accompanying  financial  statements  reflect
effective tax rates  differing  from  prevailing  federal  corporate  income tax
rates, primarily as a result of tax-exempt interest income.





                                      B-6






<PAGE>
<PAGE>
 
PROSPECTUS
 
                         MLCC MORTGAGE INVESTORS, INC.
                                   DEPOSITOR
                           PASS-THROUGH CERTIFICATES
                              (ISSUABLE IN SERIES)
                            ------------------------
    This  Prospectus relates to  Pass-Through Certificates (the 'Certificates'),
which may be sold from time to time in one or more Series (each, a 'Series')  by
MLCC  Mortgage Investors, Inc. (the 'Depositor') on terms determined at the time
of sale and described in this Prospectus and the related Prospectus  Supplement.
The  Certificates of a Series will evidence beneficial ownership of a trust fund
(a 'Trust Fund'). As specified in  the related Prospectus Supplement, the  Trust
Fund  for a Series of Certificates  will include certain mortgage related assets
(the 'Mortgage Assets') consisting of (i) promissory notes or other evidences of
indebtedness secured by  first, second  or more junior  liens on  fee simple  or
leasehold interests in single family properties, including participations in any
of  the foregoing ('Mortgage Loans'), (ii) mortgage pass-through securities (the
'Agency Securities') issued  or guaranteed by  the Government National  Mortgage
Association  ('GNMA'), the Federal National Mortgage Association ('FNMA') or the
Federal Home  Loan  Mortgage  Corporation  ('FHLMC')  or  (iii)  mortgage-backed
securities   that  are  not   guaranteed  by  GNMA,   FNMA  or  FHLMC  ('Private
Mortgage-Backed Securities'). Private Mortgage-Backed Securities will have  been
previously  offered  and sold  pursuant to  an effective  registration statement
under the Securities Act  of 1933 or were  exempt from registration  thereunder.
The  Mortgage  Assets will  be  acquired by  the  Depositor, either  directly or
indirectly, from  one or  more institutions  (each, a  'Seller'), which  may  be
affiliates  of the Depositor, and conveyed by the Depositor to the related Trust
Fund. A Trust Fund also may  include insurance policies, cash accounts,  reserve
funds,  reinvestment income,  guaranties, letters  of credit  or other  forms of
credit enhancement described herein and in the related Prospectus Supplement, or
any combination thereof. In addition, if so specified in the related  Prospectus
Supplement,  the property of the Trust Fund  will include monies on deposit in a
trust account (the 'Pre-Funding  Account') to be  established with the  Trustee,
which  will be  used to  purchase at  a predetermined  price additional Mortgage
Assets (the 'Subsequent Mortgage Assets') from  the Depositor from time to  time
within three months after the issuance of the Certificates.
 
    Each  Series of  Certificates will  be issued in  one or  more classes. Each
class of  Certificates of  a  Series will  evidence  beneficial ownership  of  a
specified  percentage (which may  be 0%) or portion  of future interest payments
and a specified  percentage (which  may be 0%)  or portion  of future  principal
payments  on  the  Mortgage  Assets  in the  related  Trust  Fund.  A  Series of
Certificates may include one or more  classes that are senior or subordinate  in
right  of payment to one  or more other classes  of Certificates of such Series.
One or more  classes of  Certificates of  a Series  may be  entitled to  receive
principal   distributions   with  disproportionate,   nominal  or   no  interest
distributions or  interest distributions  with disproportionate,  nominal or  no
principal  distributions or any  combination thereof prior to  one or more other
classes of Certificates  of such  Series or  after the  occurrence of  specified
events,  in  each  case  as  specified  in  the  related  Prospectus Supplement.
Distributions among classes of Certificates in a Series may differ as to timing,
sequential order and priority.
 
    Distributions  to  Certificateholders  will  be  made  monthly,   quarterly,
semi-annually  or at  such other  intervals and  on the  dates specified  in the
related Prospectus Supplement.  Distributions on  the Certificates  of a  Series
will  be made from the assets of the related Trust Fund or Funds or other assets
pledged for the benefit  of the Certificateholders as  specified in the  related
Prospectus Supplement.
 
    The  Certificates  of any  Series  will not  represent  an obligation  of or
interest in the Depositor or  any affiliate thereof and  will not be insured  or
guaranteed  by any governmental  agency or instrumentality  or, unless otherwise
specified in  the related  Prospectus Supplement,  by any  other person.  Unless
otherwise  specified in the related  Prospectus Supplement, the only obligations
of the Depositor  with respect to  a Series  of Certificates will  be to  obtain
certain  representations and  warranties from each  Seller and to  assign to the
Trustee for  the related  Series  of Certificates  the Depositor's  rights  with
respect to such representations and warranties. The principal obligations of the
Master  Servicer named in the related  Prospectus Supplement with respect to the
related Series  of  Certificates will  be  limited to  obligations  pursuant  to
certain   representations  and  warranties  and  to  its  contractual  servicing
obligations, including any obligation it may have to advance delinquent payments
on the Mortgage Assets in the related Trust Fund.
 
                                                        (Continued on next page)
                            ------------------------
THESE SECURITIES HAVE  NOT BEEN APPROVED  OR DISAPPROVED BY  THE SECURITIES  AND
 EXCHANGE  COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
   AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
    ACCURACY OR  ADEQUACY  OF THIS  PROSPECTUS  OR THE  RELATED  PROSPECTUS
       SUPPLEMENT.  ANY  REPRESENTATION  TO  THE  CONTRARY  IS  A  CRIMINAL
                                    OFFENSE.
 
                            ------------------------
    Prior to issuance there will have been no market for the Certificates of any
Series, and  there  can  be  no  assurance  that  a  secondary  market  for  any
Certificates  will develop or, if  it does develop, that  it will continue. This
Prospectus may  not be  used to  consummate sales  of a  Series of  Certificates
unless accompanied by a Prospectus Supplement.
 
    Offers  of  the  Certificates may  be  made  through one  or  more different
methods, including offerings through underwriters, as more fully described under
'Method of Distribution' herein  and in the  related Prospectus Supplement.  All
certificates will be distributed by, or sold by underwriters managed by:
 
                            ------------------------
                              MERRILL LYNCH & CO.
                            ------------------------
                The date of this Prospectus is August 29, 1996.
 

<PAGE>
<PAGE>
(cover continued)
 
     The  yield on each class  of Certificates of a  Series will be affected by,
among other things, the rate of payment of principal (including prepayments)  on
the  Mortgage Assets in the related Trust Fund and the timing of receipt of such
payments as described herein and in  the related Prospectus Supplement. A  Trust
Fund  may  be subject  to early  termination  under the  circumstances described
herein and in the related Prospectus Supplement.
 
     If specified in a Prospectus Supplement, one or more elections may be  made
to  treat the related Trust Fund or specified portions thereof as a 'real estate
mortgage investment  conduit' ('REMIC')  for federal  income tax  purposes.  See
'Certain Federal Income Tax Consequences'.
 
     Until  90 days  after the date  of each Prospectus  Supplement, all dealers
effecting transactions in the securities covered by such Prospectus  Supplement,
whether  or not  participating in the  distribution thereof, may  be required to
deliver such Prospectus Supplement and this  Prospectus. This is in addition  to
the obligation of dealers to deliver a Prospectus and Prospectus Supplement when
acting   as  underwriters  and  with  respect  to  their  unsold  allotments  or
subscriptions.
 
                             PROSPECTUS SUPPLEMENT
 
     The Prospectus Supplement relating to the Certificates of each Series to be
offered hereunder  will, among  other things,  set forth  with respect  to  such
Certificates,  as  appropriate: (i)  a description  of the  class or  classes of
Certificates and  the related  Pass-Through Rate  or method  of determining  the
amount  of interest, if any,  to be passed through to  each such class; (ii) the
initial aggregate Certificate Balance of each class of Certificates included  in
such  Series, Distribution Dates relating to such Series and, if applicable, the
initial and final scheduled Distribution Dates for each class; (iii) information
as  to   the  assets   comprising  the   Trust  Fund,   including  the   general
characteristics  of the Mortgage Assets included therein and, if applicable, the
insurance, surety bonds, guaranties, letters  of credit or other instruments  or
agreements  included in the Trust Fund, and the amount and source of any Reserve
Fund; (iv) the circumstances, if any, under which the Trust Fund may be  subject
to  early termination; (v) the method used  to calculate the amount of principal
to be distributed with respect to each class of Certificates; (vi) the order  of
application  of distributions to each of the classes within such Series, whether
sequential, pro rata, or otherwise; (vii) the Distribution Dates with respect to
such  Series;  (viii)  additional  information  with  respect  to  the  plan  of
distribution of such Certificates; (ix) whether one or more REMIC elections will
be made and designation of the regular interests and residual interests; (x) the
aggregate  original  percentage  ownership  interest in  the  Trust  Fund  to be
evidenced by each class of Certificates;  (xi) information as to the nature  and
extent  of  subordination with  respect  to any  class  of Certificates  that is
subordinate in right of payment to any other class; and (xii) information as  to
the Seller, the Master Servicer and the Trustee.
 
                             AVAILABLE INFORMATION
 
     The  Depositor has filed  with the Securities  and Exchange Commission (the
'Commission') a  Registration Statement  under the  Securities Act  of 1933,  as
amended,  with respect to the Certificates.  This Prospectus, which forms a part
of the Registration Statement,  and the Prospectus  Supplement relating to  each
Series  of Certificates contain summaries of the material terms of the documents
referred to herein and therein,  but do not contain  all of the information  set
forth in the Registration Statement pursuant to the Rules and Regulations of the
Commission.  For  further information,  reference is  made to  such Registration
Statement and the exhibits thereto. Such Registration Statement and exhibits can
be inspected and copied at prescribed  rates at the public reference  facilities
maintained  by the Commission at its Public Reference Section, 450 Fifth Street,
N.W., Washington, D.C. 20549,  and at its Regional  Offices located as  follows:
Chicago  Regional  Office, Northwest  Atrium  Center, 500  West  Madison Street,
Chicago, Illinois 60661; and New York Regional Office, Seven World Trade Center,
New  York,  New   York  10048.   The  Commission   maintains  a   Web  site   at
http://www.sec.gov  containing  reports,  proxy and  information  statements and
other information  regarding  registrants, including  MLCC  Mortgage  Investors,
Inc., that file electronically with the Commission.
 
     No  person  has been  authorized to  give  any information  or to  make any
representation other than those contained in this Prospectus and any  Prospectus
Supplement  with  respect hereto  and,  if given  or  made, such  information or
representations must  not be  relied upon.  This Prospectus  and any  Prospectus
Supplement  with  respect  hereto  do  not constitute  an  offer  to  sell  or a
solicitation of  an offer  to buy  any securities  other than  the  Certificates
offered hereby and thereby nor an offer of the Certificates to any person in any
state or other
 
                                       2
 

<PAGE>
<PAGE>
jurisdiction  in  which  such offer  would  be  unlawful. The  delivery  of this
Prospectus at any time does not imply  that information herein is correct as  of
any time subsequent to its date.
 
               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE
 
     There  are incorporated herein by reference all documents and reports filed
or caused to be filed by the Depositor with respect to a Trust Fund pursuant  to
Section  13(a), 13(c), 14 or 15(d) of the Exchange Act, prior to the termination
of an offering of Certificates evidencing interests therein. The Depositor  will
provide  or cause  to be  provided without  charge to  each person  to whom this
Prospectus is delivered in connection with  the offering of one or more  Classes
of  Certificates, a  list identifying  all filings  with respect  to the related
Trust Fund pursuant to Section  13(a), 13(c), 14 or  15(d) of the Exchange  Act,
since  the Depositor's latest fiscal  year covered by its  annual report on Form
10-K and  a copy  of any  or all  documents or  reports incorporated  herein  by
reference, in each case to the extent such documents or reports relate to one or
more  of such  classes of  such Certificates,  other than  the exhibits  to such
documents (unless such  exhibits are specifically  incorporated by reference  in
such  documents). Requests to the Depositor should be directed to: MLCC Mortgage
Investors, Inc.,  4802  Deer  Lake  Drive  East,  Jacksonville,  Florida  32246,
telephone number (904) 928-6000.
 
                                       3



<PAGE>
<PAGE>
                                SUMMARY OF TERMS
 
     This  summary is  qualified in  its entirety  by reference  to the detailed
information appearing elsewhere in this Prospectus and in the related Prospectus
Supplement with respect to the Series offered thereby. The Prospectus Supplement
for each Series  will specify the  extent (if any)  to which the  terms of  such
Series  or  the related  Trust Fund  vary  from the  general description  of the
Certificates and Trust Funds which is contained in this Prospectus.  Capitalized
terms used herein shall have the respective meanings assigned them in the 'Index
to Defined Terms'.
 
<TABLE>
<S>                                         <C>
Title of Securities.......................  Pass-Through  Certificates (the  'Certificates'), issuable  in series
                                            (each, a  'Series'). Each  Series  will be  issued under  a  separate
                                            pooling  and servicing agreement (each, an 'Agreement') to be entered
                                            into with respect to each such Series.
Depositor.................................  MLCC Mortgage Investors, Inc., a Delaware corporation. The  Depositor
                                            is a wholly owned, limited purpose subsidiary of Merrill Lynch Credit
                                            Corporation  (a wholly-owned  indirect subsidiary of  Merrill Lynch &
                                            Co., Inc.).  Neither  Merrill  Lynch  & Co.,  Inc.  nor  any  of  its
                                            affiliates, including the Depositor, has guaranteed, or is or will be
                                            otherwise obligated with respect to, the Certificates of any Series.
Trustee...................................  The  trustee (the 'Trustee') for each  Series of Certificates will be
                                            specified in the related Prospectus Supplement. See 'The Pooling  and
                                            Servicing Agreement' herein for a description of the Trustee's rights
                                            and obligations.
Master Servicer...........................  The  entity  or  entities  named  as  Master  Servicer  (the  'Master
                                            Servicer') in  the related  Prospectus Supplement,  which may  be  an
                                            affiliate   of  the   Depositor.  See  'The   Pooling  and  Servicing
                                            Agreement -- Certain  Matters Regarding the  Master Servicer and  the
                                            Depositor'.
Servicer..................................  A  'Servicer' may be specified  in the related Prospectus Supplement,
                                            which may be an affiliate of the Depositor.
Closing Date..............................  The date (the  'Closing Date')  of initial  issuance of  a Series  of
                                            Certificates, as specified in the related Prospectus Supplement.
Trust Fund Assets.........................  The  Trust Fund  for a  Series of  Certificates will  include certain
                                            mortgage related assets (the 'Mortgage  Assets') consisting of (a)  a
                                            pool  (a 'Mortgage Pool') of Mortgage Loans, (b) Agency Securities or
                                            (c) Private  Mortgage-Backed Securities,  together with  payments  in
                                            respect   of  such  Mortgage  Assets   and  certain  other  accounts,
                                            obligations or agreements, in each  case as specified in the  related
                                            Prospectus Supplement.
                                            To  the  extent provided  in the  related Prospectus  Supplement, the
                                            Depositor  will  be  obligated  (subject  only  to  the  availability
                                            thereof)  to sell at a predetermined price,  and the Trust Fund for a
                                            Series of Certificates will be obligated to purchase (subject to  the
                                            satisfaction  of  certain  conditions  described  in  the  applicable
                                            Agreement), additional  Mortgage  Assets  (the  'Subsequent  Mortgage
                                            Assets')  from time  to time  (as frequently  as daily)  within three
                                            months after the  issuance of  the Certificates  having an  aggregate
                                            principal balance approximately equal to the amount on deposit in the
                                            Pre-Funding Account (the 'Pre-Funded Amount') on such Closing Date.
     A. Single Family Loans...............  Unless  otherwise  specified  in the  related  Prospectus Supplement,
                                            Mortgage Loans will be secured by first, second or more junior  liens
                                            on  fee simple or leasehold interests in single family properties. If
                                            so specified, the  Mortgage Loans may  include cooperative  apartment
                                            loans  ('Cooperative Loans') secured by  security interests in shares
                                            issued  by  private,  nonprofit,  cooperative  housing   corporations
                                            ('Cooperatives')  and in the related  proprietary leases or occupancy
                                            agreements granting
</TABLE>
 
                                       4
 

<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                            exclusive  rights  to   occupy  specific  dwelling   units  in   such
                                            Cooperatives'  buildings. If  so specified in  the related Prospectus
                                            Supplement, the Mortgage Assets of the related Trust Fund may include
                                            mortgage participation certificates evidencing interests in  Mortgage
                                            Loans.  Such Mortgage  Loans may  be conventional  loans (i.e., loans
                                            that are  not  insured or  guaranteed  by any  governmental  agency),
                                            insured  by  the  Federal  Housing  Authority  ('FHA')  or  partially
                                            guaranteed by the Veterans' Administration ('VA') as specified in the
                                            related Prospectus Supplement.
     B. General Attributes of Mortgage
        Loans.............................  The payment terms  of the Mortgage  Loans to be  included in a  Trust
                                            Fund  will be described in the  related Prospectus Supplement and may
                                            include any  of the  following features  or combinations  thereof  or
                                            other features described in the related Prospectus Supplement:
                                            (a) Interest may be payable at a  fixed rate, a rate  adjustable from
                                                time to time in relation to an index (which will be specified  in
                                                the  related Prospectus Supplement),  a rate that  is fixed for a
                                                period of time or under certain circumstances and is followed  by
                                                an  adjustable rate,  a rate that  otherwise varies  from time to
                                                time, or a rate that is convertible from an adjustable rate to  a
                                                fixed  rate  or to  a different  adjustable  rate. Changes  to an
                                                adjustable rate may be  subject to periodic limitations,  maximum
                                                rates,  minimum  rates  or  a  combination  of  such limitations.
                                                Accrued interest may be deferred and added to the principal of  a
                                                loan  for such  periods and  under such  circumstances as  may be
                                                specified in the  related Prospectus  Supplement. Mortgage  Loans
                                                may  provide for the payment of interest at a rate lower than the
                                                specified Mortgage Rate for a period  of time or for the life  of
                                                the  loan, and  the amount of  any difference  may be contributed
                                                from funds supplied by a third party.
                                            (b) Principal may be payable on  a level debt service basis to  fully
                                                amortize  the loan over its term,  may be calculated on the basis
                                                of an assumed amortization schedule that is significantly  longer
                                                than the original term to maturity or on an interest rate that is
                                                different  from the interest rate on the Mortgage Loan or may not
                                                be amortized  during  all or  a  portion of  the  original  term.
                                                Payment  of all or a substantial  portion of the principal may be
                                                due on  maturity  ('balloon  payments').  Principal  may  include
                                                interest  that  has  been  deferred and  added  to  the principal
                                                balance of the Mortgage Loan.
                                            (c) Monthly payments of principal and  interest may be fixed for  the
                                                life of the loan, may increase over a specified period of time or
                                                may  change  from period  to period.  Mortgage Loans  may include
                                                limits on  periodic  increases  or decreases  in  the  amount  of
                                                monthly  payments and may  include maximum or  minimum amounts of
                                                monthly payments.
                                            (d) The Mortgage Loans generally may  be prepaid at any time  without
                                                payment  of any  prepayment fee. If  so specified  in the related
                                                Prospectus Supplement, prepayments of principal may be subject to
                                                a prepayment fee,  which may be  fixed for the  life of any  such
                                                Mortgage Loan or may decline over time, and may be prohibited for
                                                the  life  of  any  such Mortgage  Loan  or  for  certain periods
                                                ('lockout periods'). Certain  Mortgage Loans  may permit  prepay-
                                                ments   after  expiration   of  the   applicable  lockout  period
</TABLE>
 
                                       5
 

<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                                and may require  the payment  of a prepayment  fee in  connection
                                                with  any such  subsequent prepayment.  Other Mortgage  Loans may
                                                permit prepayments without payment of a fee unless the prepayment
                                                occurs during  specified time  periods.  The Mortgage  Loans  may
                                                include  'due-on-sale'  clauses  which  permit  the  mortgagee to
                                                demand payment of the entire Mortgage Loan in connection with the
                                                sale or  certain transfers  of  the related  Mortgaged  Property.
                                                Other Mortgage Loans may be assumable by persons meeting the then
                                                applicable underwriting standards of the Seller.
                                            (e) Certain   Mortgage   Loans  may  be  originated  or  acquired  in
                                                connection with employee relocation  programs. The real  property
                                                constituting  security for  repayment of  a Mortgage  Loan may be
                                                located in any one of the fifty states, the District of Columbia,
                                                Guam, Puerto Rico or  any other territory  of the United  States.
                                                Unless  otherwise specified in the related Prospectus Supplement,
                                                all of  the Mortgage  Loans will  be covered  by standard  hazard
                                                insurance  policies  insuring  against  losses  due  to  fire and
                                                various other  causes.  The Mortgage  Loans  will be  covered  by
                                                primary mortgage insurance policies to the extent provided in the
                                                related Prospectus Supplement.
                                            All  Mortgage Loans will have been purchased by the Depositor, either
                                            directly or through an affiliate, from one or more Sellers.
     C. Agency Securities.................  The Agency  Securities evidenced  by a  Series of  Certificates  will
                                            consist   of  (i)  mortgage  participation  certificates  issued  and
                                            guaranteed as to  timely payment  of interest  and, unless  otherwise
                                            specified  in the related Prospectus  Supplement, ultimate payment of
                                            principal by  the  Federal  Home Loan  Mortgage  Corporation  ('FHLMC
                                            Certificates'),  (ii)  Guaranteed Mortgage  Pass-Through Certificates
                                            issued and guaranteed as to timely payment of principal and  interest
                                            by  the Federal National  Mortgage Association ('FNMA Certificates'),
                                            (iii)  fully  modified   pass-through  mortgage-backed   certificates
                                            guaranteed  as to  timely payment  of principal  and interest  by the
                                            Government National Mortgage Association ('GNMA Certificates'),  (iv)
                                            stripped   mortgage-backed   securities  representing   an  undivided
                                            interest in all or a part of either the principal distributions  (but
                                            not  the interest  distributions) or the  interest distributions (but
                                            not the principal distributions) or in some specified portion of  the
                                            principal   and  interest   distributions  (but   not  all   of  such
                                            distributions) on  certain  FHLMC,  FNMA or  GNMA  Certificates  and,
                                            unless  otherwise  specified  in the  related  Prospectus Supplement,
                                            guaranteed to  the  same extent  as  the underlying  securities,  (v)
                                            another  type  of pass-through  certificate  issued or  guaranteed by
                                            GNMA,  FNMA  or  FHLMC  and  described  in  the  related   Prospectus
                                            Supplement, or (vi) a combination of such Agency Securities. All GNMA
                                            Certificates  will  be backed  by the  full faith  and credit  of the
                                            United States. No FHLMC or FNMA Certificates will be backed, directly
                                            or indirectly, by the full faith and credit of the United States.
                                            The Agency Securities may  consist of pass-through securities  issued
                                            under FHLMC's Cash or Guarantor Program, the GNMA I Program, the GNMA
                                            II  Program or  another program  specified in  the related Prospectus
                                            Supplement.  The  payment  characteristics  of  the  Mortgage   Loans
                                            underlying  the Agency  Securities will  be described  in the related
                                            Prospectus Supplement.
</TABLE>
 
                                       6
 

<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
     D. Private Mortgage-Backed Se-
        curities..........................  Private  Mortgage-Backed   Securities   may  include   (a)   mortgage
                                            pass-through  certificates  representing  beneficial  interests  in a
                                            Mortgage Pool or (b)  collateralized mortgage obligations secured  by
                                            Mortgage   Loans.  Private  Mortgage-Backed  Securities  may  include
                                            stripped  mortgage-backed   securities  representing   an   undivided
                                            interest  in all or a part of either the principal distributions (but
                                            not the interest  distributions) or the  interest distributions  (but
                                            not  the principal distributions) or in some specified portion of the
                                            principal  and   interest  distributions   (but  not   all  of   such
                                            distributions)   on  certain  Mortgage   Loans.  Although  individual
                                            Mortgage Loans underlying a  Private Mortgage-Backed Security may  be
                                            insured   or  guaranteed  by  the  United  States  or  an  agency  or
                                            instrumentality  thereof,  they   need  not  be,   and  the   Private
                                            Mortgage-Backed  Securities  themselves  will not  be  so  insured or
                                            guaranteed.  Private  Mortgage-Backed   Securities  will  have   been
                                            previously  offered and  sold pursuant  to an  effective registration
                                            statement under  the Securities  Act  of 1933,  as amended,  or  were
                                            exempt  from registration  thereunder. Unless  otherwise specified in
                                            the related Prospectus  Supplement relating to  a Series of  Certifi-
                                            cates,  payments on  the Private  Mortgage-Backed Securities  will be
                                            distributed directly  to  the Trustee  as  registered owner  of  such
                                            Private  Mortgage-Backed Securities.  See 'The Trust  Fund -- Private
                                            Mortgage-Backed Securities' herein.
Description of the Certificates...........  Each Certificate will represent a beneficial ownership interest in  a
                                            Trust  Fund created by  the Depositor pursuant  to an Agreement among
                                            the Depositor, the Master  Servicer and the  Trustee for the  related
                                            Series.  The Certificates of any Series may  be issued in one or more
                                            classes as specified in the  related Prospectus Supplement. A  Series
                                            of   Certificates  may  include   one  or  more   classes  of  senior
                                            Certificates (collectively,  the 'Senior  Certificates') and  one  or
                                            more   classes   of  subordinate   Certificates   (collectively,  the
                                            'Subordinated  Certificates').   Certain   Series   or   classes   of
                                            Certificates  may be covered by insurance  policies or other forms of
                                            credit enhancement,  in each  case  as described  herein and  in  the
                                            related Prospectus Supplement.
                                            One  or  more  classes of  Certificates  of  each Series  (i)  may be
                                            entitled to receive distributions  allocable only to principal,  only
                                            to  interest or to  any combination thereof; (ii)  may be entitled to
                                            receive distributions only of prepayments of principal throughout the
                                            lives of the Certificates or  during specified periods; (iii) may  be
                                            subordinated  in  the  right to  receive  distributions  of scheduled
                                            payments of  principal, prepayments  of  principal, interest  or  any
                                            combination  thereof to one or more  other classes of Certificates of
                                            such Series  throughout  the  lives of  the  Certificates  or  during
                                            specified periods; (iv) may be entitled to receive such distributions
                                            only after the occurrence of events specified in the related Prospec-
                                            tus  Supplement;  (v) may  be  entitled to  receive  distributions in
                                            accordance with a schedule or formula or on the basis of  collections
                                            from  designated portions  of the assets  in the  related Trust Fund;
                                            (vi) as  to  Certificates  entitled  to  distributions  allocable  to
                                            interest,  may be entitled to  receive interest at a  fixed rate or a
                                            rate that is subject  to change from  time to time;  and (vii) as  to
                                            Certificates  entitled to distributions allocable to interest, may be
                                            entitled to  distributions  allocable  to  interest  only  after  the
                                            occurrence  of events specified in  the related Prospectus Supplement
                                            and may accrue  interest until  such events  occur, in  each case  as
                                            specified  in the related Prospectus Supplement. The timing, amounts,
                                            sequential order and
</TABLE>
 
                                       7
 

<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                            priority of such distributions may vary among classes, over time,  or
                                            otherwise as specified in the related Prospectus Supplement.
Distributions on the Certificates.........  Distributions  on  the  Certificates entitled  thereto  will  be made
                                            monthly, quarterly, semi-annually or at  such other intervals and  on
                                            the  dates specified  in the  related Prospectus  Supplement (each, a
                                            'Distribution Date') out of the  payments received in respect of  the
                                            assets  of the  related Trust  Fund or  other assets  pledged for the
                                            benefit of the  Certificates as specified  in the related  Prospectus
                                            Supplement.  The  amount  allocable  to  payments  of  principal  and
                                            interest on any Distribution Date will be determined as specified  in
                                            the  related Prospectus Supplement. Unless otherwise specified in the
                                            related Prospectus  Supplement, all  distributions will  be made  pro
                                            rata to Certificateholders of the class entitled thereto.
                                            Unless  otherwise specified in the related Prospectus Supplement, the
                                            aggregate original Certificate Balance of the Certificates will equal
                                            the  aggregate  distributions  allocable   to  principal  that   such
                                            Certificates will be entitled to receive. If specified in the related
                                            Prospectus  Supplement,  the  Certificates  will  have  an  aggregate
                                            original Certificate Balance equal to the aggregate unpaid  principal
                                            balance  of the Mortgage Assets  as of the first  day of the month of
                                            creation of the Trust Fund and will bear interest in the aggregate at
                                            a rate equal to  the interest rate borne  by the underlying  Mortgage
                                            Loans   (the   'Mortgage   Rate'),  Agency   Securities   or  Private
                                            Mortgage-Backed Securities, net of  the aggregate servicing fees  and
                                            any other amounts specified in the related Prospectus Supplement (the
                                            'Pass-Through Rate').
                                            The  rate at which interest will be passed through to holders of each
                                            class of Certificates entitled thereto may be a fixed rate or a  rate
                                            that is subject to change from time to time from the time and for the
                                            periods,  in  each  case,  as  specified  in  the  related Prospectus
                                            Supplement. Any  such  rate  may be  calculated  on  a  loan-by-loan,
                                            weighted  average or  other basis, in  each case as  described in the
                                            related Prospectus Supplement.
Credit Enhancement........................  The assets in a Trust Fund or the Certificates of one or more classes
                                            in the related Series may  have the benefit of  one or more types  of
                                            credit  enhancement described  herein and  in the  related Prospectus
                                            Supplement. The protection against losses afforded by any such credit
                                            support may  be  limited. The  type,  characteristics and  amount  of
                                            credit enhancement will be determined based on the characteristics of
                                            the  Mortgage Loans underlying or  comprising the Mortgage Assets and
                                            other factors and will be established on the basis of requirements of
                                            each Rating Agency  rating the  Certificates of such  Series. One  or
                                            more  forms of credit enhancement may  be provided by an affiliate or
                                            affiliates of the Depositor. See 'Credit Enhancement' herein.
     A. Subordination.....................  A Series of Certificates may consist of one or more classes of Senior
                                            Certificates and one or more classes of Subordinate Certificates. The
                                            rights of the holders of the Subordinated Certificates of a Series to
                                            receive distributions with respect to the assets in the related Trust
                                            Fund will be subordinated to such rights of the holders of the Senior
                                            Certificates of  the  same Series  to  the extent  described  in  the
                                            related  Prospectus  Supplement.  This subordination  is  intended to
                                            enhance the  likelihood  of  regular receipt  by  holders  of  Senior
                                            Certificates  of the full amount  of their scheduled monthly payments
                                            of principal and interest. The protection afforded to the holders  of
                                            Senior   Certificates  of  a  Series   by  means  of  the  subordina-
</TABLE>
 
                                       8
 

<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                            tion feature will be  accomplished by (i)  the preferential right  of
                                            such  holders to  receive, prior  to any  distribution being  made in
                                            respect of  the related  Subordinated  Certificates, the  amounts  of
                                            principal  and interest due them on each Distribution Date out of the
                                            funds  available  for  distribution  on  such  date  in  the  related
                                            Certificate  Account  and, to  the  extent described  in  the related
                                            Prospectus Supplement, by the right of such holders to receive future
                                            distributions on  the assets  in the  related Trust  Fund that  would
                                            otherwise   have  been   payable  to  the   holders  of  Subordinated
                                            Certificates; (ii)  reducing the  ownership interest  of the  related
                                            Subordinated  Certificates; (iii)  a combination  of clauses  (i) and
                                            (ii) above; or (iv) as otherwise described in the related  Prospectus
                                            Supplement.  If so  specified in  the related  Prospectus Supplement,
                                            subordination may apply only in the event of certain types of  losses
                                            not  covered by other forms of  credit support, such as hazard losses
                                            not covered by standard  hazard insurance policies  or losses due  to
                                            the  bankruptcy  or fraud  of  the borrower.  The  related Prospectus
                                            Supplement will set forth information concerning, among other things,
                                            the amount of  subordination of  a class or  classes of  Subordinated
                                            Certificates   in  a   Series,  the   circumstances  in   which  such
                                            subordination will be applicable,  and the manner,  if any, in  which
                                            the amount of subordination will decrease over time.
     B. Reserve Fund......................  One or more reserve funds (each, a 'Reserve Fund') may be established
                                            and  maintained for  each Series.  The related  Prospectus Supplement
                                            will specify whether or not any such Reserve Fund will be included in
                                            the corpus of the  Trust Fund for such  Series and will also  specify
                                            the  manner of  funding the related  Reserve Fund  and the conditions
                                            under which the amounts in any such Reserve Fund will be used to make
                                            distributions to holders  of Certificates  of a  particular class  or
                                            released from the related Trust Fund.
     C. Mortgage Pool Insurance Policy....  A   mortgage  pool  insurance  policy  or  policies  ('Mortgage  Pool
                                            Insurance Policy') may be obtained and maintained for a Series, which
                                            shall be limited in scope, covering defaults on the related  Mortgage
                                            Loans  in an  initial amount equal  to a specified  percentage of the
                                            aggregate principal balance  of all  Mortgage Loans  included in  the
                                            Mortgage  Pool as of  the first day  of the month  of issuance of the
                                            related Series of Certificates or such other date as is specified  in
                                            the related Prospectus Supplement (the 'Cut-off Date').
     D. Special Hazard Insurance Policy...  A  special  hazard  insurance  policy  or  policies  ('Special Hazard
                                            Insurance Policy'),  may be  obtained and  maintained for  a  Series,
                                            covering  certain  physical  risks  that  are  not  otherwise insured
                                            against by standard  hazard insurance policies.  Each Special  Hazard
                                            Insurance  Policy  will be  limited in  scope  and will  cover losses
                                            pursuant to  the provisions  of each  such Special  Hazard  Insurance
                                            Policy as described in the related Prospectus Supplement.
     E. Bankruptcy Bond...................  A  bankruptcy  bond or  bonds  ('Bankruptcy Bonds')  may  be obtained
                                            covering certain losses resulting from action that may be taken by  a
                                            bankruptcy  court in  connection with a  Mortgage Loan.  The level of
                                            coverage and the limitations in scope of each Bankruptcy Bond will be
                                            specified in the related Prospectus Supplement.
     F. FHA Insurance and VA Guarantee....  All  or  a  portion  of  the  Mortgage  Loans  in  a  Mortgage   Pool
</TABLE>
 
                                       9
 

<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                            may  be  insured  by  FHA  insurance  ('FHA  Insurance')  and  may be
                                            partially guaranteed by the VA ('VA Insurance').
     G. Cross Support.....................  If specified  in the  related Prospectus  Supplement, the  beneficial
                                            ownership  of separate groups of assets  included in a Trust Fund may
                                            be  evidenced  by   separate  classes  of   the  related  Series   of
                                            Certificates.  In  such case,  credit support  may  be provided  by a
                                            cross-support feature which requires that distributions be made  with
                                            respect  to Certificates  evidencing beneficial  ownership of  one or
                                            more asset groups prior to distributions to Subordinated Certificates
                                            evidencing a  beneficial ownership  interest  in other  asset  groups
                                            within the same Trust Fund.
     H. Limited Guarantee.................  If specified in the related Prospectus Supplement, credit enhancement
                                            may  be  provided  in  the  form  of  a  limited  financial guarantee
                                            ('Limited Guarantee') issued by a guarantor named therein.
     I. Letter of Credit..................  Alternative credit support with respect  to a Series of  Certificates
                                            may  be provided by  the issuance of  a letter of  credit ('Letter of
                                            Credit') by  the  bank  or financial  institution  specified  in  the
                                            related  Prospectus Supplement. The coverage, amount and frequency of
                                            any reduction in coverage provided by a Letter of Credit issued  with
                                            respect  to a Series of Certificates will be set forth in the related
                                            Prospectus Supplement.
     J. Surety Bonds......................  If specified  in the  related Prospectus  Supplement, credit  support
                                            with  respect to one or more Classes  of Certificates of a Series may
                                            be provided by the issuance of  a surety bond ('Surety Bond')  issued
                                            by  a financial guarantee insurance  company specified in the related
                                            Prospectus Supplement.  The coverage,  amount  and frequency  of  any
                                            reduction  in coverage provided by a Surety Bond will be set forth in
                                            the related Prospectus Supplement.
Advances..................................  Unless otherwise specified in the related Prospectus Supplement,  the
                                            Master   Servicer  and,   if  applicable,   each  mortgage  servicing
                                            institution that  services a  Mortgage  Loan in  a Mortgage  Pool  on
                                            behalf of the Master Servicer (a 'Sub-Servicer') will be obligated to
                                            advance  amounts  (each,  an 'Advance')  corresponding  to delinquent
                                            principal and interest payments on such Mortgage Loan (including,  in
                                            the  case  of Cooperative  Loans,  unpaid maintenance  fees  or other
                                            charges under the related proprietary  lease) until the first day  of
                                            the  month following the date on which the related Mortgaged Property
                                            is sold  at  a foreclosure  sale  or  the related  Mortgage  Loan  is
                                            otherwise  liquidated. Any obligation to make Advances may be subject
                                            to limitations  as specified  in the  related Prospectus  Supplement.
                                            Advances  will be reimbursable to the  extent described herein and in
                                            the related Prospectus Supplement.
Optional Termination......................  The Master  Servicer  or,  if specified  in  the  related  Prospectus
                                            Supplement,  the holder of the residual  interest in a REMIC may have
                                            the option to  effect early  retirement of a  Series of  Certificates
                                            through  the purchase of the Mortgage  Assets and other assets in the
                                            related  Trust  Fund  under  the  circumstances  and  in  the  manner
                                            described  in 'The  Pooling and  Servicing Agreement  -- Termination;
                                            Optional  Termination'   herein  and   in  the   related   Prospectus
                                            Supplement.
                                            In  addition, if the related  Prospectus Supplement provides that the
                                            property of a Trust Fund will include a Pre-Funding Account (as  such
                                            term   is  defined   in  the   related  Prospectus   Supplement,  the
                                            'Pre-Funding Account'), a portion of a
</TABLE>
 
                                       10
 

<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                            Series of  Certificates will  be subject  to early  retirement on  or
                                            immediately  following the end of the Funding Period (as such term is
                                            defined in the related  Prospectus Supplement, the 'Funding  Period')
                                            in   an  amount  and  manner  specified  in  the  related  Prospectus
                                            Supplement.
Legal Investment..........................  The Prospectus  Supplement  for  each  series  of  Certificates  will
                                            specify which, if any, of the Classes of Certificates offered thereby
                                            will  constitute 'mortgage  related securities'  for purposes  of the
                                            Secondary Mortgage Market Enhancement Act of 1984 ('SMMEA').  Classes
                                            of Certificates that qualify as 'mortgage related securities' will be
                                            legal investments for certain types of institutional investors to the
                                            extent  provided  in  SMMEA,  subject,  in  any  case,  to  any other
                                            regulations  that  may  govern  investments  by  such   institutional
                                            investors.  Institutions whose  investment activities  are subject to
                                            review by  federal or  state authorities  should consult  with  their
                                            counsel  or  the  applicable  authorities  to  determine  whether  an
                                            investment in a particular class of Certificates (whether or not such
                                            class  constitutes  a  'mortgage  related  security')  complies  with
                                            applicable  guidelines, policy statements or restrictions. See 'Legal
                                            Investment'.
Certain Federal Income Tax Consequences...  The federal income tax  consequences to Certificateholders will  vary
                                            depending  on whether  one or  more elections  are made  to treat the
                                            Trust Fund or specified portions  thereof as a 'real estate  mortgage
                                            investment  conduit' ('REMIC')  under the provisions  of the Internal
                                            Revenue Code  of  1986,  as  amended  (the  'Code').  The  Prospectus
                                            Supplement  for each Series of Certificates will specify whether such
                                            an  election  will   be  made.  See   'Certain  Federal  Income   Tax
                                            Consequences'.
ERISA Considerations......................  A  fiduciary of any employee benefit plan or other retirement plan or
                                            arrangement subject to the Employee Retirement Income Security Act of
                                            1974, as amended ('ERISA'), or the Code should carefully review  with
                                            its  legal advisors whether  the purchase or  holding of Certificates
                                            could  give  rise  to  a  transaction  prohibited  or  not  otherwise
                                            permissible  under  ERISA or  the  Code. See  'ERISA Considerations'.
                                            Certain classes of  Certificates may  not be  transferred unless  the
                                            Trustee   and  the   Depositor  are   furnished  with   a  letter  of
                                            representations or  an opinion  of counsel  to the  effect that  such
                                            transfer will not result in a violation of the prohibited transaction
                                            provisions  of ERISA and  the Code and will  not subject the Trustee,
                                            the Depositor or the Master  Servicer to additional obligations.  See
                                            'Description   of   the   Certificates   --   General'   and   'ERISA
                                            Considerations'.
</TABLE>
 
                                       11



<PAGE>
<PAGE>
                                THE TRUST FUND*
 
     The  Trust Fund for each Series will be held by the Trustee for the benefit
of the  related Certificateholders.  Each  Trust Fund  will consist  of  certain
mortgage-related  assets (the  'Mortgage Assets')  consisting of  (A) a mortgage
pool (a 'Mortgage Pool') comprised of  Mortgage Loans, (B) Agency Securities  or
(C) Private Mortgage-Backed Securities, in each case as specified in the related
Prospectus Supplement, together with payments in respect of such Mortgage Assets
and certain other accounts, obligations or agreements, in each case as specified
in the related Prospectus Supplement.
 
     The Certificates will be entitled to payment from the assets of the related
Trust   Fund  or  Funds  or  other  assets   pledged  for  the  benefit  of  the
Certificateholders as specified  in the related  Prospectus Supplement and  will
not  be entitled to  payments in respect of  the assets of  any other trust fund
established  by  the  Depositor.  Unless  otherwise  specified  in  the  related
Prospectus  Supplement, the  Mortgage Assets of  any Trust Fund  will consist of
Mortgage Loans, Agency Securities or Private Mortgage-Backed Securities but  not
a combination thereof.
 
     The  Mortgage Assets may  be acquired by the  Depositor, either directly or
through affiliates, from originators  or sellers that may  be affiliates of  the
Depositor  (the 'Sellers')  and conveyed by  the Depositor to  the related Trust
Fund. The  Sellers may  have  originated the  Mortgage  Assets or  acquired  the
Mortgage  Assets  from the  originators or  other  entities. See  'Mortgage Loan
Program -- Underwriting Standards'.
 
     The following is a brief description of the Mortgage Assets expected to  be
included  in the  Trust Funds. If  specific information  respecting the Mortgage
Assets is not known at the time the related Series of Certificates initially  is
offered, more general information of the nature described below will be provided
in the related Prospectus Supplement, and final specific information will be set
forth  in a Current Report on Form 8-K  to be available to investors on the date
of issuance thereof and to be filed with the Securities and Exchange  Commission
within  fifteen  days  after  the initial  issuance  of  such  Certificates (the
'Detailed Description').  A schedule  of the  Mortgage Assets  relating to  such
Series  will be attached to the Agreement delivered to the Trustee upon delivery
of the Certificates.
 
THE MORTGAGE LOANS -- GENERAL
 
     For purposes  hereof,  the real  property  that secures  repayment  of  the
Mortgage  Loans  are collectively  referred  to as  'Mortgaged  Properties'. The
Mortgaged Properties may be located in any one of the fifty states, the District
of Columbia, Guam,  Puerto Rico  or any other  territory of  the United  States.
Mortgage  Loans  with  certain  Loan-to-Value  Ratios  and/or  certain principal
balances may  be  covered  wholly  or partially  by  primary  mortgage  guaranty
insurance policies (each, a 'Primary Mortgage Insurance Policy'). The existence,
extent  and duration of  any such coverage  will be described  in the applicable
Prospectus Supplement.
 
     Unless otherwise specified in the related Prospectus Supplement, all of the
Mortgage Loans in a Mortgage  Pool will have monthly  payments due on the  first
day  of each month. The payment terms of  the Mortgage Loans to be included in a
Trust Fund  will be  described  in the  related  Prospectus Supplement  and  may
include  any of the following features  or combination thereof or other features
described in the related Prospectus Supplement:
 
          (a) Interest may be  payable at a fixed  rate, a rate adjustable  from
     time  to  time in  relation to  an index  (which will  be specified  in the
     related Prospectus Supplement), a rate that  is fixed for a period of  time
     or  under certain  circumstances and is  followed by an  adjustable rate, a
     rate that otherwise varies from time to time, or a rate that is convertible
     from an adjustable rate to a fixed rate. Changes to an adjustable rate  may
     be subject to periodic limitations, maximum rates,
 
- ------------
* Whenever  the  terms  'Mortgage  Pool' and  'Certificates'  are  used  in this
  Prospectus, such terms will be deemed  to apply, unless the context  indicates
  otherwise,  to one  specific Mortgage  Pool and  the Certificates representing
  certain undivided interests, as described below,  in a single trust fund  (the
  'Trust  Fund') consisting  primarily of  the Mortgage  Loans in  such Mortgage
  Pool. Similarly, the term 'Pass-Through  Rate' will refer to the  Pass-Through
  Rate  borne by  the Certificates  of one specific  Series and  the term 'Trust
  Fund' will refer to one specific Trust Fund.
 
                                       12
 

<PAGE>
<PAGE>
     minimum rates or a combination of such limitations. Accrued interest may be
     deferred and added to the  principal of a loan  for such periods and  under
     such   circumstances  as  may  be   specified  in  the  related  Prospectus
     Supplement. Mortgage Loans  may provide for  the payment of  interest at  a
     rate lower than the specified interest rate borne by such Mortgage Loan for
     a  period  of time  or for  the life  of the  loan, and  the amount  of any
     difference may be  contributed from  funds supplied  by the  seller of  the
     Mortgaged Property or another source.
 
          (b)  Principal may be payable  on a level debt  service basis to fully
     amortize the loan  over its  term, may  be calculated  on the  basis of  an
     assumed  amortization  schedule  that  is  significantly  longer  than  the
     original term to maturity or on an interest rate that is different from the
     interest rate on the Mortgage Loan or may not be amortized during all or  a
     portion  of the original term.  Payment of all or  a substantial portion of
     the principal may be  due on maturity  ('balloon payments'). Principal  may
     include  interest that has been deferred and added to the principal balance
     of the Mortgage Loan.
 
          (c) Monthly  payments of  principal  and interest may be fixed for the
     life of the  loan,  may  increase  over a  specified  period of time or may
     change  from  period to  period.  Loans  may  include  limits  on  periodic
     increases or  decreases  in the amount of monthly  payments and may include
     maximum or minimum amounts of monthly payments.
 
          (d) The Mortgage Loans  generally may be prepaid  at any time  without
     the  payment  of  any  prepayment  fee.  If  so  specified  in  the related
     Prospectus Supplement, some prepayments  of principal may  be subject to  a
     prepayment  fee, which may be fixed for  the life of any such Mortgage Loan
     or may decline over time,  and may be prohibited for  the life of any  such
     Mortgage  Loan or for certain periods ('lockout periods'). Certain Mortgage
     Loans may permit  prepayments after  expiration of  the applicable  lockout
     period  and may require the payment of  a prepayment fee in connection with
     any such subsequent prepayment. Other Mortgage Loans may permit prepayments
     without payment of a fee unless the prepayment occurs during specified time
     periods. The  loans  may include  'due-on-sale'  clauses which  permit  the
     mortgagee  to demand payment of the entire mortgage loan in connection with
     the sale  or certain  transfers of  the related  Mortgaged Property.  Other
     Mortgage  Loans may  be assumable  by persons  meeting the  then applicable
     underwriting standards of the Seller.
 
     A Trust Fund may  contain certain Mortgage  Loans ('Buydown Loans'),  which
include  provisions whereby  a third  party partially  subsidizes the borrower's
monthly payments during the early years of the Mortgage Loan, the difference  to
be made up from a fund (a 'Buydown Fund') contributed by such third party at the
time  of origination of the  Mortgage Loan. A Buydown Fund  will be in an amount
equal either to the discounted value or full aggregate amount of future  payment
subsidies.  The underlying assumption of buydown plans is that the income of the
borrower will increase during the buydown period as a result of normal increases
in compensation and of inflation, so that the borrower will be able to meet  the
full mortgage payments at the end of the buydown period. To the extent that this
assumption  as to increased income is not fulfilled, the possibility of defaults
on Buydown Loans is  increased. The related  Prospectus Supplement will  contain
information  with  respect to  any Buydown  Loan  concerning limitations  on the
interest rate  paid  by the  borrower  initially,  on annual  increases  in  the
interest rate and on the length of the buydown period.
 
     Each Prospectus Supplement will contain information, as of the date of such
Prospectus  Supplement  and  to  the  extent  then  specifically  known  to  the
Depositor,  with respect to the Mortgage Loans contained in the related Mortgage
Pool, including (i) the aggregate  outstanding principal balance and the average
outstanding principal balance of the Mortgage Loans as of the applicable Cut-off
Date,  (ii) the type of property  securing  the Mortgage  Loans (e.g.,  separate
residential  properties,  individual units in condominium apartment buildings or
in buildings  owned by  cooperative  housing  corporations,  vacation and second
homes, or other similar real property),  (iii) the original terms to maturity of
the  Mortgage  Loans,  (iv)  the  largest  principal  balance  and the  smallest
principal  balance of any of the Mortgage  Loans,  (v) the earliest  origination
date and latest maturity date of any of the Mortgage  Loans,  (vi) the aggregate
principal balance of Mortgage Loans having  Loan-to-Value  Ratios at origination
exceeding  80%,  (vii) the  maximum  and  minimum  per annum  rates at which the
related  Mortgage Notes accrue  interest (the 'Mortgage  Rate'),  and (viii) the
geographical distribution of the Mortgage Loans.
 
                                       13
 

<PAGE>
<PAGE>
If  specific  information respecting  the  Mortgage Loans  is  not known  to the
Depositor at  the time  the  related Certificates  are initially  offered,  more
general  information  of the  nature  described above  will  be provided  in the
related Prospectus Supplement, and final specific information will be set  forth
in the Detailed Description.
 
     The  'Loan-to-Value Ratio'  of a  Mortgage Loan  at any  given time  is the
fraction, expressed as  a percentage,  the numerator  of which  is the  original
principal  balance of the related Mortgage Loan  and the denominator of which is
Collateral Value of the related  Mortgaged Property. Unless otherwise  specified
in  the related  Prospectus Supplement,  the 'Collateral  Value' of  a Mortgaged
Property is the  lesser of (a)  the appraised value  determined in an  appraisal
obtained  by the  originator at  origination of such  Mortgage Loan  and (b) the
sales price for such property.
 
     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 residential real estate market should  experience
an  overall  decline  in property  values  such that  the  outstanding principal
balances of the  Mortgage Loans, and  any secondary financing  on the  Mortgaged
Properties,  in a particular Mortgage  Pool 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 addition,  adverse economic  conditions  and
other  factors (which may or may not affect real property values) may affect the
timely payment by mortgagors of scheduled payments of principal and interest  on
the  Mortgage  Loans  and,  accordingly,  the  actual  rates  of  delinquencies,
foreclosures and losses with  respect to any Mortgage  Pool. To the extent  that
such   losses  are  not  covered  by  subordination  provisions  or  alternative
arrangements, such losses will be borne, at least in part, by the holders of the
Certificates of the related Series.
 
     The Depositor will cause the  Mortgage Loans comprising each Mortgage  Pool
to be assigned to the Trustee named in the related Prospectus Supplement for the
benefit  of the holders  of the Certificates  of the related  Series. The Master
Servicer named in the  related Prospectus Supplement  will service the  Mortgage
Loans, either directly or through other mortgage servicing institutions (each, a
'Sub-Servicer'),  pursuant  to  a  Pooling  and  Servicing  Agreement  (each, an
'Agreement'), and  will receive  a fee  for such  services. See  'Mortgage  Loan
Program'  and 'The  Pooling and Servicing  Agreement'. With  respect to Mortgage
Loans serviced  by  the  Master  Servicer through  a  Sub-Servicer,  the  Master
Servicer  will remain  liable for  its servicing  obligations under  the related
Agreement as if the Master Servicer alone were servicing such Mortgage Loans.
 
     Unless otherwise specified in the related Prospectus  Supplement,  the only
obligations of the Depositor with respect to a Series of Certificates will be to
obtain certain  representations and warranties from the Sellers and to assign to
the Trustee for such Series of Certificates the Depositor's  rights with respect
to such representations and warranties. See 'The Pooling and Servicing Agreement
- -- Assignment of Mortgage  Assets'.  The obligations of the Master Servicer with
respect  to the  Mortgage  Loans will  consist  principally  of its  contractual
servicing  obligations under the related Agreement  (including its obligation to
enforce the obligations of the Sub-Servicers or Sellers,  or both, as more fully
described  herein under  'Mortgage Loan Program --  Representations  by Sellers;
Repurchases' and 'The Pooling and Servicing  Agreement -- Assignment of Mortgage
Assets')  and its  obligation  to make  certain  cash  advances  in the event of
delinquencies  in  payments  on or with  respect  to the  Mortgage  Loans in the
amounts  described  herein under  'Description of the Certificates -- Advances'.
The  obligations  of the  Master  Servicer  to make  advances  may be subject to
limitations,  to the  extent  provided  herein  and in  the  related  Prospectus
Supplement.
 
     Unless  otherwise specified in the  related Prospectus Supplement, Mortgage
Loans will consist of mortgage loans, deeds of trust or participations or  other
beneficial  interests therein, secured by first,  second or more junior liens on
single  family  (i.e.,  one-  to  four-family)  residential  properties.  If  so
specified,   the  Mortgage   Loans  may  include   cooperative  apartment  loans
('Cooperative Loans') secured by security interests in shares issued by private,
non-profit, cooperative housing corporations ('Cooperatives') and in the related
proprietary leases or occupancy agreements  granting exclusive rights to  occupy
specific  dwelling units in such Cooperatives' buildings. If so specified in the
related Prospectus Supplement, the Mortgage Assets of the related Trust Fund may
include mortgage  participation certificates  evidencing interests  in  Mortgage
Loans. Such loans may be conventional loans
 
                                       14
 

<PAGE>
<PAGE>
(i.e.,  loans that are not insured or  guaranteed by any governmental agency) or
loans insured by the FHA or partially guaranteed by the VA, as specified in  the
related Prospectus Supplement.
 
     The  Mortgaged  Properties relating  to single  family Mortgage  Loans will
consist  of  detached  or  semi-detached  one-family  dwelling  units,  two-  to
four-family dwelling units, townhouses, rowhouses, individual condominium units,
individual units in planned unit developments, and certain other dwelling units.
Such  Mortgaged  Properties may  include vacation  and second  homes, investment
properties and leasehold interests. In the case of leasehold interests, the term
of the leasehold will exceed the scheduled  maturity of the Mortgage Loan by  at
least   five  years,  unless  otherwise  specified  in  the  related  Prospectus
Supplement. Certain Mortgage Loans may  be originated or acquired in  connection
with  corporate  programs, including  employee  relocation programs.  In limited
instances, a borrower who uses the dwelling unit as a primary residence may also
make some business use of the property.
 
AGENCY SECURITIES
 
     Government National Mortgage Association. GNMA is a wholly-owned  corporate
instrumentality  of  the  United States  with  the United  States  Department of
Housing and  Urban Development.  Section  306(g) of  Title  II of  the  National
Housing  Act  of  1934,  as  amended (the  'Housing  Act'),  authorizes  GNMA to
guarantee the timely payment  of the principal of  and interest on  certificates
which  represent an interest in a pool  of mortgage loans insured by the Federal
Housing Authority ('FHA') under the Housing Act,  or Title V of the Housing  Act
of  1949 ('FHA Loans'), or partially guaranteed by the VA under the Servicemen's
Readjustment Act of 1944, as amended, or  Chapter 37 of Title 38, United  States
Code ('VA Loans').
 
     Section  306(g) of the Housing Act provides that 'the full faith and credit
of the United  States is  pledged to  the payment of  all amounts  which may  be
required  to be paid under any guaranty under this subsection'. In order to meet
its obligations under any such guarantee, GNMA may, under Section 306(d) of  the
Housing Act, borrow from the United States Treasury in an unlimited amount which
is  at any time sufficient  to enable GNMA to  perform its obligations under its
guarantee.
 
     GNMA Certificates. Each GNMA Certificate held in a Trust Fund (which may be
issued under either the GNMA I program or the GNMA II program) will be a  'fully
modified  pass-through'  mortgage-backed certificate  issued  and serviced  by a
mortgage banking company or other financial concern ('GNMA Issuer') approved  by
GNMA  or approved by FNMA as a seller-servicer of FHA Loans and/or VA Loans. The
mortgage loans underlying the GNMA Certificates will consist of FHA Loans and/or
VA Loans.  Each  such  mortgage  loan  is  secured  by  a  one-  to  four-family
residential  property.  GNMA  will  approve  the  issuance  of  each  such  GNMA
Certificate in accordance  with a  guaranty agreement  (a 'Guaranty  Agreement')
between  GNMA and the  GNMA Issuer. Pursuant  to its Guaranty  Agreement, a GNMA
Issuer will  be required  to  advance its  own funds  in  order to  make  timely
payments  of all amounts due on each such GNMA Certificate, even if the payments
received by the GNMA Issuer  on the FHA Loans or  VA Loans underlying each  such
GNMA Certificate are less than the amounts due on each such GNMA Certificate.
 
     The  full and  timely payment  of principal  of and  interest on  each GNMA
Certificate will be guaranteed by GNMA,  which obligation is backed by the  full
faith  and credit of the United States.  Each such GNMA Certificate will have an
original maturity of not more than 40 years (but may have original maturities of
substantially less than 40 years). Each  such GNMA Certificate will be based  on
and  backed by a  pool of FHA Loans  or VA Loans secured  by one- to four-family
residential properties and will provide for the  payment by or on behalf of  the
GNMA  Issuer  to the  registered holder  of such  GNMA Certificate  of scheduled
monthly payments  of principal  and interest  equal to  the registered  holder's
proportionate  interest in  the aggregate  amount of  the monthly  principal and
interest payment on each FHA Loan  or VA Loan underlying such GNMA  Certificate,
less  the  applicable  servicing  and guarantee  fee  which  together  equal the
difference between the interest on the FHA Loan or VA Loan and the  pass-through
rate   on  the  GNMA  Certificate.  In   addition,  each  payment  will  include
proportionate pass-through payments of any  prepayments of principal on the  FHA
Loans  or VA Loans underlying such  GNMA Certificate and liquidation proceeds in
the event of  a foreclosure or  other disposition of  any such FHA  Loans or  VA
Loans.
 
                                       15
 

<PAGE>
<PAGE>
     If a GNMA Issuer is unable to make the payments on a GNMA Certificate as it
becomes due, it must promptly notify GNMA and request GNMA to make such payment.
Upon  notification and  request, GNMA  will make  such payments  directly to the
registered holder of such GNMA Certificate. In the event no payment is made by a
GNMA Issuer and the GNMA  Issuer fails to notify and  request GNMA to make  such
payment,  the holder  of such GNMA  Certificate will have  recourse only against
GNMA to obtain such payment. The Trustee or its nominee, as registered holder of
the GNMA Certificates  held in  a Trust  Fund, will  have the  right to  proceed
directly  against GNMA  under the terms  of the Guaranty  Agreements relating to
such GNMA Certificates for any amounts that are not paid when due.
 
     All mortgage loans underlying a particular GNMA I Certificate must have the
same interest rate (except for pools  of mortgage loans secured by  manufactured
homes)  over the term of the loan. The  interest rate on such GNMA I Certificate
will equal the  interest rate  on the  mortgage loans  included in  the pool  of
mortgage  loans  underlying such  GNMA I  Certificate, less  one-half percentage
point per annum of the unpaid principal balance of the mortgage loans.
 
     Mortgage loans underlying  a particular  GNMA II Certificate  may have  per
annum  interest rates that vary  from each other by  up to one percentage point.
The interest  rate  on  each  GNMA  II  Certificate  will  be  between  one-half
percentage  point and one and one-half  percentage points lower than the highest
interest rate  on the  mortgage loans  included in  the pool  of mortgage  loans
underlying  such GNMA II Certificate (except for pools of mortgage loans secured
by manufactured homes).
 
     Regular monthly installment  payments on  each GNMA Certificate  held in  a
Trust  Fund  will  be  comprised  of interest  due  as  specified  on  such GNMA
Certificate plus the scheduled principal payments  on the FHA Loans or VA  Loans
underlying  such GNMA Certificate due on the first day of the month in which the
scheduled monthly installments on  such GNMA Certificate  are due. Such  regular
monthly  installments on each such  GNMA Certificate are required  to be paid to
the Trustee as registered holder by the 15th day of each month in the case of  a
GNMA  I Certificate and are required to be mailed to the Trustee by the 20th day
of each month in the case of a GNMA II Certificate. Any principal prepayments on
any FHA Loans or VA Loans underlying a GNMA Certificate held in a Trust Fund  or
any other early recovery of principal on such loan will be passed through to the
Trustee as the registered holder of such GNMA Certificate.
 
     GNMA  Certificates may be backed by  graduated payment mortgage loans or by
'buydown' mortgage loans for which funds will have been provided (and  deposited
into  escrow  accounts) for  application  to the  payment  of a  portion  of the
borrowers' monthly  payments  during the  early  years of  such  mortgage  loan.
Payments  due  the  registered  holders of  GNMA  Certificates  backed  by pools
containing 'buydown'  mortgage loans  will be  computed in  the same  manner  as
payments  derived from  other GNMA Certificates  and will include  amounts to be
collected from both the borrower and  the related escrow account. The  graduated
payment mortgage loans will provide for graduated interest payments that, during
the  early years of such mortgage loans, will  be less than the amount of stated
interest on such mortgage loans. The interest  not so paid will be added to  the
principal  of such graduated payment mortgage  loans and, together with interest
thereon, will be paid in subsequent years. The obligations of GNMA and of a GNMA
Issuer will be the same irrespective of whether the GNMA Certificates are backed
by graduated payment mortgage loans  or 'buydown' mortgage loans. No  statistics
comparable  to the FHA's  prepayment experience on  level payment, non-'buydown'
mortgage loans  are  available in  respect  of graduated  payment  or  'buydown'
mortgages.  GNMA Certificates related to a Series of Certificates may be held in
book-entry form.
 
     As described above, the GNMA Certificates included in a Trust Fund, and the
related underlying mortgage loans, may have characteristics and terms  different
from those described above. Any such different characteristics and terms will be
described in the related Prospectus Supplement.
 
     Federal   Home   Loan   Mortgage   Corporation.   FHLMC   is   a  corporate
instrumentality of  the United  States  created pursuant  to  Title III  of  the
Emergency  Home Finance Act  of 1970, as  amended (the 'FHLMC  Act'). The common
stock of FHLMC is owned by the  Federal Home Loan Banks and its preferred  stock
is  owned by stockholders of the Federal  Home Loan Banks. FHLMC was established
primarily for the purpose of increasing the availability of mortgage credit  for
the financing of urgently needed housing. It seeks to provide an enhanced degree
of liquidity for residential mortgage
 
                                       16
 

<PAGE>
<PAGE>
investments  primarily by assisting in the  development of secondary markets for
conventional mortgages. The  principal activity of  FHLMC currently consists  of
the  purchase  of  first  lien  conventional  mortgage  loans  or  participation
interests in  such  mortgage  loans  and  the sale  of  the  mortgage  loans  or
participations  so purchased in the form of mortgage securities, primarily FHLMC
Certificates. FHLMC is confined to  purchasing, so far as practicable,  mortgage
loans  that it deems to be of such  quality, type and class as to meet generally
the purchase standards imposed by private institutional mortgage investors.
 
     FHLMC Certificates. Each FHLMC Certificate represents an undivided interest
in a pool of mortgage loans that  may consist of first lien conventional  loans,
FHA Loans or VA Loans (a 'FHLMC Certificate group'). FHLMC Certificates are sold
under  the  terms of  a Mortgage  Participation  Certificate Agreement.  A FHLMC
Certificate may  be  issued  under  either FHLMC's  Cash  Program  or  Guarantor
Program.
 
     Mortgage  loans underlying the FHLMC Certificates held by a Trust Fund will
consist of mortgage loans with original terms  to maturity of between 10 and  30
years.  Each such mortgage loan must meet  the applicable standards set forth in
the FHLMC Act. A FHLMC Certificate group may include whole loans,  participation
interests  in  whole  loans  and  undivided  interests  in  whole  loans  and/or
participations comprising another FHLMC  Certificate group. Under the  Guarantor
Program,  any  such FHLMC  Certificate  group may  include  only whole  loans or
participation interests in whole loans.
 
     FHLMC guarantees  to each  registered  holder of  a FHLMC  Certificate  the
timely payment of interest on the underlying mortgage loans to the extent of the
applicable  Certificate rate  on the registered  holder's pro rata  share of the
unpaid principal balance  outstanding on  the underlying mortgage  loans in  the
FHLMC  Certificate group represented  by such FHLMC  Certificate, whether or not
received. FHLMC also guarantees to each registered holder of a FHLMC Certificate
collection by such  holder of all  principal on the  underlying mortgage  loans,
without  any offset or deduction, to the  extent of such holder's pro rata share
thereof, but does  not, except if  and to  the extent specified  in the  related
Prospectus Supplement for a Series of Certificates, guarantee the timely payment
of  scheduled principal.  Under FHLMC's  Gold PC  Program, FHLMC  guarantees the
timely payment of  principal based on  the difference between  the pool  factor,
published  in the month preceding the month  of distribution and the pool factor
published in  such month  of  distribution. Pursuant  to its  guarantees,  FHLMC
indemnifies holders of FHLMC Certificates against any diminution in principal by
reason  of charges for property repairs,  maintenance and foreclosure. FHLMC may
remit the amount due on  account of its guaranty  of collection of principal  at
any time after default on an underlying mortgage loan, but not later than (i) 30
days  following foreclosure sale, (ii) 30 days following payment of the claim by
any mortgage insurer or (iii) 30 days  following the expiration of any right  of
redemption,  whichever occurs  later, but  in any event  no later  than one year
after demand  has  been made  upon  the  mortgagor for  accelerated  payment  of
principal. In taking actions regarding the collection of principal after default
on  the mortgage  loans underlying FHLMC  Certificates, including  the timing of
demand for acceleration, FHLMC reserves the right to exercise its judgment  with
respect  to the mortgage loans in the same  manner as for mortgage loans that it
has purchased but not sold. The length of time necessary for FHLMC to  determine
that   a  mortgage  loan  should  be  accelerated  varies  with  the  particular
circumstances of  each mortgagor,  and  FHLMC has  not adopted  standards  which
require that the demand be made within any specified period.
 
     FHLMC  Certificates  are not  guaranteed  by the  United  States or  by any
Federal Home Loan Bank and do not constitute debts or obligations of the  United
States  or  any Federal  Home  Loan Bank.  The  obligations of  FHLMC  under its
guarantee are obligations solely of FHLMC and are not backed by, or entitled to,
the full faith and credit of the United States. If FHLMC were unable to  satisfy
such  obligations, distributions to holders  of FHLMC Certificates would consist
solely of payments and  other recoveries on the  underlying mortgage loans  and,
accordingly,  monthly distributions  to holders  of FHLMC  Certificates would be
affected by delinquent payments and defaults on such mortgage loans.
 
     Registered holders  of FHLMC  Certificates are  entitled to  receive  their
monthly  pro rata  share of  all principal  payments on  the underlying mortgage
loans received by FHLMC,  including any scheduled  principal payments, full  and
partial  repayments of  principal and principal  received by FHLMC  by virtue of
condemnation, insurance,  liquidation or  foreclosure,  and repurchases  of  the
mortgage loans by
 
                                       17
 

<PAGE>
<PAGE>
FHLMC  or the seller thereof.  FHLMC is required to  remit each registered FHLMC
Certificateholder's pro  rata  share of  principal  payments on  the  underlying
mortgage  loans, interest at the FHLMC pass-through rate and any other sums such
as prepayment fees, within 60 days of the date on which such payments are deemed
to have been received by FHLMC.
 
     Under FHLMC's Cash Program, there is  no limitation on the amount by  which
interest  rates on the mortgage loans  underlying a FHLMC Certificate may exceed
the pass-through  rate  on the  FHLMC  Certificate. Under  such  program,  FHLMC
purchases  groups of whole mortgage loans  from sellers at specified percentages
of their unpaid principal  balances, adjusted for  accrued or prepaid  interest,
which when applied to the interest rate of the mortgage loans and participations
purchased  results in the  yield (expressed as a  percentage) required by FHLMC.
The required  yield, which  includes a  minimum servicing  fee retained  by  the
servicer,  is calculated using  the outstanding principal  balance. The range of
interest rates on the mortgage loans  and participations in a FHLMC  Certificate
group  under the Cash Program will  vary since mortgage loans and participations
are purchased and assigned to a  FHLMC Certificate group based upon their  yield
to  FHLMC rather  than on  the interest rate  on the  underlying mortgage loans.
Under FHLMC's Guarantor Program, the pass-through rate on a FHLMC Certificate is
established based  upon the  lowest  interest rate  on the  underlying  mortgage
loans,  minus a minimum servicing  fee and the amount  of FHLMC's management and
guaranty income as agreed upon between the seller and FHLMC.
 
     FHLMC Certificates  duly  presented for  registration  of ownership  on  or
before the last business day of a month are registered effective as of the first
day  of  the month.  The  first remittance  to a  registered  holder of  a FHLMC
Certificate will be distributed so as to be received normally by the 15th day of
the second month following the month in which the purchaser became a  registered
holder   of  the  FHLMC  Certificates.   Thereafter,  such  remittance  will  be
distributed monthly to the  registered holder so as  to be received normally  by
the  15th day  of each  month. The  Federal Reserve  Bank of  New York maintains
book-entry accounts with respect to FHLMC Certificates sold by FHLMC on or after
January 2, 1985, and makes payments of principal and interest each month to  the
registered holders thereof in accordance with such holders' instructions.
 
     Federal  National Mortgage Association.  FNMA is a  federally chartered and
privately owned corporation  organized and existing  under the Federal  National
Mortgage  Association  Charter Act,  as amended  (the  'Charter Act').  FNMA was
originally established in 1938 as a  United States government agency to  provide
supplemental  liquidity  to  the  mortgage market  and  was  transformed  into a
stockholder-owned and privately-managed  corporation by  legislation enacted  in
1968.
 
     FNMA provides funds to the mortgage market primarily by purchasing mortgage
loans  from lenders,  thereby replenishing  their funds  for additional lending.
FNMA acquires  funds  to  purchase  mortgage  loans  from  many  capital  market
investors  that may  not ordinarily invest  in mortgages,  thereby expanding the
total amount of funds available for housing. Operating nationwide, FNMA helps to
redistribute mortgage funds from capital-surplus to capital-short areas.
 
     FNMA Certificates. FNMA Certificates  are Guaranteed Mortgage  Pass-Through
Certificates  representing fractional undivided interests  in a pool of mortgage
loans formed by FNMA. Each mortgage  loan must meet the applicable standards  of
the  FNMA purchase program. Mortgage loans comprising a pool are either provided
by FNMA from its own portfolio or purchased pursuant to the criteria of the FNMA
purchase program.
 
     Mortgage loans  underlying FNMA  Certificates  held by  a Trust  Fund  will
consist  of  conventional  mortgage  loans,  FHA  Loans  or  VA  Loans. Original
maturities of  substantially all  of the  conventional, level  payment  mortgage
loans  underlying a FNMA Certificate  are expected to be  between either 8 to 15
years or 20 to  30 years. The  original maturities of  substantially all of  the
fixed rate level payment FHA Loans or VA Loans are expected to be 30 years.
 
     Mortgage loans underlying a FNMA Certificate may have annual interest rates
that  vary by  as much  as two percentage  points from  each other.  The rate of
interest payable on a FNMA Certificate is  equal to the lowest interest rate  of
any  mortgage  loan  in  the  related  pool,  less  a  specified  minimum annual
percentage representing servicing compensation and FNMA's guaranty fee. Under  a
regular servicing option (pursuant to which the mortgagee or each other servicer
assumes the entire risk of
 
                                       18
 

<PAGE>
<PAGE>
foreclosure  losses), the annual interest rates on the mortgage loans underlying
a FNMA Certificate will be between 50 basis points and 250 basis points  greater
than its annual pass-through rate and under a special servicing option (pursuant
to  which  FNMA assumes  the  entire risk  for  foreclosure losses),  the annual
interest rates  on  the  mortgage  loans  underlying  a  FNMA  Certificate  will
generally  be between  55 basis  points and  255 basis  points greater  than the
annual  FNMA  Certificate  pass-through  rate.  If  specified  in  the   related
Prospectus  Supplement,  FNMA  Certificates  may be  backed  by  adjustable rate
mortgages.
 
     FNMA guarantees to  each registered holder  of a FNMA  Certificate that  it
will  distribute  amounts  representing  such  holder's  proportionate  share of
scheduled principal and  interest payments at  the applicable pass-through  rate
provided  for by such FNMA Certificate on the underlying mortgage loans, whether
or not received,  and such holder's  proportionate share of  the full  principal
amount  of any foreclosed or other  finally liquidated mortgage loan, whether or
not such principal amount is actually  recovered. The obligations of FNMA  under
its guarantees are obligations solely of FNMA and are not backed by, or entitled
to,  the full faith and  credit of the United  States. Although the Secretary of
the Treasury of the United States has discretionary authority to lend FNMA up to
$2.25 billion outstanding at any time, neither the United States nor any  agency
thereof is obligated to finance FNMA's operations or to assist FNMA in any other
manner. If FNMA were unable to satisfy its obligations, distributions to holders
of  FNMA Certificates would  consist solely of payments  and other recoveries on
the underlying mortgage loans and, accordingly, monthly distributions to holders
of FNMA Certificates would  be affected by delinquent  payments and defaults  on
such mortgage loans.
 
     FNMA Certificates evidencing interests in pools of mortgage loans formed on
or  after May 1, 1985  (other than FNMA Certificates  backed by pools containing
graduated payment  mortgage  loans  or mortgage  loans  secured  by  multifamily
projects)  are available in book-entry form only. Distributions of principal and
interest on each FNMA Certificate will be made  by FNMA on the 25th day of  each
month  to the persons in whose name the FNMA Certificate is entered in the books
of the Federal Reserve Banks (or registered on the FNMA Certificate register  in
the  case of fully registered FNMA Certificates)  as of the close of business on
the last day of the preceding month. With respect to FNMA Certificates issued in
book-entry form, distributions thereon will be made by wire, and with respect to
fully registered FNMA Certificates, distributions thereon will be made by check.
 
     As described above, the FNMA Certificates included in a Trust Fund, and the
related underlying mortgage loans, may have characteristics and terms  different
from those described above. Any such different characteristics and terms will be
described in the related Prospectus Supplement.
 
     Stripped  Mortgage-Backed Securities. Agency Securities  may consist of one
or more stripped mortgage-backed securities, each as described herein and in the
related Prospectus  Supplement.  Each such  Agency  Security will  represent  an
undivided interest in all or part of either the principal distributions (but not
the interest distributions) or the interest distributions (but not the principal
distributions),  or  in some  specified portion  of  the principal  and interest
distributions (but not all of such distributions) on certain FHLMC, FNMA or GNMA
Certificates. The underlying securities will be held under a trust agreement  by
FHLMC, FNMA or GNMA, each as trustee, or by another trustee named in the related
Prospectus  Supplement. FHLMC, FNMA  or GNMA will  guaranty each stripped Agency
Security to the same extent as such entity guarantees the underlying  securities
backing such stripped Agency Security, unless otherwise specified in the related
Prospectus Supplement.
 
     Other Agency Securities. If specified in the related Prospectus Supplement,
a  Trust Fund  may include  other mortgage  pass-through certificates  issued or
guaranteed by GNMA,  FNMA or  FHLMC. The  characteristics of  any such  mortgage
pass-through certificates will be described in such Prospectus Supplement. If so
specified,  a combination of different types of Agency Securities may be held in
a Trust Fund.
 
PRIVATE MORTGAGE-BACKED SECURITIES
 
     General. Private  Mortgage-Backed Securities  may consist  of (a)  mortgage
pass-through  certificates or participation certificates evidencing an undivided
interest in a Mortgage Pool  or (b) collateralized mortgage obligations  secured
by    Mortgage   Loans.   Private   Mortgage-Backed   Securities   may   include
 
                                       19
 

<PAGE>
<PAGE>
stripped mortgage-backed securities representing an undivided interest in all or
a  part  of   either  the   principal  distributions  (but   not  the   interest
distributions)   or   the  interest   distributions   (but  not   the  principal
distributions) or  in  some specified  portion  of the  principal  and  interest
distributions  (but not  all of such  distributions) on  certain Mortgage Loans.
Private Mortgage-Backed Securities will have been publicly issued pursuant to  a
pooling  and servicing  agreement, an  indenture or  similar agreement  (a 'PMBS
Agreement'). Unless otherwise  specified in the  related Prospectus  Supplement,
the  seller/servicer of the underlying Mortgage Loans will have entered into the
PMBS Agreement with the trustee under such PMBS Agreement (the 'PMBS  Trustee').
The  PMBS Trustee or its agent, or  a custodian, will possess the Mortgage Loans
underlying such Private Mortgage-Backed Securities. Mortgage Loans underlying  a
Private  Mortgage-Backed  Security will  be serviced  by  a servicer  (the 'PMBS
Servicer') directly or by  one or more  subservicers who may  be subject to  the
supervision of the PMBS Servicer.
 
     The  issuer of the  Private Mortgage-Backed Securities  (the 'PMBS Issuer')
will be  a  financial institution  or  other  entity engaged  generally  in  the
business  of mortgage  lending, a public  agency or instrumentality  of a state,
local or federal government, or a limited purpose corporation organized for  the
purpose  of, among other  things, establishing trusts  and acquiring and selling
housing loans to such trusts and selling beneficial interests in such trusts. If
so specified in  the related Prospectus  Supplement, the PMBS  Issuer may be  an
affiliate of the Depositor. The obligations of the PMBS Issuer will generally be
limited  to certain  representations and warranties  with respect  to the assets
conveyed by it to the related  trust. Unless otherwise specified in the  related
Prospectus  Supplement,  the PMBS  Issuer will  not have  guaranteed any  of the
assets conveyed  to the  related trust  or any  of the  Private  Mortgage-Backed
Securities  issued under the PMBS Agreement. Additionally, although the Mortgage
Loans underlying the Private Mortgage-Backed Securities may be guaranteed by  an
agency  or  instrumentality of  the United  States, the  Private Mortgage-Backed
Securities themselves will not be so guaranteed.
 
     Distributions of  principal  and  interest  will be  made  on  the  Private
Mortgage-Backed  Securities  on the  dates specified  in the  related Prospectus
Supplement. The Private  Mortgage-Backed Securities may  be entitled to  receive
nominal  or no principal distributions or  nominal or no interest distributions.
Principal and interest distributions will be made on the Private Mortgage-Backed
Securities by the PMBS Trustee or the PMBS Servicer. The PMBS Issuer or the PMBS
Servicer may  have  the  right  to  repurchase  assets  underlying  the  Private
Mortgage-Backed  Securities after  a certain  date or  under other circumstances
specified in the related Prospectus Supplement.
 
     Underlying Loans. The Mortgage Loans underlying the Private Mortgage-Backed
Securities may consist of fixed rate,  level payment, fully amortizing loans  or
graduated payment mortgage loans, Buydown Loans, adjustable rate mortgage loans,
or  loans having balloon or other  special payment features. Such Mortgage Loans
may be secured by single family property or by an assignment of the  proprietary
lease   or  occupancy  agreement  relating  to  a  specific  dwelling  within  a
Cooperative and the related shares issued by such Cooperative.
 
     Additional Information. The  Prospectus Supplement for  a Series for  which
the  Trust Fund includes Private Mortgage-Backed Securities will specify (i) the
aggregate approximate principal amount and  type of the Private  Mortgage-Backed
Securities to be included in the Trust Fund, (ii) certain characteristics of the
Mortgage  Loans which comprise  the underlying assets  for the Private Mortgage-
Backed Securities including (A) the payment features of such Mortgage Loans, (B)
the approximate aggregate  principal balance, if  known, of underlying  Mortgage
Loans  insured or guaranteed by a governmental  entity, (C) the servicing fee or
range of servicing fees with respect to  the Mortgage Loans and (D) the  minimum
and  maximum stated maturities of the  underlying Mortgage Loans at origination,
(iii)  the   maximum   original   term-to-stated   maturity   of   the   Private
Mortgage-Backed Securities, (iv) the weighted average term-to-stated maturity of
the Private Mortgage-Backed Securities, (v) the pass-through or certificate rate
of  the  Private Mortgage-Backed  Securities,  (vi) the  weighted  average pass-
through or certificate rate of the Private Mortgage-Backed Securities, (vii) the
PMBS Issuer, the  PMBS Servicer (if  other than  the PMBS Issuer)  and the  PMBS
Trustee   for   such   Private   Mortgage-Backed   Securities,   (viii)  certain
characteristics of  credit support,  if any,  such as  reserve funds,  insurance
policies, surety bonds, letters of credit or guaranties relating to the Mortgage
Loans  underlying  the Private  Mortgage-Backed  Securities or  to  such Private
Mortgage-Backed Securities themselves, (ix) the term on
 
                                       20
 

<PAGE>
<PAGE>
which the underlying Mortgage Loans for such Private Mortgage-Backed  Securities
may,  or are  required to, be  purchased prior  to their stated  maturity or the
stated maturity of the Private Mortgage-Backed  Securities and (x) the terms  on
which  Mortgage Loans  may be  substituted for  those originally  underlying the
Private Mortgage-Backed Securities.
 
SUBSTITUTION OF MORTGAGE ASSETS
 
     Substitution of Mortgage Assets will be permitted in the event of  breaches
of representations and warranties with respect to any original Mortgage Asset or
in  the event the documentation with respect to any Mortgage Asset is determined
by the Trustee to be incomplete. The period during which such substitution  will
be  permitted generally will be indicated  in the related Prospectus Supplement.
The related Prospectus Supplement will describe any other conditions upon  which
Mortgage Assets may be substituted for Mortgage Assets initially included in the
Trust Fund.
 
                                USE OF PROCEEDS
 
     Unless   otherwise  specified  in  the  applicable  Prospectus  Supplement,
substantially all  of  the  net  proceeds  from  the  sale  of  each  Series  of
Certificates  will be  used by  the Depositor for  the purchase  of the Mortgage
Assets represented by the  Certificates of such Series  or to reimburse  amounts
previously  used to effect  such a purchase,  the costs of  carrying the related
Mortgage Assets until the sale of the Certificates and other expenses  connected
with  pooling  the related  Mortgage Assets  and  issuing the  Certificates. The
Depositor expects to  sell Certificates  in Series from  time to  time, but  the
timing  and  amount of  offerings of  Certificates  will depend  on a  number of
factors, including  the volume  of Mortgage  Assets acquired  by the  Depositor,
prevailing interest rates, availability of funds and general market conditions.
 
                                 THE DEPOSITOR
 
     MLCC  Mortgage Investors,  Inc. (the  'Depositor') was  incorporated in the
State of Delaware on  April 4, 1994 as  a wholly-owned, limited purpose  finance
subsidiary   of  Merrill  Lynch  Credit  Corporation  (a  wholly-owned  indirect
subsidiary of Merrill Lynch & Co., Inc.). The Depositor maintains its  principal
office  at 4802 Deer Lake Drive East, Jacksonville, Florida 32246. Its telephone
number is (904) 928-6000.
 
     As described  herein under  'Mortgage Loan  Program --  Representations  by
Sellers;  Repurchases',  the only  obligations, if  any,  of the  Depositor with
respect to  a  Series  of  Certificates  may  be  pursuant  to  certain  limited
representations  and  warranties  and  limited  undertakings  to  repurchase  or
substitute Mortgage Loans under certain  circumstances. The Depositor will  have
no  ongoing  servicing  obligations  or  responsibilities  with  respect  to any
Mortgage Pool. The Depositor does not have, nor is it expected in the future  to
have, any significant assets.
 
     As specified in the related Prospectus Supplement, the Master Servicer with
respect to any Series of Certificates evidencing interests in Mortgage Loans may
be  an affiliate  of the Depositor.  As described  under 'The Trust  Fund -- The
Mortgage  Loans  --  General',  '  --  Agency  Securities'  and  '  --   Private
Mortgage-Backed  Securities',  the Depositor  anticipates  that it  will acquire
Mortgage Loans, Agency Securities and Private Mortgage-Backed Securities in  the
open  market or  in privately negotiated  transactions, which may  be through or
from an affiliate.
 
     Neither the Depositor nor Merrill Lynch  Credit Corporation nor any of  its
affiliates,  including Merrill  Lynch, Pierce,  Fenner &  Smith Incorporated and
Merrill Lynch &  Co., Inc.,  will insure or  guarantee the  Certificates of  any
Series.
 
                             MORTGAGE LOAN PROGRAM
 
     The  Mortgage  Loans  will have  been  purchased by  the  Depositor, either
directly or  through  affiliates,  from  one  or  more  Sellers,  which  may  be
affiliates   of  the  Depositor.  Unless  otherwise  specified  in  the  related
Prospectus Supplement, the Mortgage Loans so acquired by the Depositor will have
been
 
                                       21
 

<PAGE>
<PAGE>
originated in accordance  with the underwriting  criteria specified below  under
'Underwriting Standards'.
 
UNDERWRITING STANDARDS
 
     Unless  otherwise  specified  in the  related  Prospectus  Supplement, each
Seller will represent and warrant that all Mortgage Loans originated and/or sold
by it to the Depositor or one  of its affiliates will have been underwritten  in
accordance  with standards  consistent with  those utilized  by mortgage lenders
generally during the period of origination for similar types of loans. As to any
Mortgage Loan insured by the FHA or  partially guaranteed by the VA, the  Seller
will represent that it has complied with underwriting policies of the FHA or the
VA, as the case may be.
 
     Underwriting  standards are applied by or on behalf of a lender to evaluate
the borrower's credit standing and repayment ability, and the value and adequacy
of the  Mortgaged Property  as collateral.  In general,  a prospective  borrower
applying  for a  Mortgage Loan  is required to  fill out  a detailed application
designed to provide to the underwriting officer pertinent credit information. As
part of  the description  of the  borrower's financial  condition, the  borrower
generally  is required to provide a current list of assets and liabilities and a
statement of income and  expenses, as well  as an authorization  to apply for  a
credit  report  which  summarizes  the  borrower's  credit  history  with  local
merchants and lenders and any record of bankruptcy. In most cases, an employment
verification is obtained  from an independent  source (typically the  borrower's
employer)  which  verification  reports  the  length  of  employment  with  that
organization, the borrower's current salary, and whether it is expected that the
borrower will continue such employment in the future. If a prospective  borrower
is  self-employed, the borrower may  be required to submit  copies of signed tax
returns. The borrower may also be required to authorize verification of deposits
at financial institutions where the borrower has demand or savings accounts.
 
     In determining the  adequacy of  the Mortgaged Property  as collateral,  an
appraisal  is made of  each property considered for  financing. The appraiser is
required to inspect the property and verify  that it is in good repair and  that
construction,  if new, has been completed. The  appraisal is based on the market
value of comparable homes, the estimated rental income (if considered applicable
by the appraiser) and the cost of replacing the home.
 
     Once  all  applicable  employment,  credit  and  property  information   is
received,  a  determination  generally is  made  as to  whether  the prospective
borrower has  sufficient monthly  income available  (i) to  meet the  borrower's
monthly  obligations on the proposed mortgage  loan (generally determined on the
basis of the monthly payments due in the year of origination) and other expenses
related to the Mortgaged Property (such as property taxes and hazard  insurance)
and  (ii) to meet  monthly housing expenses and  other financial obligations and
monthly  living  expenses.  The  underwriting  standards  applied  by   Sellers,
particularly with respect to the level of loan documentation and the mortgagor's
income and credit history, may be varied in appropriate cases where factors such
as low Loan-to-Value Ratios or other favorable credit exist.
 
     In  the case  of a Mortgage  Loan secured  by a leasehold  interest in real
property, the title to which  is held by a third  party lessor, the Seller  will
represent  and warrant, among other things, that the remaining term of the lease
and any sublease is at  least five years longer than  the remaining term on  the
Mortgage Note.
 
     Certain of the types of Mortgage Loans that may be included in a Trust Fund
are  recently developed and may involve  additional uncertainties not present in
traditional types of  loans. For  example, certain  of such  Mortgage Loans  may
provide  for escalating or variable payments  by the mortgagor or obligor. These
types of  Mortgage  Loans are  underwritten  on the  basis  of a  judgment  that
mortgagors  or obligors will have the  ability to make monthly payments required
initially. In some instances, however, a mortgagor's or obligor's income may not
be sufficient to permit continued loan payments as such payments increase. These
types of Mortgage  Loans may also  be underwritten primarily  upon the basis  of
Loan-to-Value Ratios or other favorable credit factors.
 
                                       22
 

<PAGE>
<PAGE>
QUALIFICATIONS OF SELLERS
 
     Unless  otherwise  specified  in the  related  Prospectus  Supplement, each
Seller will be  required to satisfy  the qualifications set  forth herein.  Each
Seller  must be an institution experienced in originating and servicing Mortgage
Loans of the  type contained  in the related  Mortgage Pool  in accordance  with
accepted  practices  and  prudent  guidelines,  and  must  maintain satisfactory
facilities to originate and service those Mortgage Loans. Each Seller must be  a
seller/servicer  approved  by  either  FNMA  or FHLMC.  Each  Seller  must  be a
mortgagee approved by the  FHA or an institution  the deposit accounts in  which
are  insured  by the  Federal Deposit  Insurance  Corporation (the  'FDIC'). The
Resolution Trust Corporation, acting in its capacity as conservator or  receiver
of  a depository  institution, may be  a Seller  if so specified  in the related
Prospectus Supplement.
 
REPRESENTATIONS BY SELLERS; REPURCHASES
 
     Each Seller will have made representations and warranties in respect of the
Mortgage Loans sold by  such Seller and evidenced  by a Series of  Certificates.
Such  representations and  warranties unless  otherwise provided  in the related
Prospectus  Supplement  generally   include,  among  other   things,  that   (i)
immediately  prior to  the transfer  and assignment  of the  Mortgage Loans, the
seller had good  title to, and  was the sole  owner of, each  Mortgage Loan  and
there  had been no other sale or assignment thereof, (ii) as of the date of such
transfer,  the  Mortgage  Loans   are  subject  to   no  offsets,  defenses   or
counterclaims,  (iii) each Mortgage Loan at the time it was made complied in all
material respects with applicable state and federal laws, including usury, equal
credit opportunity  and  disclosure  laws,  (iv)  a  lender's  policy  of  title
insurance  was issued on the  date of the origination  of each Mortgage Loan and
each such policy is valid  and remains in full force  and effect, (v) as of  the
date  of such transfer, each Mortgage subject  to the Agreement is a valid first
lien on the related Mortgaged Property (subject only to (a) the lien of  current
real property taxes and assessments, (b) covenants, conditions and restrictions,
rights  of way, easements and  other matters of public record  as of the date of
the recording of such Mortgage, such  exceptions appearing of record and  either
being  acceptable  to mortgage  lending  institutions generally  or specifically
reflected in  the appraisal  made  in connection  with  the origination  of  the
related  Mortgage  Loan  and (c)  other  matters  to which  like  properties are
commonly subject which  do not  materially interfere  with the  benefits of  the
security  intended to be provided by the  Mortgage) and such property is free of
material damage and is in good repair, (vi) as of the date of such transfer,  no
Mortgage  Loan  is more  than 30  days delinquent  in payment  and there  are no
delinquent tax or assessment liens  against the related Mortgaged Property,  and
(vii)  with respect to each Mortgage Loan,  if the Mortgaged Property is located
in an  area identified  by the  Federal Emergency  Management Agency  as  having
special  flood hazards and subject in  certain circumstances to the availability
of flood insurance under the National  Flood Insurance Act of 1968, as  amended,
such Mortgaged Property is covered by flood insurance, if applicable regulations
at the time such Mortgage Loan was originated required that such flood insurance
coverage be obtained.
 
     If  so specified in the  related Prospectus Supplement, the representations
and warranties of a Seller in respect of a Mortgage Loan will be made not as  of
the  Cut-off Date but as of the date on which such Seller sold the Mortgage Loan
to the  Depositor  or  one  of  its  affiliates.  Under  such  circumstances,  a
substantial  period of time may  have elapsed between such  date and the date of
initial issuance of the  Series of Certificates evidencing  an interest in  such
Mortgage  Loan.  Since the  representations and  warranties of  a Seller  do not
address events that  may occur following  the sale  of a Mortgage  Loan by  such
Seller, its repurchase obligation described below will not arise if the relevant
event that would otherwise have given rise to such an obligation with respect to
a  Mortgage Loan  occurs after the  date of sale  of such Mortgage  Loan by such
Seller to  the Depositor  or its  affiliates. However,  the Depositor  will  not
include  any Mortgage Loan in  the Trust Fund for  any Series of Certificates if
anything has come to  the Depositor's attention that  would cause it to  believe
that  the representations and  warranties of a  Seller will not  be accurate and
complete in all material  respects in respect  of such Mortgage  Loan as of  the
date  of initial issuance of  the related Series of  Certificates. If the Master
Servicer is also a Seller of Mortgage Loans with respect to a particular Series,
such representations will be in  addition to the representations and  warranties
made by the Master Servicer in its capacity as a Master Servicer.
 
                                       23
 

<PAGE>
<PAGE>
     The  Master Servicer or the Trustee, if  the Master Servicer is the Seller,
will promptly notify the relevant Seller of any breach of any representation  or
warranty made by it in respect of a Mortgage Loan which materially and adversely
affects  the interests of  the Certificateholders in  such Mortgage Loan. Unless
otherwise specified in the related Prospectus Supplement, if such Seller  cannot
cure  such breach within  90 days after  notice from the  Master Servicer or the
Trustee, as the case may  be, then such Seller  will be obligated to  repurchase
such  Mortgage Loan from the Trust Fund  at a price (the 'Purchase Price') equal
to 100% of the Principal Balance thereof  as of the date of the repurchase  plus
accrued  interest thereon to  the first day  of the month  in which the Purchase
Price is to be distributed at the Mortgage Rate (less any unreimbursed  Advances
or  amount payable as related servicing compensation if the Seller is the Master
Servicer with respect to such Mortgage Loan). If a REMIC election is to be  made
with  respect  to  a  Trust  Fund,  unless  otherwise  provided  in  the related
Prospectus Supplement, the Master Servicer or  a holder of the related  residual
certificate  will be obligated  to pay any prohibited  transaction tax which may
arise in  connection  with any  such  repurchase. The  Master  Servicer,  unless
otherwise  specified in the  related Prospectus Supplement,  will be entitled to
reimbursement for any such payment from the assets of the related Trust Fund  or
from  any holder  of the related  residual certificate. See  'Description of the
Certificates -- General'. Except in those cases in which the Master Servicer  is
the  Seller, the Master Servicer will be required under the applicable Agreement
to enforce this obligation for the benefit of the Trustee and the holders of the
Certificates, following the practices it would employ in its good faith business
judgment were it  the owner of  such Mortgage Loan.  This repurchase  obligation
will  constitute the  sole remedy  available to  holders of  Certificates or the
Trustee for a breach of representation by a Seller.
 
     Neither the Depositor nor the  Master Servicer (unless the Master  Servicer
is  the  Seller) will  be  obligated to  purchase a  Mortgage  Loan if  a Seller
defaults on its obligation to do so, and no assurance can be given that  Sellers
will  carry out their respective repurchase obligations with respect to Mortgage
Loans. However, to the extent that a breach of a representation and warranty  of
a  Seller may also  constitute a breach  of a representation  made by the Master
Servicer, the  Master Servicer  may have  a repurchase  obligation as  described
below  under  'The Pooling  and Servicing  Agreement  -- Assignment  of Mortgage
Assets'.
 
                        DESCRIPTION OF THE CERTIFICATES
 
     Each Series of Certificates will be issued pursuant to an Agreement,  dated
as of the related Cut-off Date, among the Depositor, the Master Servicer and the
Trustee  for the benefit of the holders  of the Certificates of such Series. The
provisions of  each  Agreement  will  vary depending  upon  the  nature  of  the
Certificates to be issued thereunder and the nature of the related Trust Fund. A
form  of an Agreement is an exhibit  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
Certificates 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  Series  of  Certificates  and  the  applicable  Prospectus
Supplement.  The  Depositor  will  provide  a  copy  of  the  Agreement (without
exhibits) relating to any Series without charge upon written request of a holder
of record of a Certificate of such Series addressed to MLCC Mortgage  Investors,
Inc., 4802 Deer Lake Drive East, Jacksonville, Florida 32246.
 
GENERAL
 
     Unless  otherwise specified in the  Prospectus Supplement, the Certificates
of each Series will be issued in either fully registered or book-entry form,  in
the  authorized denominations  specified in  the related  Prospectus Supplement,
will evidence specified beneficial ownership interests in the related Trust Fund
created pursuant  to each  Agreement and  will not  be entitled  to payments  in
respect  of  the assets  included in  any  other Trust  Fund established  by the
Depositor. The Certificates will not  represent obligations of the Depositor  or
any  affiliate  of the  Depositor. The  Mortgage  Loans will  not be  insured or
guaranteed  by  any  governmental  entity  or  other  person,  unless  otherwise
specified in the related Prospectus Supplement. Each Trust Fund will consist of,
to the extent provided in the Agreement, (i)
 
                                       24
 

<PAGE>
<PAGE>
the Mortgage Assets, that from time to time are subject to the related Agreement
(exclusive  of  any  amounts  specified  in  the  related  Prospectus Supplement
('Retained Interest')); (ii) such assets as from time to time are required to be
deposited in  the  related Certificate  Account,  as defined  below  under  'The
Pooling  and  Servicing Agreement  -- Payments  on  Mortgage Loans;  Deposits to
Certificate Account'; (iii) property which secured a Mortgage Loan and which  is
acquired  on behalf of the Certificateholders by  foreclosure or deed in lieu of
foreclosure; and (iv) any Primary Mortgage Insurance Policies, FHA Insurance and
VA Guarantees,  and  any other  insurance  policies  or other  forms  of  credit
enhancement required to be maintained pursuant to the Agreement. If so specified
in  the related Prospectus Supplement, a Trust Fund may also include one or more
of the  following: reinvestment  income  on payments  received on  the  Mortgage
Assets,  a  reserve fund,  a mortgage  pool insurance  policy, a  special hazard
insurance policy, a  bankruptcy bond, one  or more letters  of credit, a  surety
bond, guaranties or similar instruments or other agreements.
 
     Each  Series of Certificates  will be issued  in one or  more classes. Each
class of  Certificates of  a  Series will  evidence  beneficial ownership  of  a
specified  percentage (which may  be 0%) or portion  of future interest payments
and a specified  percentage (which  may be 0%)  or portion  of future  principal
payments  on  the  Mortgage  Assets  in the  related  Trust  Fund.  A  Series of
Certificates may include one or more  classes that are senior or subordinate  in
right  to payment to one  or more other classes  of Certificates of such Series.
Certain Series or classes of Certificates may be covered by insurance  policies,
surety  bonds or other  forms of credit  enhancement, in each  case as described
herein and  in  the  related  Prospectus Supplement.  One  or  more  classes  of
Certificates  of a Series  may be entitled  to receive principal, distributions,
with disproportionate,  nominal  or no  interest  distributions or  to  interest
distributions,  with disproportionate, nominal or  no principal distributions or
any combination thereof.  Distributions on one  or more classes  of a Series  of
Certificates  may  be  made  prior  to one  or  more  other  classes,  after the
occurrence of specified events, in accordance with a schedule or formula, on the
basis of collections  from designated  portions of  the Mortgage  Assets in  the
related  Trust Fund, or on  a different basis, in each  case as specified in the
related  Prospectus  Supplement.  The  timing,  amounts,  sequential  order  and
priority of payment of such distributions may vary among classes or over time as
specified in the related Prospectus Supplement.
 
     Unless   otherwise   specified  in   the  related   Prospectus  Supplement,
distributions of principal and interest (or, where applicable, of principal only
or interest only) on  the related Certificates  will be made  by the Trustee  on
each Distribution Date (i.e., monthly, quarterly, semi-annually or at such other
intervals  and on the  dates as are  specified in the  Prospectus Supplement) in
proportion to the  percentages specified in  the related Prospectus  Supplement.
Distributions  will be made to  the persons in whose  names the Certificates are
registered at  the close  of business  on  the dates  specified in  the  related
Prospectus  Supplement (each,  a 'Record Date').  Distributions will  be made by
check or  money order  mailed to  the persons  entitled thereto  at the  address
appearing   in  the  register  maintained   for  holders  of  Certificates  (the
'Certificate Register') or, if specified  in the related Prospectus  Supplement,
in  the case of  Certificates that are  of a certain  minimum denomination, upon
written request by  the Certificateholder,  by wire  transfer or  by such  other
means  as are described therein; provided,  however, that the final distribution
in retirement  of the  Certificates  will be  made  only upon  presentation  and
surrender  of the Certificates at  the office or agency  of the Trustee or other
person specified in the notice to Certificateholders of such final distribution.
 
     The Certificates  will  be  freely transferable  and  exchangeable  at  the
Corporate  Trust Office of  the Trustee as  set forth in  the related Prospectus
Supplement. No service charge will be  made for any registration of exchange  or
transfer  of Certificates of any Series but the Trustee may require payment of a
sum sufficient to cover any related tax or other governmental charge.
 
     Under current law the purchase and holding by or on behalf of any  employee
benefit  plan or  other retirement arrangement  (including individual retirement
accounts and annuities,  Keogh plans  and collective investment  funds in  which
such  plans, accounts  or arrangements  are invested)  subject to  provisions of
ERISA or  the Code  of a  class of  Certificates entitled  only to  a  specified
percentage  of payments of either interest or  principal or a notional amount of
either interest  or  principal on  the  related Mortgage  Loans  or a  class  of
Certificates  entitled  to receive  payments of  interest  and principal  on the
Mortgage Loans only after payments to  other classes or after the occurrence  of
certain specified
 
                                       25
 

<PAGE>
<PAGE>
events  may result in 'prohibited transactions'  within the meaning of ERISA and
the Code. See 'ERlSA Considerations'. Unless otherwise specified in the  related
Prospectus  Supplement, transfer  of Certificates  of such  a class  will not be
registered unless  the transferee  (i) represents  that it  is not,  and is  not
purchasing  on behalf of, any such plan, account or arrangement or (ii) provides
an opinion of  counsel satisfactory to  the Trustee and  the Depositor that  the
purchase  of Certificates of such a class by  or on behalf of such plan, account
or arrangement is  permissible under  applicable law  and will  not subject  the
Trustee,  the Master Servicer or the Depositor to any obligation or liability in
addition to those undertaken in the Agreement.
 
     As to each Series, an election may be made to treat the related Trust  Fund
or designated portions thereof as a 'real estate mortgage investment conduit' or
'REMIC'  as defined in the Code.  The related Prospectus Supplement will specify
whether a  REMIC election  is to  be made.  Alternatively, the  Agreement for  a
Series  may provide that a  REMIC election may be made  at the discretion of the
Depositor or the Master Servicer and may be made only if certain conditions  are
satisfied.  As to any  such Series, the  terms and provisions  applicable to the
making of  a  REMIC  election,  as  well as  any  material  federal  income  tax
consequences  to Certificateholders not otherwise  described herein, will be set
forth in the  related Prospectus Supplement.  If such an  election is made  with
respect  to a Series,  one of the  classes will be  designated as evidencing the
sole class of 'residual interests' in the related REMIC, as defined in the Code.
All other classes  of Certificates  in such  a Series  will constitute  'regular
interests'  in the related REMIC, as defined in the Code. As to each Series with
respect to which a REMIC election is to be made, the Master Servicer or a holder
of the  related residual  certificate  will be  obligated  to take  all  actions
required  in order to  comply with applicable  laws and regulations  and will be
obligated to pay any prohibited  transaction taxes. The Master Servicer,  unless
otherwise  specified in the  related Prospectus Supplement,  will be entitled to
reimbursement for any such payment from the assets of the Trust Fund or from any
holder of the related residual certificate.
 
     Unless otherwise  specified  in  the related  Prospectus  Supplement,  upon
notification  from a  Mortgagor of  such Mortgagor's  intent to  convert from an
adjustable interest rate to a fixed  interest rate, and prior to the  conversion
of such Mortgage Loan, the Master Servicer or its successor will be obligated to
purchase such related Mortgage Loan from the related Trust Fund.
 
DISTRIBUTIONS ON CERTIFICATES
 
     General.  In general, the method of determining the amount of distributions
on a  particular  Series of  Certificates  will depend  on  the type  of  credit
support,  if  any,  that  is  used with  respect  to  such  Series.  See 'Credit
Enhancement'. Set forth below  are descriptions of various  methods that may  be
used  to  determine  the  amount  of  distributions  on  the  Certificates  of a
particular Series. The  Prospectus Supplement  for each  Series of  Certificates
will  describe the method to be used  in determining the amount of distributions
on the Certificates of such Series.
 
     Distributions allocable to  principal of and  interest on the  Certificates
will  be made by  the Trustee out  of, and only  to the extent  of, funds in the
related Certificate Account,  including any funds  transferred from any  Reserve
Fund.  As between Certificates of different classes and as between distributions
of  principal   (and,  if   applicable,  between   distributions  of   Principal
Prepayments,  as  defined  below,  and  scheduled  payments  of  principal)  and
interest, distributions  made  on  any  Distribution Date  will  be  applied  as
specified  in the related  Prospectus Supplement. Unless  otherwise specified in
the related Prospectus  Supplement, distributions to  any class of  Certificates
will be made pro rata to all Certificateholders of that class.
 
     Available  Distribution Amount.  Unless otherwise specified  in the related
Prospectus Supplement, all distributions on  the Certificates 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 and specified in the Agreement. Unless otherwise provided
in the related  Prospectus Supplement, the  'Available Distribution Amount'  for
each Distribution Date will equal the sum of the following amounts:
 
          (i)  the aggregate of all previously undistributed payments on account
     of principal  (including  Principal  Prepayments, if  any,  and  prepayment
     penalties, if so provided in the related Prospectus
 
                                       26
 

<PAGE>
<PAGE>
     Supplement)  and interest on  the Mortgage Loans in  the related Trust Fund
     (including Liquidation Proceeds  and Insurance Proceeds  and amounts  drawn
     under  letters  of  credit  or  other  credit  enhancement  instruments  as
     permitted thereunder and as specified in the related Agreement) received by
     the Master Servicer after the  Cut-off Date and on or  prior to the day  of
     the  month  of  the  related Distribution  Date  specified  in  the related
     Prospectus Supplement (the 'Determination Date') except:
 
             (a) all payments that were due on or before the Cut-off Date;
 
             (b) all  Liquidation  Proceeds  and  all  Insurance  Proceeds,  all
        Principal  Prepayments  and  all  other proceeds  of  any  Mortgage Loan
        purchased by the  Depositor, Master  Servicer, any  Sub-Servicer or  any
        Seller pursuant to the Agreement that were received after the prepayment
        period  specified in the  related Prospectus Supplement  and all related
        payments of interest  representing interest  for any  period after  such
        prepayment period;
 
             (c)  all scheduled payments of principal and interest due on a date
        or dates subsequent to the first day of the month of distribution;
 
             (d) amounts received on particular Mortgage Loans as late  payments
        of  principal  or  interest or  other  amounts  required to  be  paid by
        Mortgagors, but  only  to the  extent  of any  unreimbursed  advance  in
        respect  thereof  made by  the  Master Servicer  (including  the related
        Sub-Servicers);
 
             (e) amounts representing reimbursement, to the extent permitted  by
        the Agreement and as described under 'Advances' below, for advances made
        by  the Master  Servicer or Sub-Servicers  that were  deposited into the
        Certificate Account, and amounts representing reimbursement for  certain
        other  losses  and  expenses  incurred by  the  Master  Servicer  or the
        Depositor and described below;
 
             (f) that portion  of each  collection of interest  on a  particular
        Mortgage Loan in such Trust Fund that represents credit enhancement fees
        or  servicing  compensation  payable  to  the  Master  Servicer  or  any
        Sub-servicer or  Retained Interest  that  is to  be retained  from  such
        collection  or  is  permitted  to  be  retained  from  related Insurance
        Proceeds, Liquidation Proceeds or  proceeds of Mortgage Loans  purchased
        pursuant to the Agreement;
 
          (ii)  the  amount  of  any  advance made  by  the  Master  Servicer or
     Sub-Servicer as described under 'Advances' below and deposited by it in the
     Certificate Account; and
 
          (iii) if applicable, amounts withdrawn from a Reserve Fund.
 
     Distributions of  Interest.  Unless  otherwise  specified  in  the  related
Prospectus Supplement, interest will accrue on the aggregate Certificate Balance
(or,  in the  case of Certificates  entitled only to  distributions allocable to
interest, the aggregate notional amount) of each class of Certificates  entitled
to  interest from the date, at the Pass-Through  Rate (which may be a fixed rate
or rate  adjustable as  specified in  such Prospectus  Supplement) and  for  the
periods  specified  in  such  Prospectus Supplement.  To  the  extent  funds are
available therefor, interest accrued during  each such specified period on  each
class  of Certificates entitled to interest  (other than a class of Certificates
that provides for interest that accrues, but is not currently payable,  referred
to   hereafter  as  'Accrual   Certificates')  will  be   distributable  on  the
Distribution Dates  specified in  the related  Prospectus Supplement  until  the
aggregate  Certificate  Balance  of  the Certificates  of  such  class  has been
distributed  in  full  or,  in  the  case  of  Certificates  entitled  only   to
distributions allocable to interest, until the aggregate notional amount of such
Certificates  is reduced  to zero or  for the  period of time  designated in the
related  Prospectus  Supplement.  The  original  Certificate  Balance  of   each
Certificate  will equal  the aggregate  distributions allocable  to principal to
which such Certificate is  entitled. Unless otherwise  specified in the  related
Prospectus  Supplement, distributions allocable to  interest on each Certificate
that is not entitled to distributions allocable to principal will be  calculated
based  on the  notional amount  of such  Certificate. The  notional amount  of a
Certificate will not  evidence an  interest in or  entitlement to  distributions
allocable to principal but will be used solely for convenience in expressing the
calculation of interest and for certain other purposes.
 
                                       27
 

<PAGE>
<PAGE>
     With  respect to  any class  of Accrual  Certificates, if  specified in the
related Prospectus Supplement, any interest that has accrued but is not paid  on
a  given Distribution Date will be added to the aggregate Certificate Balance of
such class of Certificates on that Distribution Date. Unless otherwise specified
in the related Prospectus Supplement, distributions of interest on each class of
Accrual Certificates  will commence  only  after the  occurrence of  the  events
specified  in  such Prospectus  Supplement.  Unless otherwise  specified  in the
related Prospectus  Supplement, prior  to such  time, the  beneficial  ownership
interest  of such class of Accrual Certificates  in the Trust Fund, as reflected
in the aggregate Certificate Balance of such class of Accrual Certificates, will
increase on each  Distribution Date by  the amount of  interest that accrued  on
such  class of Accrual Certificates during the preceding interest accrual period
but that was not required to be  distributed to such class on such  Distribution
Date.  Any such class of Accrual Certificates will thereafter accrue interest on
its outstanding Certificate Balance as so adjusted.
 
     Distributions of  Principal.  Unless  otherwise specified  in  the  related
Prospectus  Supplement,  the aggregate  'Certificate  Balance' of  any  class of
Certificates entitled  to  distributions  of principal  will  be  the  aggregate
original  Certificate Balance  of such class  of Certificates  specified in such
Prospectus Supplement, reduced by all  distributions reported to the holders  of
such  Certificates as  allocable to  principal and  (i) in  the case  of Accrual
Certificates, if so specified in the related Prospectus Supplement, increased by
all interest accrued but not then distributable on such Accrual Certificates and
(ii) in the case of adjustable rate Certificates, if so specified in the related
Prospectus Supplement,  subject  to the  effect  of negative  amortization.  The
related  Prospectus Supplement  will specify the  method by which  the amount of
principal to be distributed on the  Certificates on each Distribution Date  will
be  calculated and the manner  in which such amount  will be allocated among the
classes of Certificates entitled to distributions of principal.
 
     If so provided in the related Prospectus Supplement, one or more classes of
Senior Certificates  will  be entitled  to  receive all  or  a  disproportionate
percentage  of the  payments of  principal that  are received  from borrowers in
advance of  their  scheduled  due  dates and  are  not  accompanied  by  amounts
representing scheduled interest due after the month of such payments ('Principal
Prepayments')  in the percentages and under the circumstances or for the periods
specified in  such  Prospectus  Supplement. Any  such  allocation  of  Principal
Prepayments  to such class or classes of Certificateholders will have the effect
of accelerating the  amortization of such  Senior Certificates while  increasing
the  interests evidenced  by the  Subordinated Certificates  in the  Trust Fund.
Increasing the interests of  the Subordinated Certificates  relative to that  of
the  Senior  Certificates  is  intended  to  preserve  the  availability  of the
subordination  provided   by   the  Subordinated   Certificates.   See   'Credit
Enhancement -- Subordination'.
 
     Unscheduled   Distributions.  To  the  extent   specified  in  the  related
Prospectus Supplement  relating to  a  Series of  Certificates which  have  less
frequent  than monthly Distribution  Dates, the Certificates  will be subject to
receipt of distributions before the  next scheduled Distribution Date under  the
circumstances  and  in  the  manner  described  below  and  in  such  Prospectus
Supplement. If applicable, the Trustee will be required to make such unscheduled
distributions on the day and in  the amount specified in the related  Prospectus
Supplement  if, due  to substantial  payments of  principal (including Principal
Prepayments) on  the  Mortgage  Assets,  the  Trustee  or  the  Master  Servicer
determines  that the  funds available  or anticipated  to be  available from the
Certificate Account and, if applicable, any Reserve Fund, may be insufficient to
make required  distributions  on the  Certificates  on such  Distribution  Date.
Unless  otherwise specified in the related  Prospectus Supplement, the amount of
any such unscheduled distribution that is allocable to principal will not exceed
the amount  that  would  otherwise  have been  required  to  be  distributed  as
principal  on the Certificates  on the next  Distribution Date. Unless otherwise
specified in the  related Prospectus Supplement,  all unscheduled  distributions
will include interest at the applicable Pass-Through Rate (if any) on the amount
of the unscheduled distribution allocable to principal for the period and to the
date  specified  in  such  Prospectus  Supplement.  See  'Yield  and  Prepayment
Considerations'.
 
     Unless otherwise  specified  in  the  related  Prospectus  Supplement,  all
distributions  allocable to  principal in  any unscheduled  distribution will be
made in  the same  priority and  manner  as distributions  of principal  on  the
Certificates  would  have been  made  on the  next  Distribution Date,  and with
respect  to  Certificates  of  the  same  class,  unscheduled  distributions  of
principal will be made on a pro rata basis.
 
                                       28
 

<PAGE>
<PAGE>
Notice of any unscheduled distribution will be given by the Trustee prior to the
date of such distribution.
 
ADVANCES
 
     Unless  otherwise provided in the related Prospectus Supplement, the Master
Servicer will be required to advance  on or before each Distribution Date  (from
its  own funds, funds advanced by Sub-Servicers or funds held in the Certificate
Account for future distributions to the holders of such Certificates), an amount
equal to  the  aggregate  of  payments  of  principal  and  interest  that  were
delinquent  on the related Determination Date,  subject to the Master Servicer's
determination that such  advances will be  recoverable out of  late payments  by
Mortgagors,  Liquidation Proceeds, Insurance Proceeds  or otherwise. In the case
of Cooperative Loans, the Master Servicer  also will be required to advance  any
unpaid  maintenance fees and other charges  under the related proprietary leases
as specified in the related Prospectus Supplement.
 
     In making Advances, the Master Servicer will endeavor to maintain a regular
flow  of  scheduled  interest   and  principal  payments   to  holders  of   the
Certificates, rather than to guarantee or insure against losses. If Advances are
made  by the  Master Servicer  from cash being  held for  future distribution to
Certificateholders, the Master Servicer will replace such funds on or before any
future Distribution Date to the extent that funds in the applicable  Certificate
Account  on such Distribution Date would be  less than the amount required to be
available for  distributions  to Certificateholders  on  such date.  Any  Master
Servicer  funds  advanced will  be reimbursable  to the  Master Servicer  out of
recoveries on the specific  Mortgage Loans with respect  to which such  Advances
were  made  (e.g., late  payments  made by  the  related Mortgagor,  any related
Insurance Proceeds,  Liquidation  Proceeds  or proceeds  of  any  Mortgage  Loan
purchased  by  a  Sub-Servicer or  a  Seller under  the  circumstances described
hereinabove). In addition, Advances by the Master Servicer (and any advances  by
a   Sub-Servicer)  also  will  be  reimbursable   to  the  Master  Servicer  (or
Sub-Servicer) from cash otherwise distributable to Certificateholders (including
the holders  of Senior  Certificates) to  the extent  that the  Master  Servicer
determines that any such Advances previously made are not ultimately recoverable
as  described in  the immediately preceding  sentence. The  Master Servicer also
will be obligated to make Advances,  to the extent recoverable out of  Insurance
Proceeds,  Liquidation Proceeds  or otherwise, in  respect of  certain taxes and
insurance premiums not paid by Mortgagors  on a timely basis. Funds so  advanced
are  reimbursable  to  the  Master  Servicer  to  the  extent  permitted  by the
Agreement. If specified in the related Prospectus Supplement, the obligations of
the Master Servicer to make advances may be supported by a cash advance  reserve
fund,  a surety  bond or other  arrangement, in  each case as  described in such
Prospectus Supplement.
 
REPORTS TO CERTIFICATEHOLDERS
 
     Prior to or concurrently with each distribution on a Distribution Date  and
except as otherwise set forth in an applicable Prospectus Supplement, the Master
Servicer  or the Trustee will furnish to each Certificateholder of record of the
related Series  a statement  setting forth,  to the  extent applicable  to  such
Series of Certificates, among other things:
 
          (i) the amount of such distribution allocable to principal, separately
     identifying  the aggregate  amount of any  Principal Prepayments  and if so
     specified  in  the  related  Prospectus  Supplement,  prepayment  penalties
     included therein;
 
          (ii) the amount of such distribution allocable to interest;
 
          (iii) the amount of any Advance;
 
          (iv)  the outstanding Certificate  Balance or notional  amount of each
     class of the  related Series  after giving  effect to  the distribution  of
     principal on such Distribution Date;
 
          (v)  the  related amount  of  the servicing  compensation  retained or
     withdrawn from  the Certificate  Account by  the Master  Servicer, and  the
     amount of additional servicing compensation received by the Master Servicer
     attributable  to  penalties, fees,  excess  Liquidation Proceeds  and other
     similar charges and items;
 
                                       29
 

<PAGE>
<PAGE>
          (vi) the number and aggregate principal balances of Mortgage Loans (A)
     delinquent  (exclusive  of  Mortgage  Loans  in  foreclosure)  and  (B)  in
     foreclosure  as of the  close of business  on the last  day of the calendar
     month preceding such Distribution Date;
 
          (vii) the book value of  any real estate acquired through  foreclosure
     or grant of a deed in lieu of foreclosure;
 
          (viii)  if applicable, the amount remaining in any Reserve Fund at the
     close of business on the Distribution Date;
 
          (ix) the Pass-Through  Rate as  of the  day prior  to the  immediately
     preceding Distribution Date; and
 
          (x)  any amounts remaining  under letters of  credit, pool policies or
     other forms of credit enhancement.
 
     Where applicable, any amount set forth  above may be expressed as a  dollar
amount  per  single  Certificate of  the  relevant class  having  the Percentage
Interest  specified  in  the  related  Prospectus  Supplement.  The  report   to
Certificateholders  for  any Series  of Certificates  may include  additional or
other information of a similar nature to that specified above.
 
     In addition,  within a  reasonable period  of time  after the  end of  each
calendar   year,  the  Master  Servicer  or   the  Trustee  will  mail  to  each
Certificateholder of record at any time  during such calendar year a report  (a)
as  to  the aggregate  of amounts  reported pursuant  to (i)  and (ii)  for such
calendar year or,  in the event  such person was  a Certificateholder of  record
during  a portion of such calendar year, for the applicable portion of such year
and (b) such other customary information as may be deemed necessary or desirable
for Certificateholders to prepare their tax returns.
 
BOOK-ENTRY REGISTRATION
 
     If  so  specified  in  the  related  Prospectus  Supplement,  a  class   of
Certificates initially may be represented by one or more certificates registered
in the name of Cede & Co. ('Cede'), the nominee for 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 New York 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  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 brokers,  dealers, banks and  trust companies that
clear through or maintain  a custodial relationship  with a Participant,  either
directly or indirectly ('Indirect Participant').
 
     Certificateholders  that are not Participants  or Indirect Participants but
desire to  purchase,  sell  or  otherwise  transfer  ownership  of  Certificates
registered  in the  name of  Cede, as  nominee of  DTC, may  do so  only through
Participants and  Indirect Participants.  In addition,  such  Certificateholders
will  receive all distributions of principal of and interest on the Certificates
from the Trustee through  DTC and its Participants.  Under a book-entry  format,
Certificateholders  will receive  payments after  the related  Distribution Date
because, while payments  are required to  be forwarded to  Cede, 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
Certificateholders. Under a book-entry format,  it is anticipated that the  only
Certificateholder  will  be Cede,  as nominee  of DTC,  and that  the beneficial
holders  of   Certificates  will   not   be  recognized   by  the   Trustee   as
Certificateholders   under  the  Agreement.  The   beneficial  holders  of  such
Certificates will only be permitted to exercise the rights of Certificateholders
under the Agreement indirectly through DTC and its 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
 
                                       30
 

<PAGE>
<PAGE>
Certificates and is required  to receive and transmit  payments of principal  of
and  interest on the  Certificates. Participants and  Indirect Participants with
which  Certificateholders  have  accounts  with  respect  to  the   Certificates
similarly  are required  to make book-entry  transfers and  receive and transmit
such payments on behalf of their respective Certificateholders.
 
     Because DTC can  only act on  behalf of  Participants, who in  turn act  on
behalf   of  Indirect  Participants   and  certain  banks,   the  ability  of  a
Certificateholder 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.
 
     DTC  in general advises that it will  take any action permitted to be taken
by a Certificateholder under an Agreement only  at the direction of one or  more
Participants   to  whose  account  with   DTC  the  Certificates  are  credited.
Additionally, DTC in general advises that it will take such actions with respect
to specified percentages of the Certificateholders only at the direction of  and
on  behalf of Participants  whose holdings include  current principal amounts of
outstanding Certificates that satisfy such  specified percentages. DTC may  take
conflicting   actions  with  respect  to  other  current  principal  amounts  of
outstanding Certificates to the extent that such actions are taken on behalf  of
Participants   whose  holdings   include  such  current   principal  amounts  of
outstanding Certificates.
 
     Any Certificates initially registered  in the name of  Cede, as nominee  of
DTC, will be issued in fully registered, certificated form to Certificateholders
or their nominees ('Definitive Certificates'), rather than to DTC or its nominee
only  under  the events  specified  in the  related  Agreement. Such  events may
include the following: (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 Certificates, and the Trustee or the Depositor is
unable  to  locate a  qualified successor,  (ii) the  Depositor, at  its option,
elects to  terminate the  book-entry  system through  DTC,  or (iii)  after  the
occurrence   of  an  Event  of   Default  (defined  herein),  Certificateholders
representing not less than 50% of the aggregate Current Principal Amount of  the
Certificates advise the Trustee and DTC through Participants in writing that the
continuation  of a book-entry system through DTC  (or a successor thereto) is no
longer in the best  interest of the Certificateholders.  Upon the occurrence  of
any  of the events specified  in the related Agreement,  DTC will be required to
notify  all  Participants  of  the   availability  through  DTC  of   Definitive
Certificates.  Upon  surrender  by  DTC  of  the  certificates  representing the
Certificates and instruction  for re-registration,  the Trustee  will issue  the
Certificates  in the form of Definitive Certificates, and thereafter the Trustee
will   recognize   the    holders   of   such    Definitive   Certificates    as
Certificateholders.  Thereafter, payments  of principal  of and  interest on the
Certificates will  be made  by  the Trustee  directly to  Certificateholders  in
accordance  with the procedures set forth herein and in the Agreement. The final
distribution of any Certificate (whether Definitive Certificates or Certificates
registered in the name  of Cede), however, will  be made only upon  presentation
and surrender of such Certificates on the final Distribution Date at such office
or agency as is specified in the notice of final payment to Certificateholders.
 
                               CREDIT ENHANCEMENT
 
GENERAL
 
     Credit enhancement may be provided with respect to one or more classes of a
Series  of Certificates or  with respect to  the Mortgage Assets  in the related
Trust Fund.  Credit  enhancement may  be  in the  form  of a  limited  financial
guaranty  policy issued by an entity named in the related Prospectus Supplement,
the subordination of one or more classes of the Certificates of such Series, the
establishment of one or more reserve funds, the use of a cross-support  feature,
use  of  a  mortgage  pool insurance  policy,  bankruptcy  bond,  special hazard
insurance policy, surety bond or letters  of credit described herein and in  the
related  Prospectus  Supplement, or  any  combination of  the  foregoing. Unless
otherwise specified in the related Prospectus Supplement, any credit enhancement
will not provide  protection against all  risks of loss  and will not  guarantee
repayment  of  the entire  principal balance  of  the Certificates  and interest
thereon. If losses occur which exceed  the amount covered by credit  enhancement
or which are not covered by the credit enhancement, Certificateholders will bear
their allocable share of deficiencies.
 
                                       31
 

<PAGE>
<PAGE>
SUBORDINATION
 
     If  so specified in the  related Prospectus Supplement, protection afforded
to holders of one or more classes of Certificates of a Series (the 'Subordinated
Certificates') by means of the subordination feature will be accomplished by the
preferential right of holders of one or  more other classes of such Series  (the
'Senior  Certificates')  to  distributions in  respect  of  scheduled principal,
Principal Prepayments, interest or any combination thereof that otherwise  would
have   been  payable   to  holders   of  Subordinated   Certificates  under  the
circumstances and to the extent specified in the related Prospectus  Supplement.
If  specified  in  the  related  Prospectus  Supplement,  delays  in  receipt of
scheduled payments on the Mortgage Loans and losses on defaulted Mortgage  Loans
will  be borne  first by  the various  classes of  Subordinated Certificates and
thereafter by the various classes of Senior Certificates, in each case under the
circumstances  and  subject  to  the  limitations  specified  in  such   related
Prospectus  Supplement.  The aggregate  distributions  in respect  of delinquent
payments on the  Mortgage Loans over  the lives  of the Certificates  or at  any
time,  the aggregate losses in respect of defaulted Mortgage Loans which must be
borne by the Subordinated Certificates by virtue of subordination and the amount
of   the   distributions   otherwise    distributable   to   the    Subordinated
Certificateholders  that will  be distributable to  Senior Certificateholders on
any Distribution Date  may be  limited as  specified in  the related  Prospectus
Supplement.  If aggregate distributions in respect of delinquent payments on the
Mortgage Loans or  aggregate losses in  respect of such  Mortgage Loans were  to
exceed  an amount  specified in  the related  Prospectus Supplement,  holders of
Senior Certificates would experience losses on the Certificates.
 
     In addition to or in lieu of the foregoing, if so specified in the  related
Prospectus  Supplement, all or any portion of distributions otherwise payable to
holders of Subordinated  Certificates on  any Distribution Date  may instead  be
deposited  into one or  more Reserve Funds  established with the  Trustee. If so
specified in the  related Prospectus Supplement,  such deposits may  be made  on
each  Distribution  Date, for  specified  periods or  until  the balance  in the
Reserve Funds has reached  a specified amount and,  following payments from  the
Reserve  Fund to holders of Senior  Certificates or otherwise, thereafter to the
extent necessary to restore the balance in the Reserve Fund to required  levels,
in  each case as specified in the related Prospectus Supplement. If so specified
in the related Prospectus Supplement, amounts on deposit in the Reserve Fund may
be released  to the  holders of  the  class of  Certificates specified  in  such
Prospectus Supplement at the times and under the circumstances specified in such
Prospectus Supplement.
 
     If  specified  in the  related  Prospectus Supplement,  various  classes of
Senior Certificates and Subordinated Certificates may themselves be  subordinate
in  their right to receive certain distributions  to other classes of Senior and
Subordinated Certificates, respectively,  through a cross  support mechanism  or
otherwise.
 
     As  between  classes  of  Senior Certificates  and  as  between  classes of
Subordinated Certificates, distributions may be allocated among such classes (i)
in the order  of their scheduled  final distribution dates,  (ii) in  accordance
with  a schedule or formula,  (iii) in relation to  the occurrence of events, or
(iv) otherwise, in each case as specified in the related Prospectus  Supplement.
As  between classes of Subordinated Certificates,  payments to holders of Senior
Certificates on account of delinquencies or  losses and payments to any  Reserve
Fund will be allocated as specified in the related Prospectus Supplement.
 
MORTGAGE POOL INSURANCE POLICIES
 
     If  specified in the  related Prospectus Supplement  relating to a Mortgage
Pool, a  separate  mortgage  pool insurance  policy  ('Mortgage  Pool  Insurance
Policy')  will be obtained for the Mortgage  Pool and issued by the insurer (the
'Pool  Insurer')  named  in  such  Prospectus  Supplement.  Each  Mortgage  Pool
Insurance Policy will, subject to the limitations described below, cover loss by
reason of default in payment on Mortgage Loans in the Mortgage Pool in an amount
equal  to a percentage specified in  such Prospectus Supplement of the aggregate
principal balance  of such  Mortgage Loans  on the  Cut-off Date  which are  not
covered  as to their  entire outstanding principal  balances by Primary Mortgage
Insurance Policies.  As more  fully described  below, the  Master Servicer  will
present  claims thereunder to the Pool Insurer  on behalf of itself, the Trustee
and the  holders of  the  Certificates. The  Mortgage Pool  Insurance  Policies,
however,  are not blanket policies against  loss, since claims thereunder may be
made only
 
                                       32
 

<PAGE>
<PAGE>
respecting particular defaulted  Mortgage Loans  and only  upon satisfaction  of
certain  conditions precedent described below. Unless otherwise specified in the
related Prospectus Supplement,  the Mortgage  Pool Insurance  Policies will  not
cover  losses due  to a  failure to  pay or  denial of  a claim  under a Primary
Mortgage Insurance Policy.
 
     Unless otherwise  specified  in  the related  Prospectus  Supplement,  each
Mortgage  Pool  Insurance Policy  will  provide that  no  claims may  be validly
presented unless (i) any required Primary Mortgage Insurance Policy is in effect
for the defaulted Mortgage  Loan and a claim  thereunder has been submitted  and
settled;  (ii) hazard insurance on the  related Mortgaged Property has been kept
in force and real  estate taxes and other  protection and preservation  expenses
have been paid; (iii) if there has been physical loss or damage to the Mortgaged
Property,  it has been  restored to its physical  condition (reasonable wear and
tear excepted) at the time of issuance  of the policy; and (iv) the insured  has
acquired good and merchantable title to the Mortgaged Property free and clear of
liens   except  certain  permitted  encumbrances.  Upon  satisfaction  of  these
conditions, the Pool  Insurer will have  the option either  (a) to purchase  the
property  securing the defaulted Mortgage Loan at a price equal to the principal
balance thereof plus  accrued and unpaid  interest at the  Mortgage Rate to  the
date  of purchase and certain expenses incurred by the Master Servicer on behalf
of the Trustee and Certificateholders or (b) to pay the amount by which the  sum
of  the principal balance of the defaulted Mortgage Loan plus accrued and unpaid
interest at  the Mortgage  Rate to  the date  of payment  of the  claim and  the
aforementioned  expenses exceeds the proceeds received  from an approved sale of
the Mortgaged Property, in either case net of certain amounts paid or assumed to
have been  paid under  the related  Primary Mortgage  Insurance Policy.  If  any
property  securing a  defaulted Mortgage Loan  is damaged and  proceeds, if any,
from the  related  hazard insurance  policy  or the  applicable  Special  Hazard
Insurance Policy are insufficient to restore the damaged property to a condition
sufficient  to permit  recovery under  the Mortgage  Pool Insurance  Policy, the
Master Servicer will  not be required  to expend  its own funds  to restore  the
damaged  property unless it  determines that (i)  such restoration will increase
the proceeds to  Certificateholders on  liquidation of the  Mortgage Loan  after
reimbursement  of the  Master Servicer for  its expenses and  (ii) such expenses
will be  recoverable by  it through  proceeds of  the sale  of the  property  or
proceeds  of the related  Mortgage Pool Insurance Policy  or any related Primary
Mortgage Insurance Policy.
 
     Unless  otherwise  specified  in  the  related  Prospectus  Supplement,  no
Mortgage  Pool Insurance Policy will insure (and many Primary Mortgage Insurance
Policies do not insure)  against loss sustained by  reason of a default  arising
from,  among  other  things,  (i)  fraud or  negligence  in  the  origination or
servicing of a Mortgage Loan, including misrepresentation by the Mortgagor,  the
originator  or persons  involved in the  origination thereof or  (ii) failure to
construct a Mortgaged Property  in accordance with  plans and specifications.  A
failure  of coverage attributable to one of the foregoing events might result in
a breach of the  related Seller's representations described  above and, in  such
event,  might give rise to an obligation on  the part of such Seller to purchase
the defaulted Mortgage Loan  if the breach  cannot be cured  by such Seller.  No
Mortgage  Pool Insurance Policy will cover  (and many Primary Mortgage Insurance
Policies do not cover) a claim in respect of a defaulted Mortgage Loan occurring
when the servicer of such Mortgage Loan,  at the time of default or  thereafter,
was not approved by the applicable insurer.
 
     Unless  otherwise  specified  in  the  related  Prospectus  Supplement, the
original amount of coverage  under each Mortgage Pool  Insurance Policy will  be
reduced over the life of the related Certificates by the aggregate dollar amount
of  claims  paid less  the aggregate  of the  net amounts  realized by  the Pool
Insurer upon disposition of all foreclosed properties. The amount of claims paid
will include certain expenses incurred by the Master Servicer as well as accrued
interest on  delinquent Mortgage  Loans to  the date  of payment  of the  claim,
unless otherwise specified in the related Prospectus Supplement. Accordingly, if
aggregate  net claims  paid under any  Mortgage Pool Insurance  Policy reach the
original policy limit, coverage under  that Mortgage Pool Insurance Policy  will
be exhausted and any further losses will be borne by the Certificateholders.
 
                                       33
 

<PAGE>
<PAGE>
SPECIAL HAZARD INSURANCE POLICIES
 
     If  specified  in the  related  Prospectus Supplement,  a  separate Special
Hazard Insurance  Policy will  be obtained  for the  Mortgage Pool  and will  be
issued  by the insurer  (the 'Special Hazard Insurer')  named in such Prospectus
Supplement. Each Special  Hazard Insurance Policy  will, subject to  limitations
described  below, protect holders  of the related Certificates  from (i) loss by
reason of damage to  Mortgaged Properties caused  by certain hazards  (including
earthquakes and, to a limited extent, tidal waves and related water damage or as
otherwise  specified in the  related Prospectus Supplement)  not insured against
under the standard form of hazard insurance policy for the respective states  in
which  the Mortgaged Properties are located or under a flood insurance policy if
the Mortgaged Property is located in a federally designated flood area, and (ii)
loss caused by reason of the application of the coinsurance clause contained  in
hazard  insurance policies. See  'The Pooling and  Servicing Agreement -- Hazard
Insurance'.  Each  Special  Hazard  Insurance  Policy  will  not  cover   losses
occasioned  by  fraud or  conversion  by the  Trustee  or Master  Servicer, war,
insurrection, civil war, certain governmental  action, errors in design,  faulty
workmanship  or  materials  (except  under  certain  circumstances),  nuclear or
chemical reaction, flood (if  the Mortgaged Property is  located in a  federally
designated  flood  area), nuclear  or chemical  contamination and  certain other
risks. The amount of coverage under any Special Hazard Insurance Policy will  be
specified  in the related  Prospectus Supplement. Each  Special Hazard Insurance
Policy will provide that no claim may be paid unless hazard and, if  applicable,
flood  insurance on the  property securing the  Mortgage Loan have  been kept in
force and other protection and preservation expenses have been paid.
 
     Subject to the foregoing limitations, and unless otherwise specified in the
related Prospectus Supplement, each Special Hazard Insurance Policy will provide
that where there has been damage to property securing a foreclosed Mortgage Loan
(title to which has been acquired by the insured) and to the extent such  damage
is not covered by the hazard insurance policy or flood insurance policy, if any,
maintained  by the Mortgagor or the  Master Servicer, the Special Hazard Insurer
will pay the lesser of (i) the cost of repair or replacement of such property or
(ii) upon transfer  of the property  to the Special  Hazard Insurer, the  unpaid
principal  balance of  such Mortgage  Loan at  the time  of acquisition  of such
property by foreclosure or deed in lieu of foreclosure, plus accrued interest to
the date  of  claim settlement  and  certain  expenses incurred  by  the  Master
Servicer  with respect to  such property. If  the unpaid principal  balance of a
Mortgage Loan plus accrued interest and certain expenses is paid by the  Special
Hazard  Insurer, the amount of further coverage under the related Special Hazard
Insurance Policy will be reduced by such  amount less any net proceeds from  the
sale of the property. Any amount paid as the cost of repair of the property will
further  reduce coverage by  such amount. So  long as a  Mortgage Pool Insurance
Policy remains in effect, the payment by the Special Hazard Insurer of the  cost
of  repair or of the unpaid principal  balance of the related Mortgage Loan plus
accrued interest  and  certain expenses  will  not affect  the  total  insurance
proceeds  paid to  Certificateholders, but will  affect the  relative amounts of
coverage remaining  under  the  related  Special  Hazard  Insurance  Policy  and
Mortgage Pool Insurance Policy.
 
     To  the extent specified in an applicable Prospectus Supplement, the Master
Servicer may  deposit  cash,  an  irrevocable letter  of  credit  or  any  other
instrument  acceptable to  each nationally  recognized rating  agency rating the
Certificates of  the  related Series  in  a  special trust  account  to  provide
protection  in  lieu of  or in  addition to  that provided  by a  Special Hazard
Insurance Policy. The amount  of any Special Hazard  Insurance Policy or of  the
deposit  to  the special  trust account  relating to  such Certificates  in lieu
thereof may  be reduced  so long  as any  such reduction  will not  result in  a
downgrading of the rating of such Certificates by any such rating agency.
 
BANKRUPTCY BONDS
 
     If  specified  in  the  related Prospectus  Supplement,  a  bankruptcy bond
('Bankruptcy Bond') for proceedings  under the federal  Bankruptcy Code will  be
issued  by an insurer named in  such Prospectus Supplement. Each Bankruptcy Bond
will cover,  to  the extent  specified  in the  related  Prospectus  Supplement,
certain  losses resulting  from a reduction  by a bankruptcy  court of scheduled
payments of principal and  interest on a  Mortgage Loan or  a reduction by  such
court  of the principal amount of a  Mortgage Loan and will cover certain unpaid
interest   on    the   amount    of   such    a   principal    reduction    from
 
                                       34
 

<PAGE>
<PAGE>
the date of the filing of a bankruptcy petition. The required amount of coverage
under  each  Bankruptcy  Bond  will  be  set  forth  in  the  related Prospectus
Supplement. Coverage under a Bankruptcy Bond may be cancelled or reduced by  the
Master Servicer if such cancellation or reduction would not adversely affect the
then  current rating or ratings of  the related Certificates. See 'Certain Legal
Aspects  of  the  Mortgage  Loans  --  Anti-Deficiency  Legislation  and   Other
Limitations on Lenders'.
 
     To  the extent specified in an applicable Prospectus Supplement, the Master
Servicer may  deposit  cash,  an  irrevocable letter  of  credit  or  any  other
instrument  acceptable to  each nationally  recognized rating  agency rating the
Certificates of  the  related Series  in  a  special trust  account  to  provide
protection  in lieu of or in addition to that provided by a Bankruptcy Bond. The
amount of any Bankruptcy  Bond or of  the deposit to  the special trust  account
relating to such Certificates in lieu thereof may be reduced so long as any such
reduction will not result in a downgrading of the rating of such Certificates by
any such rating agency.
 
RESERVE FUNDS
 
     If  so specified in the related  Prospectus Supplement, credit support with
respect to a  Series of Certificates  may be provided  by the establishment  and
maintenance  with the Trustee for such Series  of Certificates, in trust, of one
or more Reserve Funds  for such Series. The  related Prospectus Supplement  will
specify whether or not such Reserve Funds will be included in the Trust Fund for
such Series.
 
     The  Reserve Fund for a Series will be funded (i) by the deposit therein of
cash, U.S. Treasury securities, instruments evidencing ownership of principal or
interest payments  thereon, letters  of credit,  demand notes,  certificates  of
deposit  or  a combination  thereof  in the  aggregate  amount specified  in the
related Prospectus Supplement, (ii) by the deposit therein from time to time  of
certain  amounts, as specified in the related Prospectus Supplement to which the
Subordinated Certificateholders, if any, would otherwise be entitled or (iii) in
such other manner as may be specified in the related Prospectus Supplement.
 
     Any amounts on deposit in  the Reserve Fund and  the proceeds of any  other
instrument  upon maturity will be held in  cash or will be invested in Permitted
Investments  which,  unless  otherwise  specified  in  the  related   Prospectus
Supplement,  will include obligations of the  United States and certain agencies
thereof, certificates of  deposit, certain commercial  paper, time deposits  and
bankers  acceptances sold  by eligible  commercial banks  and certain repurchase
agreements of  United  States  government securities  with  eligible  commercial
banks.  If a  letter of  credit is  deposited with  the Trustee,  such letter of
credit will be irrevocable. Unless otherwise specified in the related Prospectus
Supplement, any  instrument deposited  therein  will name  the Trustee,  in  its
capacity as trustee for the holders of the Certificates, as beneficiary and will
be  issued  by  an  entity  acceptable to  each  rating  agency  that  rates the
Certificates. Additional information with respect to such instruments  deposited
in the Reserve Funds will be set forth in the related Prospectus Supplement.
 
     Any  amounts so deposited and payments  on instruments so deposited will be
available for  withdrawal  from the  Reserve  Account for  distribution  to  the
holders  of  Certificates for  the  purposes, in  the  manner and  at  the times
specified in the related Prospectus Supplement.
 
CROSS SUPPORT
 
     If specified in the related Prospectus Supplement, the beneficial ownership
of separate  groups of  assets included  in a  Trust Fund  may be  evidenced  by
separate  classes of  the related Series  of Certificates. In  such case, credit
support may  be  provided  by  a  cross  support  feature  which  requires  that
distributions  be  made with  respect  to Certificates  evidencing  a beneficial
ownership interest in other asset groups within the same Trust Fund. The related
Prospectus Supplement for a Series  which includes a cross-support feature  will
describe the manner and conditions for applying such cross support feature.
 
     If specified in the related Prospectus Supplement, the coverage provided by
one  or  more forms  of credit  support may  apply concurrently  to two  or more
related Trust  Funds.  If applicable,  the  related Prospectus  Supplement  will
identify  the  Trust  Funds  to  which  such  credit  support  relates  and  the
 
                                       35
 

<PAGE>
<PAGE>
manner of determining  the amount of  the coverage provided  thereby and of  the
application of such coverage to the identified Trust Funds.
 
LIMITED GUARANTEE
 
     If  specified  in the  Prospectus Supplement  with respect  to a  Series of
Certificates, credit  enhancement may  be  provided in  the  form of  a  Limited
Guarantee  issued  by a  guarantor named  therein. If  specified in  the related
Prospectus Supplement, a Limited  Guarantee may be provided  by an affiliate  or
affiliates of the Depositor.
 
LETTER OF CREDIT
 
     Alternative  credit support with respect to a Series of Certificates may be
provided by  the  issuance of  a  Letter of  Credit  by the  bank  or  financial
institution  specified in  the applicable  Prospectus Supplement.  The coverage,
amount and frequency of any reduction in coverage provided by a Letter of Credit
issued with respect to a Series of Certificates will be set forth in the related
Prospectus Supplement.
 
SURETY BONDS
 
     If  specified  in  the  Prospectus  Supplement  relating  to  a  Series  of
Certificates, credit support with respect to one or more Classes of Certificates
of  a  Series may  be provided  by the  issuance of  a Surety  Bond issued  by a
financial guarantee  insurance company  specified in  the applicable  Prospectus
Supplement.  The coverage,  amount and  frequency of  any reduction  in coverage
provided by  a  Surety  Bond  will  be  set  forth  in  the  related  Prospectus
Supplement.
 
                      YIELD AND PREPAYMENT CONSIDERATIONS
 
     The  yields to maturity and weighted average lives of the Certificates will
be affected primarily by the amount and timing of principal payments received on
or in respect of  the Mortgage Assets  included in the  related Trust Fund.  The
original  terms to maturity of the Mortgage  Loans in a given Mortgage Pool will
vary depending upon the type of Mortgage Loans included therein. Each Prospectus
Supplement will contain information with respect  to the type and maturities  of
the  Mortgage Loans in the related  Mortgage Pool. Unless otherwise specified in
the related Prospectus Supplement, Mortgage Loans may be prepaid without penalty
in full or in part at any time. The prepayment experience on the Mortgage  Loans
in a Mortgage Pool will affect the life of the related Series of Certificates.
 
     A number of factors, including homeowner mobility, economic conditions, the
presence  and enforceability  of due-on-sale  clauses, mortgage  market interest
rates and the availability of  mortgage funds, may affect prepayment  experience
of Mortgage Loans.
 
     Unless  otherwise  provided  in  the  related  Prospectus  Supplement,  all
conventional Mortgage Loans will  contain due-on-sale provisions permitting  the
mortgagee  to accelerate the maturity of the loan upon sale or certain transfers
by the mortgagor of the underlying Mortgaged Property. Mortgage Loans insured by
the FHA, and Mortgage Loans partially  guaranteed by the VA, are assumable  with
the  consent of the FHA and the  VA, respectively. Thus, the rate of prepayments
on such Mortgage  Loans may be  lower than that  of conventional Mortgage  Loans
bearing  comparable  interest rates.  Unless otherwise  provided in  the related
Prospectus  Supplement,  the   Master  Servicer  generally   will  enforce   any
due-on-sale  or due-on-encumbrance clause, to the extent it has knowledge of the
conveyance or further encumbrance or the proposed conveyance or proposed further
encumbrance of  the  Mortgaged  Property  and reasonably  believes  that  it  is
entitled  to  do so  under applicable  law; provided,  however, that  the Master
Servicer will not take any enforcement  action that would impair or threaten  to
impair  any recovery  under any related  insurance policy. See  'The Pooling and
Servicing Agreement -- Collection Procedures' and 'Certain Legal Aspects of  the
Mortgage  Loans' for a  description of certain provisions  of each Agreement and
certain legal  developments that  may affect  the prepayment  experience on  the
Mortgage Loans.
 
                                       36
 

<PAGE>
<PAGE>
     The  rate of  prepayments with respect  to conventional  mortgage loans has
fluctuated significantly in recent years.  In general, if prevailing rates  fall
significantly  below  the  Mortgage  Rates borne  by  the  Mortgage  Loans, such
Mortgage Loans  are likely  to be  subject to  higher prepayment  rates than  if
prevailing interest rates remain at or above such Mortgage Rates. Conversely, if
prevailing interest rates rise appreciably above the Mortgage Rates borne by the
Mortgage  Loans, such Mortgage Loans are likely to experience a lower prepayment
rate than if prevailing rates remain  at or below such Mortgage Rates.  However,
there can be no assurance that such will be the case.
 
     When a full prepayment is made on a Mortgage Loan, the Mortgagor is charged
interest  on the principal amount  of the Mortgage Loan  so prepaid only for the
number of days in the  month actually elapsed up to  the date of the  prepayment
rather  than  for  a  full  month. Unless  otherwise  specified  in  the related
Prospectus Supplement, the effect of prepayments  in full will be to reduce  the
amount  of  interest  passed  through  in  the  following  month  to  holders of
Certificates because interest on  the principal amount of  any Mortgage Loan  so
prepaid  will be paid only  to the date of  prepayment. Partial prepayments in a
given month may be applied to the outstanding principal balances of the Mortgage
Loans so prepaid on the first day of the month of receipt or the month following
receipt. In the latter case, partial  prepayments will not reduce the amount  of
interest passed through in such month. Unless otherwise specified in the related
Prospectus  Supplement, both  full and  partial prepayments  will not  be passed
through until the month following receipt.
 
     The effective yield to Certificateholders  will be slightly lower than  the
yield  otherwise produced by the applicable Pass-Through Rate and purchase price
because while interest will accrue on each  Mortgage Loan from the first day  of
the  month (unless otherwise provided in the related Prospectus Supplement), the
distribution of such interest will not be made earlier than the month  following
the month of accrual.
 
     Under  certain circumstances,  the Master  Servicer or  the holders  of the
residual interests in a REMIC  may have the option to  purchase the assets of  a
Trust  Fund  thereby  effecting  earlier retirement  of  the  related  Series of
Certificates. See 'The Pooling and Servicing Agreement -- Termination;  Optional
Termination'.
 
     If  so specified  in the  related Prospectus  Supplement, upon notification
from a  Mortgagor of  such  Mortgagor's intent  to  convert from  an  adjustable
interest  rate to  a fixed interest  rate, and  prior to the  conversion of such
Mortgage Loan,  the  Master Servicer  or  its  successor will  be  obligated  to
purchase  such related Mortgage Loan. Any such purchase of a Mortgage Loan would
have the effect of a prepayment in full of the Mortgage Loan.
 
     From time  to  time,  Merrill  Lynch Credit  Corporation  may  solicit  the
refinancing  of loans (including the  Mortgage Loans) by offering  a new loan to
the borrower. Any such refinancing of a Mortgage Loan would have the effect of a
prepayment in full of the Mortgage Loan.
 
     Factors other than those  identified herein and  in the related  Prospectus
Supplement could significantly affect principal prepayments at any time and over
the  lives of the Certificates. The relative contribution of the various factors
affecting prepayment may also vary from time to time. There can be no  assurance
as  to the rate  of payment of principal  of the Mortgage Assets  at any time or
over the lives of the Certificates.
 
     The Prospectus Supplement relating to a Series of Certificates will discuss
in greater  detail the  effect of  the  rate and  timing of  principal  payments
(including prepayments), delinquencies and losses on the yield, weighted average
lives and maturities of such Certificates.
 
                                       37



<PAGE>
<PAGE>
                      THE POOLING AND SERVICING AGREEMENT
 
     Set  forth below is a summary of certain provisions of each Agreement which
are not described elsewhere in  this Prospectus. Where particular provisions  or
terms  used in the Agreements  are referred to, such  provisions or terms are as
specified in the Agreements.
 
ASSIGNMENT OF MORTGAGE ASSETS
 
     Assignment  of  the  Mortgage  Loans.  At  the  time  of  issuance  of  the
Certificates of a Series, the Depositor will cause the Mortgage Loans comprising
the  related  Trust  Fund to  be  assigned  to the  Trustee,  together  with all
principal and interest  received by or  on behalf  of the Depositor  on or  with
respect  to such Mortgage Loans after the Cut-off Date, other than principal and
interest due on or before the Cut-off Date and other than any Retained  Interest
specified  in the related Prospectus  Supplement. The Trustee will, concurrently
with such assignment, deliver the Certificates to the Depositor in exchange  for
the  Mortgage  Loans.  Each  Mortgage  Loan will  be  identified  in  a schedule
appearing as an  exhibit to the  related Agreement. Such  schedule will  include
information  as to the outstanding principal balance of each Mortgage Loan after
application of  payments  due  on  the Cut-off  Date,  as  well  as  information
regarding  the Mortgage Rate, the current scheduled monthly payment of principal
and interest, the maturity of the  loan, the Loan-to-Value Ratio at  origination
and   certain  other  information.  If   specified  in  the  related  Prospectus
Supplement, the Depositor will deliver or  cause to be delivered to the  Trustee
loans  at a  predetermined price  for inclusion in  the Trust  Fund within three
months after the issuance of the Certificates. The related Prospectus Supplement
for the Trust Fund  will specify whether, and  the terms, conditions and  manner
under  which Subsequent Mortgage  Assets will be  sold to the  Trust Fund within
such three month period.
 
     In addition, the  Depositor will deliver  or cause to  be delivered to  the
Trustee  (or to the custodian hereinafter referred to) as to each Mortgage Loan,
among other things, (i) the mortgage note (the 'Mortgage Note') endorsed without
recourse in blank or  to the order  of the Trustee, (ii)  the mortgage, deed  of
trust  or similar instrument (a 'Mortgage') with evidence of recording indicated
thereon (except for any Mortgage not returned from the public recording  office,
in  which  case the  Depositor will  unless otherwise  specified in  the related
Prospectus Supplement, deliver or cause to be delivered a copy of such  Mortgage
together  with a certificate that the original of such Mortgage was delivered to
such recording office),  (iii) an  assignment of  the Mortgage  to the  Trustee,
which  assignment  will be  in  recordable form,  and  (iv) such  other security
documents as  may be  specified  in the  related  Prospectus Supplement  or  the
related   Agreement.  Unless  otherwise  specified  in  the  related  Prospectus
Supplement, the Depositor  will promptly  cause the assignments  of the  related
loans to be recorded in the appropriate public office for real property records,
except  in states in which, in the opinion of counsel acceptable to the Trustee,
such recording is not required to  protect the Trustee's interest in such  loans
against  the claim of any subsequent transferee  or any successor to or creditor
of the Depositor or the originator of such loans.
 
     With respect  to  any  Mortgage  Loans which  are  Cooperative  Loans,  the
Depositor  will  cause to  be  delivered to  the  Trustee, the  related original
cooperative note  endorsed without  recourse in  blank or  to the  order of  the
Trustee,  the original  security agreement,  the proprietary  lease or occupancy
agreement, the recognition  agreement, an executed  financing agreement and  the
relevant  stock certificate, related  blank stock powers  and any other document
specified in the related Prospectus Supplement.  The Depositor will cause to  be
filed  in  the  appropriate  office  an  assignment  and  a  financing statement
evidencing the Trustee's security interest in each Cooperative Loan.
 
     The Trustee (or  the custodian  hereinafter referred to)  will review  such
Mortgage  Loan  documents  within  the  time  period  specified  in  the related
Prospectus Supplement  after receipt  thereof, and  the Trustee  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)
will notify the Master Servicer and the Depositor, and the Master Servicer  will
notify  the related  Seller. If  the Seller cannot  cure the  omission or defect
within the  time period  specified in  the related  Prospectus Supplement  after
receipt  of such notice,  the Seller will  be obligated to  purchase the related
Mortgage Loan from the Trustee at the Purchase Price or, if so specified in  the
related Prospectus Supplement, replace such Mortgage Loan
 
                                       38
 

<PAGE>
<PAGE>
with  another mortgage loan  that meets certain  requirements set forth therein.
There can be no assurance that  a Seller will fulfill this purchase  obligation.
Although  the Master Servicer may be obligated to enforce such obligation to the
extent described  above  under  'Mortgage Loan  Program  --  Representations  by
Sellers;  Repurchases', neither  the Master Servicer  nor the  Depositor will be
obligated to purchase such Mortgage Loan if the Seller defaults on its  purchase
obligation,  unless such breach also constitutes a breach of the representations
or warranties of  the Master  Servicer or  the Depositor,  as the  case may  be.
Unless  otherwise specified in the  related Prospectus Supplement, this purchase
obligation constitutes the  sole remedy available  to the Certificateholders  or
the Trustee for omission of, or a material defect in, a constituent document.
 
     The  Trustee  will  be authorized  to  appoint  a custodian  pursuant  to a
custodial agreement to maintain possession of and, if applicable, to review  the
documents relating to the Mortgage Loans as agent of the Trustee.
 
     Notwithstanding  the foregoing provisions, with respect to a Trust Fund for
which a REMIC election is to  be made, unless the related Prospectus  Supplement
otherwise provides, no purchase of a Mortgage Loan will be made if such purchase
would result in a prohibited transaction tax under the Code.
 
     Assignment  of  Agency  Securities.  The Depositor  will  cause  the Agency
Securities to be registered in the name  of the Trustee or its nominee, and  the
Trustee  concurrently will  execute, countersign  and deliver  the Certificates.
Each Agency Security will be identified in a schedule appearing as an exhibit to
the Agreement,  which will  specify  as to  each  Agency Security  the  original
principal  amount and outstanding principal balance  as of the Cut-off Date, the
annual pass-through rate (if any) and the maturity date.
 
     Assignment of Private Mortgage-Backed Securities. The Depositor will  cause
Private  Mortgage-Backed Securities to be registered in the name of the Trustee.
The Trustee (or the custodian) will have possession of any certificated  Private
Mortgage-Backed Securities. Unless otherwise specified in the related Prospectus
Supplement, the Trustee will not be in possession of or be assignee of record of
any  underlying assets  for a Private  Mortgage-Backed Security.  See 'The Trust
Fund -- Private Mortgage-Backed Securities' herein. Each Private Mortgage-Backed
Security will be identified in a schedule appearing as an exhibit to the related
Agreement  which  will  specify  the  original  principal  amount,   outstanding
principal  balance as of the Cut-off  Date, annual pass-through rate or interest
rate and maturity date and certain other pertinent information for each  Private
Mortgage-Backed Security conveyed to the Trustee.
 
PAYMENTS ON MORTGAGE LOANS; DEPOSITS TO CERTIFICATE ACCOUNT
 
     The  Master Servicer will establish and maintain or cause to be established
and maintained with  respect to  the related Trust  Fund a  separate account  or
accounts  for the collection of  payments on the related  Mortgage Assets in the
Trust Fund (the 'Certificate Account'), which unless otherwise specified in  the
related  Prospectus Supplement, must be either  (i) maintained with a depository
institution the  short-term debt  obligations of  which  (or in  the case  of  a
depository  institution that is  the principal subsidiary  of a holding company,
the short-term debt obligations  of which) are rated  in the highest  short-term
rating  category by the nationally recognized statistical rating organization(s)
that rated one or more  classes of the related  Series of Certificates (each,  a
'Rating  Agency'), (ii) an account  or accounts the deposits  in which are fully
insured by either the BIF or SAIF, (iii) an account or accounts the deposits  in
which  are insured by the  BIF or SAIF (to the  limits established by the FDIC),
and the  uninsured  deposits  in  which are  otherwise  secured  such  that,  as
evidenced  by an  opinion of counsel,  the Certificateholders have  a claim with
respect to the funds  in the Certificate 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 depository
institution with  which the  Certificate  Account is  maintained, (iv)  a  trust
account or accounts maintained with the trust department of a federal or a state
chartered  depository  institution  or  trust  company,  acting  in  a fiduciary
capacity or  (v) an  account or  accounts otherwise  acceptable to  each  Rating
Agency.  The collateral eligible to secure amounts in the Certificate Account is
limited  to  United   States  government  securities   and  other   high-quality
investments ('Eligible Investments'). A Certificate Account may be maintained as
an interest bearing account or
 
                                       39
 

<PAGE>
<PAGE>
the funds held therein may be invested pending each succeeding Distribution Date
in  Eligible Investments. Unless  otherwise specified in  the related Prospectus
Supplement, the Master Servicer or its designee will be entitled to receive  any
such  interest or  other income  earned on funds  in the  Certificate Account as
additional compensation  and will  be obligated  to deposit  in the  Certificate
Account  the amount of any loss immediately as realized. The Certificate Account
may be maintained with the Master Servicer or with a depository institution that
is an affiliate  of the  Master Servicer, provided  it meets  the standards  set
forth above.
 
     The  Master  Servicer  will  deposit  or  cause  to  be  deposited  in  the
Certificate Account  for  each  Trust Fund  on  a  daily basis,  to  the  extent
applicable  and unless otherwise specified  in the related Prospectus Supplement
and provided in the Agreement,  the following payments and collections  received
or  advances made by  or on behalf of  it subsequent to  the Cut-off Date (other
than payments due on  or before the  Cut-off Date and  exclusive of any  amounts
representing Retained Interest):
 
          (i)   all  payments  on  account  of  principal,  including  Principal
     Prepayments  and,  if  specified  in  the  related  Prospectus  Supplement,
     prepayment penalties, on the Mortgage Loans;
 
          (ii) all payments on account of interest on the Mortgage Loans, net of
     applicable servicing compensation;
 
          (iii)  all proceeds (net  of unreimbursed payments  of property taxes,
     insurance premiums  and similar  items ('Insured  Expenses') incurred,  and
     unreimbursed  advances made, by the Master  Servicer, if any) of the hazard
     insurance policies  and any  Primary Mortgage  Insurance Policies,  to  the
     extent  such proceeds are not applied to the restoration of the property or
     released to the Mortgagor in  accordance with the Master Servicer's  normal
     servicing  procedures  (collectively, 'Insurance  Proceeds') and  all other
     cash amounts  (net of  unreimbursed expenses  incurred in  connection  with
     liquidation   or  foreclosure  ('Liquidation  Expenses')  and  unreimbursed
     advances made, by  the Master Servicer,  if any) received  and retained  in
     connection with the liquidation of defaulted Mortgage Loans, by foreclosure
     or  otherwise  ('Liquidation  Proceeds'), together  with  any  net proceeds
     received on a  monthly basis  with respect  to any  properties acquired  on
     behalf  of  the  Certificateholders  by  foreclosure  or  deed  in  lieu of
     foreclosure;
 
          (iv) all proceeds of any Mortgage Loan or property in respect  thereof
     purchased  by the Master Servicer, the Depositor or any Seller as described
     under 'Mortgage Loan Program -- Representations by Sellers; Repurchases' or
     ' -- Assignment of Mortgage Assets' above and all proceeds of any  Mortgage
     Loan repurchased as described under ' -- Termination; Optional Termination'
     below;
 
          (v)  all payments required to be  deposited in the Certificate Account
     with respect  to any  deductible  clause in  any blanket  insurance  policy
     described under ' -- Hazard Insurance' below;
 
          (vi)  any amount  required to be  deposited by the  Master Servicer in
     connection with  losses realized  on  investments for  the benefit  of  the
     Master Servicer of funds held in the Certificate Account and, to the extent
     specified in the related Prospectus Supplement, any payments required to be
     made  by  the  Master  Servicer  in  connection  with  prepayment  interest
     shortfalls; and
 
          (vii) all other amounts  required to be  deposited in the  Certificate
     Account pursuant to the Agreement.
 
     The Master Servicer (or the Depositor, as applicable) may from time to time
direct the institution which maintains the Certificate Account to withdraw funds
from the Certificate Account for the following purposes:
 
          (i)  to pay to the Master Servicer the servicing fees described in the
     related  Prospectus  Supplement,  the  Master  Servicing  Fee  (subject  to
     reduction)  and,  as  additional  servicing  compensation,  earnings  on or
     investment income with respect to funds  in the amounts in the  Certificate
     Account credited thereto;
 
          (ii)  to reimburse  the Master  Servicer for  Advances, such  right of
     reimbursement with respect to  any Mortgage Loan  being limited to  amounts
     received  that represent  late recoveries  of payments  of principal and/or
     interest on  such  Mortgage  Loan (or  Insurance  Proceeds  or  Liquidation
     Proceeds with respect thereto) with respect to which such Advance was made;
 
                                       40
 

<PAGE>
<PAGE>
          (iii)  to reimburse  the Master  Servicer for  any Advances previously
     made which the Master Servicer has determined to be nonrecoverable;
 
          (iv) to  reimburse the  Master Servicer  from Insurance  Proceeds  for
     expenses  incurred  by  the  Master Servicer  and  covered  by  the related
     insurance policies;
 
          (v) to reimburse the Master Servicer for unpaid Master Servicing  Fees
     and  unreimbursed out-of-pocket costs  and expenses incurred  by the Master
     Servicer in the  performance of  its servicing obligations,  such right  of
     reimbursement   being  limited   to  amounts   received  representing  late
     recoveries of the payments for which such advances were made;
 
          (vi) to pay to the Master Servicer, with respect to each Mortgage Loan
     or property acquired  in respect  thereof that  has been  purchased by  the
     Master  Servicer  pursuant  to  the Pooling  and  Servicing  Agreement, all
     amounts received  thereon and  not taken  into account  in determining  the
     related Principal Balance of such repurchased Mortgage Loan;
 
          (vii)  to reimburse the Master Servicer  or the Depositor for expenses
     incurred and reimbursable pursuant to the Pooling and Servicing Agreement;
 
          (viii) to withdraw any amount deposited in the Certificate Account and
     not required to be deposited therein; and
 
          (ix) to clear and terminate  the Certificate Account upon  termination
     of the Pooling and Servicing Agreement.
 
     In   addition,  unless  otherwise  specified   in  the  related  Prospectus
Supplement,  on  or  prior  to  the  Business  Day  immediately  preceding  each
Distribution  Date,  the Master  Servicer  shall withdraw  from  the Certificate
Account the amount of Available Distribution  Amount, to the extent on  deposit,
for  deposit in an account  maintained by the Trustee  for the related Series of
Certificates.
 
COLLECTION PROCEDURES
 
     The Master Servicer, directly  or through one  or more Sub-Servicers,  will
make  reasonable efforts to  collect all payments called  for under the Mortgage
Loans and will, consistent with each  Agreement and any Mortgage Pool  Insurance
Policy, Primary Mortgage Insurance Policy, FHA Insurance, VA Guaranty Policy and
Bankruptcy  Bond or alternative arrangements,  follow such collection procedures
as are  customary with  respect to  mortgage loans  that are  comparable to  the
Mortgage  Loans.  Consistent with  the above,  the Master  Servicer may,  in its
discretion, (i)  waive any  assumption  fee, late  payment  or other  charge  in
connection with a Mortgage Loan and (ii) to the extent not inconsistent with the
coverage  of such  Mortgage Loan  by a  Mortgage Pool  Insurance Policy, Primary
Mortgage Insurance  Policy, FHA  Insurance, VA  Guaranty or  Bankruptcy Bond  or
alternative arrangements, if applicable, arrange with a Mortgagor a schedule for
the  liquidation of delinquencies  running for no  more than 180  days after the
applicable due date for each payment. Arrangements may be made with a  Mortgagor
to  cure delinquencies that exceed 180  days if such arrangements are determined
by the Master  Servicer to be  reasonable and consistent  with its then  current
practices  with respect to comparable mortgage  loans held in its own portfolio.
To the extent the Master  Servicer is obligated to make  or to cause to be  made
Advances, such obligation will remain during the period of any such arrangement.
 
     Unless  otherwise specified  in the  related Prospectus  Supplement, in any
case in which  property securing a  conventional Mortgage Loan  has been, or  is
about  to be, conveyed by the mortgagor or obligor, the Master Servicer will, to
the extent it has knowledge of such conveyance or proposed conveyance,  exercise
or  cause to be exercised its rights to accelerate the maturity of such Mortgage
Loan under any due-on-sale clause applicable  thereto, but only if the  exercise
of such rights is permitted by applicable law and will not impair or threaten to
impair  any recovery  under any  related Primary  Mortgage Insurance  Policy. If
these conditions are not met or if the Master Servicer reasonably believes it is
unable under  applicable law  to enforce  such due-on-sale  clause, or  if  such
Mortgage  Loan is  insured by  the FHA  or partially  guaranteed by  the VA, the
Master Servicer will enter into  or cause to be  entered into an assumption  and
modification  agreement with  the person  to whom such  property has  been or is
about to be conveyed, pursuant to which such person becomes liable for repayment
of the  Mortgage  Loan and,  to  the extent  permitted  by applicable  law,  the
mortgagor remains liable thereon.
 
                                       41
 

<PAGE>
<PAGE>
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. See  'Certain Legal Aspects  of the Mortgage
Loans -- Due-on-Sale Clauses'. In connection with any such assumption, the terms
of the related Mortgage Loan may not be changed.
 
     With respect to Cooperative Loans, any prospective purchaser will generally
have to  obtain  the  approval  of  the  board  of  directors  of  the  relevant
Cooperative  before purchasing the shares and acquiring rights under the related
proprietary lease  or occupancy  agreement. See  'Certain Legal  Aspects of  the
Mortgage Loans' herein. This approval is usually based on the purchaser's income
and net worth and numerous other factors. Although the Cooperative's approval is
unlikely to be unreasonably withheld or delayed, the necessity of acquiring such
approval  could limit  the number of  potential purchasers for  those shares and
otherwise limit the Trust Fund's ability to sell and realize the value of  those
shares.
 
     In  general, a 'tenant-stockholder' (as  defined in Code Section 216(b)(2))
of a corporation that  qualifies as a  'cooperative housing corporation'  within
the meaning of Code Section 216(b)(1) is allowed a deduction for amounts paid or
accrued   within  his   taxable  year   to  the   corporation  representing  his
proportionate share of certain interest  expenses and certain real estate  taxes
allowable as a deduction under Code Section 216(a) to the corporation under Code
Sections  163 and 164. In order for  a corporation to qualify under Code Section
216(b)(1) for its taxable year in which such items are allowable as a  deduction
to the corporation, such Section requires, among other things, that at least 80%
of  the gross income of the  corporation be derived from its tenant-stockholders
(as defined  in Code  Section 216(b)(2)).  By virtue  of this  requirement,  the
status  of  a  corporation  for  purposes  of  Code  Section  216(b)(1)  must be
determined on a year-to-year basis. Consequently, there can be no assurance that
Cooperatives relating to the Cooperative  Loans will qualify under such  Section
for  any particular year. In the event  that such a Cooperative fails to qualify
for one  or  more  years, the  value  of  the collateral  securing  any  related
Cooperative  Loans could be significantly impaired because no deduction would be
allowable to tenant-stockholders under Code Section 216(a) with respect to those
years.  In   view   of  the   significance   of  the   tax   benefits   accorded
tenant-stockholders   of  a  corporation  that   qualifies  under  Code  Section
216(b)(1), the likelihood  that such a  failure would be  permitted to  continue
over a period of years appears remote.
 
HAZARD INSURANCE
 
     The  Master Servicer will require the mortgagor or obligor on each Mortgage
Loan to  maintain a  hazard insurance  policy  providing for  no less  than  the
coverage  of the standard  form of fire insurance  policy with extended coverage
customary for  the  type  of Mortgaged  Property  in  the state  in  which  such
Mortgaged  Property is located. Such coverage will be in an amount not less than
the replacement value  of the improvements  securing such Mortgage  Loan or  the
principal  balance owing on  such Mortgage Loan, whichever  is less. All amounts
collected by the Master Servicer under any hazard policy (except for amounts  to
be applied to the restoration or repair of the Mortgaged Property or released to
the  mortgagor  or  obligor  in accordance  with  the  Master  Servicer's normal
servicing procedures) will be deposited  in the related Certificate Account.  In
the  event that the Master Servicer  maintains a blanket policy insuring against
hazard losses on all the Mortgage Loans comprising part of a Trust Fund, it will
conclusively be  deemed  to  have  satisfied  its  obligation  relating  to  the
maintenance  of hazard insurance.  Such blanket policy  may contain a deductible
clause, in which case the Master Servicer  will be required to deposit from  its
own funds into the related Certificate Account the amounts which 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 securing a Mortgage  Loan
by fire, lightning, explosion, smoke, windstorm and hail, riot, strike and civil
commotion,  subject  to the  conditions  and exclusions  particularized  in each
policy. Although  the policies  relating to  the Mortgage  Loans may  have  been
underwritten by different insurers under different state laws in accordance with
different  applicable forms  and therefore may  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 the
following: war, revolution, governmental actions, floods and other water-related
causes, earth
 
                                       42
 

<PAGE>
<PAGE>
movement  (including earthquakes, landslides and  mud flows), nuclear reactions,
wet or dry  rot, vermin,  rodents, insects or  domestic animals,  theft and,  in
certain  cases, vandalism.  The foregoing list  is merely  indicative of certain
kinds of  uninsured risks  and  is not  intended to  be  all inclusive.  If  the
Mortgaged Property securing a Mortgage Loan is located in a federally designated
special  flood area at the time of origination, the Master Servicer will require
the mortgagor or obligor to obtain  and maintain flood insurance, to the  extent
such insurance is available.
 
     The  hazard insurance  policies covering  properties securing  the Mortgage
Loans typically contain  a clause which  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  insured property in  order to  recover the full
amount of any partial loss. If the insured's coverage falls below this specified
percentage, then the insurer's liability in  the event of partial loss will  not
exceed the larger of (i) the actual cash value (generally defined as replacement
cost  at  the  time  and  place of  loss,  less  physical  depreciation)  of the
improvements damaged or  destroyed or (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. Since the amount of hazard insurance  the
Master  Servicer may  cause to  be maintained  on the  improvements securing the
Mortgage Loans declines as  the principal balances  owing thereon decrease,  and
since  improved real estate generally has appreciated  in value over time in the
past, the effect of this  requirement in the event of  partial loss may be  that
hazard  insurance proceeds  will be  insufficient to  restore fully  the damaged
property. If specified in  the related Prospectus  Supplement, a special  hazard
insurance  policy will  be obtained to  insure against certain  of the uninsured
risks described  above.  See 'Credit  Enhancement  -- Special  Hazard  Insurance
Policies'.
 
     The  Master  Servicer will  not  require that  a  standard hazard  or flood
insurance policy  be maintained  on  the cooperative  dwelling relating  to  any
Cooperative   Loan.  Generally,  the  Cooperative   itself  is  responsible  for
maintenance of hazard insurance  for the property owned  by the Cooperative  and
the  tenant-stockholders of that  Cooperative do not  maintain individual hazard
insurance policies. To the extent, however,  that a Cooperative and the  related
borrower on a Cooperative Loan do not maintain such insurance or do not maintain
adequate  coverage or any insurance proceeds  are not applied to the restoration
of damaged property, any damage to such borrower's cooperative dwelling or  such
Cooperative's  building could significantly  reduce the value  of the collateral
securing such  Cooperative  Loan to  the  extent  not covered  by  other  credit
support.
 
REALIZATION UPON DEFAULTED MORTGAGE LOANS
 
     Primary  Mortgage Insurance Policies. The  Master Servicer will maintain or
cause to be maintained,  as the case may  be, in full force  and effect, to  the
extent  specified  in  the  related Prospectus  Supplement,  a  Primary Mortgage
Insurance Policy with regard  to each Mortgage Loan  for which such coverage  is
required.  The  Master Servicer  will not  cancel  or refuse  to renew  any such
Primary Mortgage Insurance Policy in effect at the time of the initial  issuance
of  a Series  of Certificates  that is required  to be  kept in  force under the
applicable Agreement unless  the replacement Primary  Mortgage Insurance  Policy
for  such cancelled  or nonrenewed  policy is  maintained with  an insurer whose
claims-paying ability  is  sufficient to  maintain  the current  rating  of  the
classes of Certificates of such Series that have been rated.
 
     Although  the terms and conditions of  primary mortgage insurance vary, the
amount of  a  claim for  benefits  under  a Primary  Mortgage  Insurance  Policy
covering  a Mortgage Loan will  consist of the insured  percentage of the unpaid
principal amount of the  covered Mortgage Loan and  accrued and unpaid  interest
thereon  and  reimbursement of  certain expenses,  less (i)  all rents  or other
payments collected or received by the insured (other than the proceeds of hazard
insurance) that  are  derived  from or  in  any  way related  to  the  Mortgaged
Property,  (ii) hazard  insurance proceeds in  excess of the  amount required to
restore the Mortgaged Property and which have not been applied to the payment of
the Mortgage Loan, (iii) amounts expended but not approved by the issuer of  the
related  Primary Mortgage Insurance  Policy (the 'Primary  Insurer'), (iv) claim
payments previously made by the Primary Insurer and (v) unpaid premiums.
 
     Primary Mortgage Insurance Policies  reimburse certain losses sustained  by
reason of defaults in payments by borrowers. Primary Mortgage Insurance Policies
will  not insure against, and exclude from  coverage, a loss sustained by reason
of  a  default  arising  from  or  involving  certain  matters,  including   (i)
 
                                       43
 

<PAGE>
<PAGE>
fraud or negligence in origination or servicing of the Mortgage Loans, including
misrepresentation  by the originator, borrower or  other persons involved in the
origination of  the  Mortgage Loan;  (ii)  failure to  construct  the  Mortgaged
Property  subject to the Mortgage Loan in accordance with specified plans; (iii)
physical damage to  the Mortgaged Property;  and (iv) the  related Servicer  not
being approved as a servicer by the Primary Insurer.
 
     Recoveries  Under  a  Primary  Mortgage  Insurance  Policy.  As  conditions
precedent to  the filing  of or  payment of  a claim  under a  Primary  Mortgage
Insurance  Policy covering a Mortgage Loan, the  insured will be required to (i)
advance or  discharge  (a) all  hazard  insurance  policy premiums  and  (b)  as
necessary  and  approved in  advance  by the  Primary  Insurer, (1)  real estate
property taxes,  (2) all  expenses required  to maintain  the related  Mortgaged
Property  in at least  as good a condition  as existed at  the effective date of
such Primary Mortgage  Insurance Policy,  ordinary wear and  tear excepted,  (3)
Mortgaged Property sales expenses, (4) any outstanding liens (as defined in such
Primary Mortgage Insurance Policy) on the Mortgaged Property and (5) foreclosure
costs,  including court costs and reasonable  attorneys' fees; (ii) in the event
of any physical  loss or damage  to the Mortgaged  Property, have the  Mortgaged
Property restored and repaired to at least as good a condition as existed at the
effective date of such Primary Mortgage Insurance Policy, ordinary wear and tear
excepted; and (iii) tender to the Primary Insurer good and merchantable title to
and possession of the Mortgaged Property.
 
     The   Master  Servicer,   on  behalf  of   itself,  the   Trustee  and  the
Certificateholders, will  present  claims  to the  insurer  under  each  Primary
Mortgage  Insurance Policy, and will take such reasonable steps as are necessary
to receive payment or  to permit recovery thereunder  with respect to  defaulted
Mortgage  Loans. As  set forth  above, all  collections by  or on  behalf of the
Master Servicer  under  any Primary  Mortgage  Insurance Policy  and,  when  the
Mortgaged Property has not been restored, the hazard insurance policy, are to be
deposited  in  the  Certificate  Account, subject  to  withdrawal  as heretofore
described.
 
     If the Mortgaged Property securing a defaulted Mortgage Loan is damaged and
proceeds, if any, from the related  hazard insurance policy are insufficient  to
restore  the  damaged Mortgaged  Property to  a  condition sufficient  to permit
recovery under the related Primary Mortgage Insurance Policy, if any, the Master
Servicer is  not  required  to expend  its  own  funds to  restore  the  damaged
Mortgaged  Property unless it determines (i) that such restoration will increase
the proceeds to  Certificateholders on  liquidation of the  Mortgage 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.
 
     If recovery on a defaulted Mortgage Loan under any related Primary Mortgage
Insurance  Policy is not  available for the  reasons set forth  in the preceding
paragraph, or  if  the defaulted  Mortgage  Loan is  not  covered by  a  Primary
Mortgage  Insurance Policy, the  Master Servicer 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 Mortgage Loan. If the proceeds of any
liquidation  of the Mortgaged Property securing  the defaulted Mortgage Loan are
less than the  principal balance  of such  Mortgage Loan  plus interest  accrued
thereon  that is  payable to Certificateholders,  the Trust Fund  will realize a
loss in the amount of such difference plus the aggregate of expenses incurred by
the  Master  Servicer  in  connection  with  such  proceedings  and  which   are
reimbursable   under  the  Agreement.  In  the  unlikely  event  that  any  such
proceedings result in  a total  recovery which  is, after  reimbursement to  the
Master  Servicer of  its expenses,  in excess of  the principal  balance of such
Mortgage   Loan   plus   interest   accrued   thereon   that   is   payable   to
Certificateholders,  the Master Servicer will be  entitled to withdraw or retain
from  the  Certificate  Account   amounts  representing  its  normal   servicing
compensation  with respect to such Mortgage Loan and, unless otherwise specified
in the related Prospectus Supplement,  amounts representing the balance of  such
excess,  exclusive of any amount required by  law to be forwarded to the related
Mortgagor, as additional servicing compensation.
 
     If the Master Servicer or  its designee recovers Insurance Proceeds  which,
when  added to any  related Liquidation Proceeds and  after deduction of certain
expenses reimbursable to the  Master Servicer, exceed  the principal balance  of
such   Mortgage  Loan  plus   interest  accrued  thereon   that  is  payable  to
Certificateholders, the Master Servicer will  be entitled to withdraw or  retain
from   the  Certificate  Account  amounts   representing  its  normal  servicing
compensation with respect to  such Mortgage Loan. In  the event that the  Master
Servicer has expended its own funds to restore the
 
                                       44
 

<PAGE>
<PAGE>
damaged  Mortgaged Property  and such funds  have not been  reimbursed under the
related hazard  insurance policy,  it  will be  entitled  to withdraw  from  the
Certificate Account out of related Liquidation Proceeds or Insurance Proceeds an
amount  equal to such expenses incurred by it, in which event the Trust Fund may
realize a loss  up to  the amount so  charged. Since  Insurance Proceeds  cannot
exceed  deficiency claims and certain expenses  incurred by the Master Servicer,
no such payment or recovery  will result in a recovery  to the Trust Fund  which
exceeds  the  principal balance  of the  defaulted  Mortgage Loan  together with
accrued interest thereon. See 'Credit Enhancement'.
 
     FHA Insurance;  VA Guarantees.  Mortgage Loans  designated in  the  related
Prospectus  Supplement  as insured  by the  FHA will  be insured  by the  FHA as
authorized under  the  United States  Housing  Act  of 1937,  as  amended.  Such
Mortgage Loans will be insured under various FHA programs including the standard
FHA  203(b) program  to finance the  acquisition of one-  to four-family housing
units and  the  FHA  245  graduated payment  mortgage  program.  These  programs
generally  limit the principal  amount and interest rates  of the mortgage loans
insured. Mortgage Loans  insured by  the FHA  generally require  a minimum  down
payment  of approximately 5%  of the original  principal amount of  the loan. No
FHA-insured Mortgage Loans  relating to a  Series may have  an interest rate  or
original  principal amount  exceeding the applicable  FHA limits at  the time of
origination of such loan.
 
     The insurance premiums for Mortgage Loans insured by the FHA are  collected
by  lenders approved by the Department  of Housing and Urban Development ('HUD')
or by the  Master Servicer or  any Sub-Servicers and  are paid to  the FHA.  The
regulations governing FHA single-family mortgage insurance programs provide that
insurance  benefits are payable either upon foreclosure (or other acquisition of
possession) and conveyance of the mortgaged  premises to HUD or upon  assignment
of  the defaulted Mortgage Loan to HUD.  With respect to a defaulted FHA-insured
Mortgage Loan, the Master Servicer or any Sub-Servicer is limited in its ability
to initiate foreclosure proceedings. When it is determined, either by the Master
Servicer or any Sub-Servicer  or HUD, that default  was caused by  circumstances
beyond  the  mortgagor's control,  the Master  Servicer  or any  Sub-Servicer is
expected to make an effort to  avoid foreclosure by entering, if feasible,  into
one of a number of available forms of forbearance plans with the mortgagor. Such
plans may involve the reduction or suspension of regular mortgage payments for a
specified  period, with such  payments to be  made up on  or before the maturity
date of the mortgage, or the recasting of payments due under the mortgage up  to
or  beyond  the  maturity date.  In  addition,  when a  default  caused  by such
circumstances is accompanied by certain  other criteria, HUD may provide  relief
by making payments to the Master Servicer or any Sub-Servicer in partial or full
satisfaction  of amounts due under  the Mortgage Loan (which  payments are to be
repaid by the mortgagor to HUD) or by accepting assignment of the loan from  the
Master  Servicer or  any Sub-Servicer. With  certain exceptions,  at least three
full monthly installments must  be due and unpaid  under the Mortgage Loan,  and
HUD  must have  rejected any  request for relief  from the  mortgagor before the
Master Servicer or any Sub-Servicer may initiate foreclosure proceedings.
 
     HUD has the option, in  most cases, to pay insurance  claims in cash or  in
debentures  issued by HUD. Currently, claims are  being paid in cash, and claims
have  not  been  paid  in  debentures  since  1965.  HUD  debentures  issued  in
satisfaction  of  FHA  insurance  claims bear  interest  at  the  applicable HUD
debentures interest  rate.  The Master  Servicer  of any  Sub-Servicer  of  each
FHA-insured  Mortgage  Loan will  be obligated  to  purchase any  such debenture
issued in satisfaction of such Mortgage Loan upon default for an amount equal to
the principal amount of any such debenture.
 
     The amount of insurance benefits generally paid by the FHA is equal to  the
entire  unpaid  principal  amount of  the  defaulted Mortgage  Loan  adjusted to
reimburse the Master Servicer or Sub-Servicer for certain costs and expenses and
to deduct  certain  amounts received  or  retained  by the  Master  Servicer  or
Sub-Servicer  after default. When entitlement to insurance benefits results from
foreclosure (or  other acquisition  of possession)  and conveyance  to HUD,  the
Master  Servicer or Sub-Servicer  is compensated for no  more than two-thirds of
its foreclosure costs, and is compensated for interest accrued and unpaid  prior
to  such date but  in general only  to the extent  it was allowed  pursuant to a
forbearance plan approved by HUD. When entitlement to insurance benefits results
from assignment of the Mortgage Loan to HUD, the insurance payment includes full
compensation for  interest  accrued  and  unpaid to  the  assignment  date.  The
insurance  payment  itself, upon  foreclosure of  an FHA-insured  Mortgage Loan,
bears interest  from a  date 30  days after  the mortgagor's  first  uncorrected
failure to perform any
 
                                       45
 
<PAGE>
<PAGE>
obligation to make any payment due under the Mortgage and, upon assignment, from
the  date of assignment to the date of payment of the claim, in each case at the
same interest rate as  the applicable HUD debenture  interest rate as  described
above.
 
     Mortgage   Loans  designated  in  the   related  Prospectus  Supplement  as
guaranteed by  the  VA  will  be  partially  guaranteed  by  the  VA  under  the
Serviceman's  Readjustment Act of 1944, as amended (a 'VA Guaranty Policy'). The
Serviceman's Readjustment Act  of 1944,  as amended,  permits a  veteran (or  in
certain  instances the spouse of a veteran)  to obtain a mortgage loan guarantee
by the VA covering mortgage financing of  the purchase of a one- to  four-family
dwelling unit at interest rates permitted by the VA. The program has no mortgage
loan  limits,  requires  no down  payment  from  the purchaser  and  permits the
guarantee of mortgage loans  of up to 30  years' duration. However, no  Mortgage
Loan  guaranteed by the VA  will have an original  principal amount greater than
five times the partial VA guarantee for such Mortgage Loan.
 
     The maximum guarantee that may  be issued by the  VA under a VA  guaranteed
mortgage  loan depends upon the original  principal amount of the mortgage loan,
as further described in 38 United States Code Section 1803(a), as amended. As of
January 1, 1990, the maximum guarantee that may  be issued by the VA under a  VA
guaranteed  mortgage loan  of more  than $144,000  is the  lesser of  25% of the
original principal amount of the mortgage loan and $46,000. The liability on the
guarantee is reduced or increased pro rata with any reduction or increase in the
amount of indebtedness, but in no event will the amount payable on the guarantee
exceed the amount  of the  original guarantee.  The VA  may, at  its option  and
without  regard to  the guarantee,  make full  payment to  a mortgage  holder of
unsatisfied indebtedness on a mortgage upon its assignment to the VA.
 
     With respect  to  a  defaulted  VA guaranteed  Mortgage  Loan,  the  Master
Servicer  or Sub-Servicer  is, absent  exceptional circumstances,  authorized to
announce its intention  to foreclose  only when  the default  has continued  for
three   months.  Generally,  a  claim  for  the  guarantee  is  submitted  after
liquidation of the Mortgaged Property.
 
     The amount  payable under  the  guarantee will  be  the percentage  of  the
VA-insured   Mortgage  Loan   originally  guaranteed   applied  to  indebtedness
outstanding as  of  the applicable  date  of  computation specified  in  the  VA
regulations.  Payments under the guarantee will be equal to the unpaid principal
amount of the loan, interest  accrued on the unpaid balance  of the loan to  the
appropriate  date of computation  and limited expenses of  the mortgagee, but in
each case only to the extent that  such amounts have not been recovered  through
liquidation  of the Mortgaged  Property. The amount  payable under the guarantee
may in no event exceed the amount of the original guarantee.
 
SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES
 
     The principal servicing compensation to be  paid to the Master Servicer  in
respect  of its master servicing activities for each series of Certificates will
be equal  to  the percentage  per  annum  described in  the  related  Prospectus
Supplement  (which  may vary  under  certain circumstances)  of  the outstanding
principal balance of each Mortgage Loan, and such compensation will be  retained
by  it from collections of  interest on such Mortgage  Loan in the related Trust
Fund (the 'Master  Servicing Fee').  Unless otherwise specified  in the  related
Prospectus  Supplement, as compensation for its servicing duties, a Sub-Servicer
or, if there  is no  Sub-Servicer, the  Master Servicer  will be  entitled to  a
monthly  servicing fee  as described  in the  related Prospectus  Supplement. In
addition, the  Master Servicer  or  a Sub-Servicer  will retain  all  prepayment
charges,  assumption fees and late payment charges, to the extent collected from
Mortgagors, and any benefit which  may accrue as a  result of the investment  of
funds  in the applicable Certificate Account  (unless otherwise specified in the
related Prospectus Supplement).
 
     The Master Servicer will pay or  cause to be paid certain ongoing  expenses
associated  with  each Trust  Fund and  incurred  by it  in connection  with its
responsibilities under  the related  Agreement, including,  without  limitation,
payment  of any fee or other amount payable in respect of any credit enhancement
arrangements, payment  of  the  fees  and  disbursements  of  the  Trustee,  any
custodian  appointed by  the Trustee, the  Certificate Registrar  and any Paying
Agent, and  payment  of  expenses  incurred  in  enforcing  the  obligations  of
Sub-servicers and Sellers. The Master Servicer will be entitled to reimbursement
of  expenses incurred in enforcing the  obligations of Sub-Servicers and Sellers
under
 
                                       46
 
<PAGE>
<PAGE>
certain limited  circumstances.  In  addition, as  indicated  in  the  preceding
section,  the Master  Servicer will  be entitled  to reimbursements  for certain
expenses incurred by  it in  connection with  Liquidated Mortgage  Loans and  in
connection   with  the  restoration  of  Mortgaged  Properties,  such  right  of
reimbursement being prior  to the  rights of Certificateholders  to receive  any
related Liquidation Proceeds (including Insurance Proceeds).
 
EVIDENCE AS TO COMPLIANCE
 
     Each  Agreement will  provide that  on or before  a specified  date in each
year, a firm  of independent  public accountants will  furnish a  report to  the
Trustee  to the effect that all loans serviced by the Master Servicer under such
Agreement were included in the total  population which was subject to  selection
for testing in such firm's examination of certain documents and records and that
such  examination, which has been conducted substantially in compliance with the
Uniform Single Attestation Program for Mortgage Bankers (or such other audit  or
review  program applicable  to the Master  Servicer), has disclosed  no items of
material noncompliance with  the provisions  of the  Uniform Single  Attestation
Program  for Mortgage Bankers (or such other  program), except for such items of
noncompliance as shall be set forth in such report. In rendering its report such
firm may rely, as to matters relating to the direct servicing of Mortgage Loans,
private mortgage-backed securities or agency securities, by Sub-Servicers,  upon
comparable  statements  for examinations  conducted substantially  in compliance
with the audit program applicable to such Sub-Servicer (rendered within one year
of such statement) of  firms of independent public  accountants with respect  to
the related Sub-Servicer.
 
     Each  Agreement will also provide for delivery to the Trustee, on or before
a specified date in each  year, of an annual statement  signed by an officer  or
officers  of the  Master Servicer  to the  effect that  the Master  Servicer has
fulfilled  its  obligations  under  the  Agreement  in  all  material   respects
throughout the preceding year or specifying any known failure to do so.
 
     Copies  of the annual accountants' statement  and the statement of officers
of the Master  Servicer may  be obtained  by Certificateholders  of the  related
Series without charge upon written request to the Master Servicer at the address
set forth in the related Prospectus Supplement.
 
CERTAIN MATTERS REGARDING THE MASTER SERVICER AND THE DEPOSITOR
 
     The  Master  Servicer under  each Agreement  will be  named in  the related
Prospectus Supplement. If so specified in the related Prospectus Supplement, the
obligations and duties of the Master  Servicer may be performed by the  Servicer
named  in  the  related  Prospectus Supplement.  The  entity  serving  as Master
Servicer or Servicer may have  normal business relationships with the  Depositor
or the Depositor's affiliates.
 
     Each Agreement will provide that, subject to the Master Servicer's right to
assign  its  rights  and delegate  its  duties  as described  below,  the Master
Servicer may not  resign from  its obligations  and duties  under the  Agreement
unless  its duties thereunder are no  longer permissible under applicable law or
are in material conflict by reason  of applicable law with any other  activities
of  a type and  nature presently carried on  by it, except  in connection with a
permitted transfer of servicing. 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.
 
     Each  Agreement will further provide that  neither the Master Servicer, the
Depositor nor any director, officer, employee,  or agent of the Master  Servicer
or  the  Depositor will  be under  any liability  to the  related Trust  Fund or
Certificateholders for any action taken or for refraining from the taking of any
action in  good faith  pursuant to  the Agreement,  or for  errors in  judgment;
provided,  however, that neither the Master Servicer, the Depositor nor any such
person will be protected against any liability which would otherwise be  imposed
by  reason of any such breach of the terms and conditions of the Agreement. Each
Agreement will further provide that the  Master Servicer, the Depositor and  any
director,  officer, employee  or agent of  the 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 Certificates, other than any loss,
liability or expense  related to any  specific Mortgage Loan  or Mortgage  Loans
(except any such
 
                                       47
 
<PAGE>
<PAGE>
loss, liability or expense otherwise reimbursable pursuant to the Agreement) and
any loss, liability or expense incurred by reason of any breach of the terms and
conditions  of  the Agreement.  In addition,  each  Agreement will  provide that
neither the 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.  The 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 Certificateholders  thereunder.
In  such event, the  legal expenses and  costs of such  action and any liability
resulting therefrom will be  expenses, costs and liabilities  of the Trust  Fund
and  the Master Servicer or the Depositor, as  the case may be, will be entitled
to  be   reimbursed   therefor  out   of   funds  otherwise   distributable   to
Certificateholders.
 
     Any person into which the Master Servicer may be merged or consolidated, or
any  person  resulting from  any  merger or  consolidation  to which  the Master
Servicer is a  party, or any  person succeeding  to the business  of the  Master
Servicer,  will be  the successor of  the Master Servicer  under each Agreement,
provided that such person  is qualified to sell  mortgage loans to, and  service
mortgage  loans  on behalf  of, FNMA  or  FHLMC and  further provided  that such
merger, consolidation or succession does  not adversely affect the then  current
rating  or ratings of the  class or classes of  Certificates of such Series that
have been rated.  In addition, the  Master Servicer may  assign its rights,  and
delegate  its duties, under the Agreement to a person qualified to sell mortgage
loans to, and service mortgage loans on behalf of, FNMA or FHLMC so long as  the
applicable  Rating Agency or  Rating Agencies confirm that  their ratings of the
related Certificates in effect prior to such assignment and delegation will  not
be reduced or qualified as a result of such assignment and delegation.
 
EVENTS OF DEFAULT
 
     Unless  otherwise specified in the related Prospectus Supplement, Events of
Default under each Agreement  will generally consist of  (i) any failure by  the
Master  Servicer to distribute or cause  to be distributed to Certificateholders
of any  class any  required  payment (other  than  an Advance)  which  continues
unremedied  for five business  days after the  giving of written  notice of such
failure 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 of  such
class  evidencing not  less than  25% of  the related  Trust Fund  (based on the
outstanding principal balances  of the  Certificates); (ii) any  failure by  the
Master Servicer to make an Advance as required under the Agreement, unless cured
as  specified therein; (iii) any failure by  the Master Servicer duly to observe
or perform in any material respect any  of its other covenants or agreements  in
the  Agreement which  continues unremedied  for sixty  days after  the giving of
written notice of  such failure 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 related Trust  Fund
(based  on the  outstanding principal  balances of  the Certificates);  and (iv)
certain events of insolvency,  readjustment of debt,  marshalling of assets  and
liabilities  or similar proceeding  and certain actions  by or on  behalf of the
Master Servicer indicating  its insolvency, reorganization  or inability to  pay
its obligations.
 
     If  specified  in the  related  Prospectus Supplement,  the  Agreement will
permit the Trustee to sell the Mortgage Assets and the other assets of the Trust
Fund in the  event that  payments in respect  thereto are  insufficient to  make
payments  required in the Agreement.  The assets of the  Trust Fund will be sold
only under  the  circumstances  and  in the  manner  specified  in  the  related
Prospectus Supplement.
 
RIGHTS UPON EVENT OF DEFAULT
 
     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  Certificates
having  not less than  25% of the  related Trust Fund  (based on the outstanding
principal balances of the  Certificates) and under  such other circumstances  as
may  be specified  in such  Agreement, the Trustee  shall, terminate  all of the
rights and obligations of  the Master Servicer under  the Agreement relating  to
such  Trust Fund and  in and to  the Mortgage Loans,  whereupon the Trustee will
succeed to all  of the responsibilities,  duties and liabilities  of the  Master
Servicer  under the Agreement, including, if specified in the related Prospectus
 
                                       48
 
<PAGE>
<PAGE>
Supplement, the obligation  to make advances,  and will be  entitled to  similar
compensation  arrangements. In the event that the Trustee is unwilling or unable
so to act, it may appoint, or petition a court of competent jurisdiction for the
appointment of, a  Mortgage Loan servicing  institution with a  net worth of  at
least  $10,000,000  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.
 
     No  Certificateholder,  solely  by  virtue of  such  holder's  status  as a
Certificateholder, will  have any  right under  any Agreement  to institute  any
proceeding  with respect  to such Agreement,  unless such  holder previously has
given to  the  Trustee written  notice  of default  and  unless the  holders  of
Certificates  of any Class  of such Series  evidencing not less  than 25% of the
related  Trust  Fund  (based  on  the  outstanding  principal  balances  of  the
Certificates)  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 60 days  has neglected or refused  to
institute any such proceeding.
 
AMENDMENT
 
     Unless  otherwise  specified  in the  related  Prospectus  Supplement, each
Agreement may be amended by the Depositor, the Master Servicer and the  Trustee,
without  the consent of any of the Certificateholders, (i) to cure any ambiguity
or mistake; (ii)  to correct or  supplement any provision  therein which may  be
defective  or inconsistent with any other  provision therein or with the related
Prospectus Supplement or Prospectus or to correct any error or mistake; (iii) to
obtain, maintain or improve  the rating of any  class of Certificates (it  being
understood  that after obtaining any rating  required at the initial issuance of
the related  Series,  none of  the  Depositor,  Master Servicer  or  Trustee  is
obligated to obtain, maintain or improve the rating of any class of Certificates
of  such Series); or (iv) to make any other revisions with respect to matters or
questions arising under the Agreement which are not materially inconsistent with
the provisions thereof, provided that, in  the case of clause (iv), such  action
will  not  adversely  affect  in  any  material  respect  the  interests  of any
Certificateholder. An amendment will  be deemed not to  adversely affect in  any
material   respect  the  interests  of  the  Certificateholders  if  the  person
requesting such amendment obtains a letter from each rating agency requested  to
rate  the class  or classes  of Certificates  of such  Series stating  that such
amendment will not  result in the  downgrading or withdrawal  of the  respective
ratings  then assigned to such Certificates. In addition, to the extent provided
in the related Agreement, an Agreement may be amended without the consent of any
of the Certificateholders, to change the manner in which the Certificate Account
is maintained, provided that any such change does not adversely affect the  then
current  rating on the class or classes of Certificates of such Series that have
been rated. In addition,  if a REMIC  election is made with  respect to a  Trust
Fund, the related Agreement may be amended to modify, eliminate or add to any of
its  provisions to such extent as may be necessary to maintain the qualification
of the related Trust Fund as a REMIC, provided that the Trustee has received  an
opinion  of counsel to  the effect that  such action is  necessary or helpful to
maintain  such  qualification.  Unless   otherwise  specified  in  the   related
Prospectus  Supplement, each Agreement may also be amended by the Depositor, the
Master Servicer and the Trustee with consent of holders of Certificates of  such
Series  evidencing not  less than 66%  of the aggregate  Percentage Interests of
each class  affected thereby  for the  purpose of  adding any  provisions to  or
changing  in any manner or eliminating any of the provisions of the Agreement or
of  modifying  in  any  manner  the  rights  of  the  holders  of  the   related
Certificates;  provided, however, that  no such amendment may  (i) reduce in any
manner the amount of or delay the timing of, payments received on Mortgage Loans
which are required to be distributed  on any Certificate without the consent  of
the  holder  of such  Certificate, or  (ii) reduce  the aforesaid  percentage of
Certificates of any class of holders which  are required to consent to any  such
amendment  without the consent of the holders  of all Certificates of such class
covered by such  Agreement then outstanding.  If a REMIC  election is made  with
respect  to a  Trust Fund,  the Trustee will  not be  entitled to  consent to an
amendment to the related Agreement without  having first received an opinion  of
counsel to the effect that such amendment will not cause such Trust Fund to fail
to qualify as a REMIC.
 
                                       49
 
<PAGE>
<PAGE>
TERMINATION; OPTIONAL TERMINATION
 
     Unless  otherwise  specified  in  the  related  Agreement,  the obligations
created by each Agreement  for each Series of  Certificates will terminate  upon
the  payment  to  the related  Certificateholders  of  all amounts  held  in the
Certificate Account or by the  Master Servicer and required  to be paid to  them
pursuant to such Agreement following the later of (i) the final payment or other
liquidation  of  the  last  of  the  Mortgage  Assets  subject  thereto  or  the
disposition of  all property  acquired  upon foreclosure  of any  such  Mortgage
Assets remaining in the Trust Fund and (ii) the purchase by the Master Servicer,
the  Depositor or, if REMIC  treatment has been elected  and if specified in the
related Prospectus Supplement,  by the holder  of the residual  interest in  the
REMIC  (see 'Certain Federal  Income Tax Consequences'  below), from the related
Trust Fund of all of the remaining Mortgage Assets and all property acquired  in
respect of such Mortgage Assets.
 
     Unless  otherwise specified in the  related Prospectus Supplement, any such
purchase of Mortgage Assets and property acquired in respect of Mortgage  Assets
evidenced  by a Series of Certificates will be  made at the option of the Master
Servicer, the Depositor  or, if applicable,  such holder of  the REMIC  residual
interest,  at a price, and  in accordance with the  procedures, specified in the
related Prospectus  Supplement. The  exercise of  such right  will effect  early
retirement  of the  Certificates of  that Series,  but the  right of  the Master
Servicer, the Depositor  or, if applicable,  such holder of  the REMIC  residual
interest,  to so  purchase is  subject to the  principal balance  of the related
Mortgage Assets  being  less  than  the  percentage  specified  in  the  related
Prospectus  Supplement of the aggregate principal balance of the Mortgage Assets
at the Cut-off Date for  the Series. The foregoing  is subject to the  provision
that  if a REMIC election  is made with respect to  a Trust Fund, any repurchase
pursuant to clause (ii) above will be made only in connection with a  'qualified
liquidation' of the REMIC within the meaning of Section 860F(g)(4) of the Code.
 
THE TRUSTEE
 
     The Trustee under each Agreement will be named in the applicable Prospectus
Supplement.  The commercial  bank or trust  company serving as  Trustee may have
normal banking relationships with the Depositor, the Master Servicer and any  of
their respective affiliates.
 
                  CERTAIN LEGAL ASPECTS OF THE MORTGAGE LOANS
 
     The  following discussion contains summaries,  which are general in nature,
of certain legal  matters relating  to the  Mortgage Loans.  Because such  legal
aspects  are governed primarily  by applicable state law  (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 appropriate  laws of  the states  in which
Mortgage Loans may be originated.
 
GENERAL
 
     The Mortgage Loans will be secured  by deeds of trust, mortgages,  security
deeds  or deeds to  secure debt, depending  upon the prevailing  practice in the
state in which the property subject to  the loan is located. Deeds of trust  are
used almost exclusively in California instead of mortgages. A mortgage creates a
lien  upon the real property encumbered by the mortgage, which lien is generally
not prior to the  lien for real estate  taxes and assessments. Priority  between
mortgages  depends on their terms and generally on the order of recording with a
state or county office. There are two parties to a mortgage, the mortgagor,  who
is  the borrower and owner of the  mortgaged property, and the mortgagee, who is
the lender.  Under  the  mortgage  instrument, the  mortgagor  delivers  to  the
mortgagee  a note or bond and the mortgage.  Although a deed of trust is similar
to a mortgage, a deed of trust formally has three parties, the borrower-property
owner called  the trustor  (similar to  a  mortgagor), a  lender (similar  to  a
mortgagee) called the beneficiary, and a third-party grantee called the trustee.
Under  a deed of trust, the borrower  grants the property, irrevocably until the
debt is paid, in trust, generally with a power of sale, to the trustee to secure
payment of the obligation. A security deed and a deed to secure debt are special
types of deeds which indicate on their  face that they are granted to secure  an
underlying debt.
 
                                       50
 
<PAGE>
<PAGE>
By  executing a security deed or 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.  The trustee's
authority under a deed of trust, the mortgagee's authority under a mortgage  and
the  grantee's  authority under  a  security deed  or  deed to  secure  debt are
governed by law and, with respect to some deeds of trust, the directions of  the
beneficiary.
 
     Cooperatives.  Certain of the Mortgage Loans  may be Cooperative Loans. The
Cooperative owns all the real property that comprises the project, including the
land, separate dwelling units and all common areas. The Cooperative is  directly
responsible  for project management  and, in most cases,  payment of real estate
taxes and hazard and liability insurance. If there is a blanket mortgage on  the
Cooperative  and/or underlying land, as is  generally the case, the Cooperative,
as  project  mortgagor,   is  also  responsible   for  meeting  these   mortgage
obligations.  A blanket  mortgage is ordinarily  incurred by  the Cooperative in
connection with  the construction  or purchase  of the  Cooperative's  apartment
building.  The interest  of the occupant  under proprietary  leases or occupancy
agreements to which that Cooperative is a party are generally subordinate to the
interest of  the  holder  of the  blanket  mortgage  in that  building.  If  the
Cooperative  is unable to meet the payment obligations arising under its blanket
mortgage, the mortgagee  holding the  blanket mortgage could  foreclose on  that
mortgage   and  terminate  all  subordinate  proprietary  leases  and  occupancy
agreements. In  addition, the  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  lump sum at final  maturity.
The  inability of the Cooperative to  refinance this mortgage and its consequent
inability to make such final payment could lead to foreclosure by the  mortgagee
providing  the financing.  A foreclosure  in either event  by the  holder of the
blanket mortgage  could eliminate  or significantly  diminish the  value of  any
collateral  held  by  the lender  who  financed  the purchase  by  an individual
tenant-stockholder of  Cooperative  shares or,  in  the  case of  a  Trust  Fund
including Cooperative Loans, the collateral securing the Cooperative Loans.
 
     The  Cooperative is owned by  tenant-stockholders who, through ownership of
stock, shares or membership certificates in the corporation, receive proprietary
leases 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  rights  is  financed  through  a
Cooperative  share loan evidenced by a promissory note and secured by a security
interest in the  occupancy agreement  or proprietary  lease and  in the  related
Cooperative  shares. The lender 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.
 
FORECLOSURE/REPOSSESSION
 
     Deed  of Trust. Foreclosure of a deed of trust is generally accomplished by
a non-judicial  sale under  a specific  provision  in the  deed of  trust  which
authorizes  the trustee to sell the property  at public auction upon any default
by the borrower under the terms of the note or deed of trust. In certain states,
such foreclosure  also may  be accomplished  by judicial  action in  the  manner
provided  for foreclosure of mortgages. In  some states, such as California, the
trustee must record a notice of default and send a copy to the borrower-trustor,
to any person who has recorded a request for a copy of any notice of default and
notice of sale. In addition, the trustee  must provide notice in some states  to
any  other  individual  having  an  interest of  record  in  the  real property,
including any junior lienholder. If the  deed of trust is not reinstated  within
any  applicable cure period, a  notice of sale must be  posted in a public place
and, in most states, including California,  published for a specified period  of
time  in one  or more newspapers.  In addition, these  notice provisions require
that a copy of the notice of sale be posted on
 
                                       51
 
<PAGE>
<PAGE>
the property  and sent  to  all parties  having an  interest  of record  in  the
property.  In California, the entire process  from recording a notice of default
to a non-judicial sale usually takes four to five months.
 
     In some states, including California, the borrower-trustor has the right to
reinstate the  loan at  any  time following  default  until shortly  before  the
trustee's  sale. In general, the  borrower, or any other  person having a junior
encumbrance on the  real estate, may,  during a reinstatement  period, cure  the
default  by paying  the entire  amount in  arrears plus  the costs  and expenses
incurred in enforcing the obligation. Certain  state laws control the amount  of
foreclosure  expenses  and  costs,  including  attorney's  fees,  which  may  be
recoverable by a lender.
 
     Mortgages. Foreclosure of a mortgage is generally accomplished by  judicial
action.  The action  is initiated  by the  service of  legal pleadings  upon all
parties having an  interest in the  real property. Delays  in completion of  the
foreclosure  may  occasionally result  from  difficulties in  locating necessary
parties. Judicial foreclosure proceedings are often not contested by any of  the
parties.  When  the mortgagee's  right to  foreclosure  is contested,  the legal
proceedings necessary to  resolve the  issue can  be time  consuming. After  the
completion  of a judicial  foreclosure proceeding, the  court generally issues a
judgment of foreclosure and appoints a referee or other court officer to conduct
the sale of the property. In general, the borrower, or any other person having a
junior encumbrance  on the  real estate,  may, during  a statutorily  prescribed
reinstatement  period, cure  a monetary default  by paying the  entire amount in
arrears plus  other designated  costs  and expenses  incurred in  enforcing  the
obligation. Generally, state law controls the amount of foreclosure expenses and
costs,  including attorney's fees, which may be recovered by a lender. After the
reinstatement period  has expired  without the  default having  been cured,  the
borrower  or junior lienholder no longer has the right to reinstate the loan and
must pay the loan in full to prevent the scheduled foreclosure sale. If the deed
of trust is not reinstated,  a notice of sale must  be posted in a public  place
and,  in most  states, published for  a specific period  of time in  one or more
newspapers. In addition, some state  laws require that a  copy of the notice  of
sale be posted on the property and sent to all parties having an interest in the
real property.
 
     Although  foreclosure sales are typically public sales, frequently no third
party purchaser bids in excess of the lender's lien because of the difficulty of
determining  the  exact  status   of  title  to   the  property,  the   possible
deterioration   of  the  property  during  the  foreclosure  proceedings  and  a
requirement that the  purchaser pay  for the property  in cash  or by  cashier's
check. Thus the foreclosing lender often purchases the property from the trustee
or  referee for an  amount equal to  the principal amount  outstanding under the
loan, accrued and unpaid interest  and the expenses of foreclosure.  Thereafter,
the  lender  will assume  the burden  of  ownership, including  obtaining hazard
insurance and making 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.
 
     Courts  have imposed  general equitable principles  upon foreclosure, which
are generally designed to mitigate the legal consequences to the borrower of the
borrower's defaults under the loan documents.  Some courts have been faced  with
the  issue of whether federal or  state constitutional provisions reflecting due
process concerns for  fair notice require  that borrowers under  deeds of  trust
receive  notice longer than that prescribed by statute. For the most part, these
cases have upheld the notice provisions  as being reasonable or have found  that
the  sale by a trustee  under a deed of trust  does not involve sufficient state
action to afford constitutional protection to the borrower.
 
     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
permits 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
 
                                       52
 
<PAGE>
<PAGE>
on its obligations under the proprietary lease or occupancy agreement. 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.
 
     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  Cooperative 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. See  'Anti-Deficiency  Legislation  and Other
Limitations on Lenders' below.
 
     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 but  who did  not  purchase shares  in  the
Cooperative when the building was so converted.
 
RIGHTS OF REDEMPTION
 
     In  some states after sale pursuant to a  deed of trust or foreclosure of a
mortgage, the  borrower  and  certain  foreclosed junior  lienors  are  given  a
statutory  period in which to redeem the  property from the foreclosure sale. In
certain other states,  including California,  this right  of redemption  applies
only  to sales following  judicial foreclosure, and  not to sales  pursuant to a
non-judicial power of  sale. In  most states where  the right  of redemption  is
available,  statutory  redemption  may  occur upon  payment  of  the foreclosure
purchase price, accrued interest and taxes. In some states, the right to  redeem
is  an equitable right. The  effect of a 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 at a foreclosure sale, or
of any purchaser  from the  lender subsequent  to judicial  foreclosure or  sale
under  a deed  of trust.  Consequently, the  practical effect  of the redemption
right is to  force the lender  to retain the  property and pay  the expenses  of
ownership until the redemption period has run.
 
                                       53
 
<PAGE>
<PAGE>
ANTI-DEFICIENCY LEGISLATION AND OTHER LIMITATIONS ON LENDERS
 
     Certain  states have imposed statutory restrictions that limit the remedies
of a beneficiary under a deed of trust or a mortgagee under a mortgage. In  some
states,  including California,  statutes limit the  right of  the beneficiary or
mortgagee to  obtain  a  deficiency  judgment  against  the  borrower  following
foreclosure  or sale under a deed of  trust. A deficiency judgment is a personal
judgment against the borrower equal in most cases to the difference between  the
amount  due to the lender  and the current fair market  value of the property at
the time of  the foreclosure  sale. As  a result  of these  prohibitions, it  is
anticipated  that  in  most  instances  the  Master  Servicer  will  utilize the
non-judicial foreclosure remedy and will  not seek deficiency judgments  against
defaulting Mortgagors.
 
     Some state statutes may require the beneficiary or mortgagee to exhaust the
security afforded under a deed of trust or mortgage by foreclosure in an attempt
to satisfy the full debt before bringing a personal action against the borrower.
In certain other states, the lender has the option of bringing a personal action
against  the  borrower  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.  Consequently,  the
practical  effect of the election requirement,  when applicable, is that lenders
will usually proceed first against the security rather than bringing a  personal
action against the borrower.
 
     In some states, exceptions to the anti-deficiency statutes are provided for
in  certain instances where the value of the lender's security has been impaired
by acts or omissions of the borrower; for example, in the event of waste of  the
property.
 
     In  addition  to anti-deficiency  and  related legislation,  numerous other
federal and state statutory provisions,  including the federal bankruptcy  laws,
the  federal Soldiers'  and Sailors'  Civil Relief  Act of  1940 and  state laws
affording relief to  debtors, may interfere  with or affect  the ability of  the
secured  mortgage  lender  to  realize  upon its  security.  For  example,  in a
proceeding under the federal Bankruptcy Code, a lender may not foreclose on  the
Mortgaged   Property  without  the  permission  of  the  bankruptcy  court.  The
rehabilitation plan  proposed  by  the  debtor may  provide,  if  the  Mortgaged
Property  is not the debtor's principal  residence and the court determines that
the value of the Mortgaged  Property is less than  the principal balance of  the
mortgage loan, for the reduction of the secured indebtedness to the value of the
Mortgaged  Property  as  of the  date  of  the commencement  of  the bankruptcy,
rendering the lender a general unsecured  creditor for the difference, and  also
may reduce the monthly payments due under such mortgage loan, change the rate of
interest  and alter the mortgage loan repayment schedule. The effect of any such
proceedings under the federal Bankruptcy Code, including but not limited to  any
automatic  stay, could  result in delays  in receiving payments  on the Mortgage
Loans underlying  a  Series  of  Certificates and  possible  reductions  in  the
aggregate amount of such payments.
 
     The federal tax laws provide priority to certain tax liens over the lien of
a mortgage or secured party. Numerous federal and state consumer protection laws
impose  substantive requirements  upon mortgage  lenders in  connection with the
origination, servicing and enforcement of Mortgage Loans. 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 and regulations. These  federal and state laws impose  specific
statutory liabilities upon lenders who fail to comply with the provisions of the
law.  In  some  cases, this  liability  may  affect assignees  of  the  loans or
contracts.
 
     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 RISKS
 
     Real property pledged as security to a lender may be subject to  unforeseen
environmental  risks.  Under  the laws  of  certain states,  contamination  of a
property may give rise to  a lien on the property  to assure the payment of  the
costs  of clean-up. In several states such a  lien has priority over the lien of
an
 
                                       54
 
<PAGE>
<PAGE>
existing  mortgage  against  such  property.  In  addition,  under  the  federal
Comprehensive  Environmental Response,  Compensation and  Liability Act  of 1980
('CERCLA'), the United States Environmental Protection Agency ('EPA') may impose
a lien on property where EPA has incurred clean-up costs. However, a CERCLA lien
is subordinate to pre-existing, perfected security interests.
 
     Under the laws of some states, and  under CERCLA, it is conceivable that  a
lender  may be held liable, as an 'owner' or 'operator', for costs of addressing
releases or threatened releases of hazardous substances at a Mortgaged Property,
regardless of whether or not the environmental damage or threat was caused by  a
prior  owner or operator.  CERCLA imposes liability on  any and all 'responsible
parties' (which includes, inter alia, the  property owner and operator) for  the
cost  of clean-up of releases of  hazardous substances. However, CERCLA excludes
from the definition of 'owner or operator' secured creditors who hold indicia of
ownership for the purpose  of protecting their  security interest, but  'without
participating   in  the  management   of  the  facility'.   That  exclusion  was
substantially narrowed by  a May  1990 decision of  the United  States Court  of
Appeals  for the Eleventh Circuit in United States v. Fleet Factors Corp., which
held that a lender need not have involved itself in the day-to-day operations of
the facility or participated in decisions relating to hazardous waste management
in order to  be liable;  rather, liability  could attach  to the  lender if  its
involvement  with the management of the facility  is broad enough to support the
inference that the lender could  affect hazardous waste management practices  if
it  so  chose.  The court  added  that  a lender's  capacity  to  influence such
decisions could be inferred from the extent of its involvement in the facility's
financial management. In response to Fleet Factors, EPA promulgated  regulations
designed  to clarify  the range  of activities  a lender  may engage  in without
losing the benefit of the statutory exclusion. Under the regulations, which took
effect  in  April  1992,  a  lender  is  permitted  to  monitor  the  borrower's
environmental  practices in order to determine  if the facility is in compliance
with applicable law, and to require  the borrower to take measures necessary  to
achieve  or maintain compliance  or conduct necessary  clean-ups. The lender may
not, however, exercise control over or assume responsibility for the  borrower's
environmental  practices. Such actions would be considered 'participation in the
management of the facility'. Also, if the lender takes title to or possession of
the property,  it  might  be  deemed to  have  obviated  the  security  interest
exclusion  and  to be  liable for  clean-up  costs pursuant  to CERCLA.  The EPA
regulations allow lenders to take  certain actions with respect to  foreclosure,
without  losing  the  benefit  of  the  statutory  exclusion.  Essentially,  the
regulations allow  the lender  to take  actions consistent  with protecting  its
security  interest,  but not  actions which  demonstrate  an intent  to exercise
long-term ownership interest in  the property. While  the EPA regulations  offer
some  protection to lenders,  it must be  noted that such  protection may not be
available under applicable state law.  Furthermore, the regulations are  binding
only  on EPA with respect to EPA's  enforcement powers and cost recovery rights.
It has  not  yet been  determined  whether the  federal  courts will  apply  the
regulations   in  cost  recovery  actions   brought  against  lenders  by  other
responsible parties, although the regulations may well be considered  persuasive
by  the  courts. (Two  judicial  challenges have  been  brought against  the EPA
regulations in the United States Court  of Appeals for the District of  Columbia
Circuit.  The challenges both allege that  the regulations are inconsistent with
the statutory requirements of CERCLA and, therefore, should be invalidated.  The
challenges were filed on July 28, 1992 and are still pending.) If a lender is or
becomes  liable,  it can  bring  an action  for  contribution against  any other
'responsible parties', including a previous  owner or operator, who created  the
environmental hazard, but those persons or entities may be bankrupt or otherwise
judgment  proof.  The  costs  associated  with  environmental  clean-up  may  be
substantial. It  is  conceivable  that  such remedial  costs  arising  from  the
circumstances  set forth above  would become a  liability of the  Trust Fund and
occasion a loss to Certificateholders.
 
     Except as otherwise specified in  the applicable Prospectus Supplement,  at
the  time the Mortgage  Loans were originated, no  environmental assessment or a
very limited environmental assessment of the Mortgaged Properties was conducted.
 
DUE-ON-SALE CLAUSES
 
     Unless otherwise  provided  in  the  related  Prospectus  Supplement,  each
conventional  Mortgage  Loan  will  contain  a  due-on-sale  clause  which  will
generally provide that if the mortgagor  or obligor sells, transfers or  conveys
the  Mortgaged  Property,  the loan  may  be  accelerated by  the  mortgagee. In
 
                                       55
 
<PAGE>
<PAGE>
recent  years,  court  decisions  and  legislative  actions  placed  substantial
restriction  on the right of lenders to enforce such clauses in many states. For
instance, the  California Supreme  Court in  August 1978  held that  due-on-sale
clauses  were generally  unenforceable. However, the  Garn-St Germain Depository
Institutions Act  of  1982  (the  'Garn-St Germain  Act'),  subject  to  certain
exceptions,  preempts state  constitutional, statutory and  case law prohibiting
the enforcement of due-on-sale clauses. As to loans secured by an owner-occupied
residence, the Garn-St Germain Act sets forth nine specific instances in which a
mortgagee covered by  the Act may  not exercise its  rights under a  due-on-sale
clause,  notwithstanding  the fact  that  a transfer  of  the property  may have
occurred. The inability to enforce a  due-on-sale clause may result in  transfer
of  the  related Mortgaged  Property to  an  uncreditworthy person,  which could
increase the  likelihood of  default or  may  result in  a mortgage  bearing  an
interest  rate below the current market rate  being assumed by a new home buyer,
which may  affect the  average life  of the  Mortgage Loans  and the  number  of
Mortgage Loans which may extend to maturity.
 
PREPAYMENT CHARGES
 
     Under  certain state  laws, prepayment charges  may not be  imposed after a
certain period of time following the origination of Mortgage Loans with  respect
to  prepayments on loans secured by liens encumbering owner-occupied residential
properties. Since many of the Mortgaged Properties will be owner-occupied, it is
anticipated that prepayment charges may not  be imposed with respect to many  of
the  Mortgage Loans. The absence of such a restraint on prepayment, particularly
with respect to fixed rate Mortgage Loans having higher Mortgage Rates or  APRs,
may  increase the  likelihood of refinancing  or other early  retirement of such
loans or contracts.
 
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. The  Office  of  Thrift
Supervision,  as successor to the Federal Home Loan Bank Board, is authorized to
issue  rules   and  regulations   and  to   publish  interpretations   governing
implementation  of  Title  V.  The statute  authorized  the  states  to reimpose
interest rate limits by adopting, before April 1, 1983, a law or  constitutional
provision  which  expressly  rejects  an  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.
 
SOLDIERS' AND SAILORS' CIVIL RELIEF ACT
 
     Generally,  under the terms of the  Soldiers' and Sailors' Civil Relief Act
of 1940, as amended (the 'Relief  Act'), a borrower who enters military  service
after the origination of such borrower's Mortgage Loan (including a borrower who
is  a member of the  National Guard or is  in reserve status at  the time of the
origination of the Mortgage Loan and is later called to active duty) may not  be
charged interest above an annual rate of 6% during the period of such borrower's
active  duty status,  unless a  court orders  otherwise upon  application of the
lender. It is possible that such interest rate limitation could have an  effect,
for  an indeterminate period of  time, on the ability  of the Master Servicer to
collect full  amounts of  interest  on certain  of  the Mortgage  Loans.  Unless
otherwise  provided in  the applicable  Prospectus Supplement,  any shortfall in
interest collections  resulting from  the application  of the  Relief Act  could
result in losses to the holders of the Certificates. In addition, the Relief Act
imposes  limitations which  would impair the  ability of the  Master Servicer to
foreclose on an affected  Mortgage Loan during the  borrower's period of  active
duty  status. Thus, in  the event that  such a Mortgage  Loan goes into default,
there may be delays and losses occasioned  by the inability to realize upon  the
mortgaged property in a timely fashion.
 
                                       56


<PAGE>
<PAGE>
                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES
 
     The following summary represents the advice of Brown & Wood LLP, counsel to
the Depositor, as to the anticipated material federal income tax consequences of
the  purchase, ownership and disposition of  Certificates. This summary is based
on laws,  regulations,  including  the  REMIC  regulations  promulgated  by  the
Treasury  Department on  December 23, 1992,  and generally  effective for REMICs
with start-up dates  on or after  November 12, 1991  (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
Certificates  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 Certificates.
 
GENERAL
 
     The  federal  income  tax  consequences  to  Certificateholders  will  vary
depending on whether an election is made  to treat the Trust Fund relating to  a
particular  Series of  Certificates as  a REMIC  under the  Code. The Prospectus
Supplement for each Series of Certificates will specify whether a REMIC election
will be made.
 
NON-REMIC CERTIFICATES
 
     If a REMIC election is not made, Brown & Wood LLP 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.
 
SINGLE CLASS OF SENIOR CERTIFICATES
 
     Characterization. The Trust Fund  may be created with  one class of  Senior
Certificates  and one  class of  Subordinated Certificates.  In this  case, each
Senior 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
that Senior Certificate and will be considered the equitable owner of a pro rata
undivided  interest  in each  of the  Mortgage  Loans in  the Pool.  Any amounts
received by a Senior  Certificateholder in lieu of  amounts due with respect  to
any Mortgage Loan 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.
 
     Each holder  of a  Senior Certificate  will be  required to  report on  its
federal  income tax  return its  pro rata  share of  the entire  income from the
Mortgage Loans  in  the  Trust  Fund represented  by  that  Senior  Certificate,
including interest, original issue discount, if any, prepayment fees, assumption
fees,  any gain recognized upon an  assumption and late payment charges received
by the Master Servicer in accordance with such Senior Certificateholder's method
of accounting. Under Code Section 162 or 212 each Senior 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. Senior Certificateholders
that are individuals, estates or trusts  will be entitled to deduct their  share
of  expenses only to  the extent such  expenses plus all  other Code Section 212
expenses  exceed  two   percent  of   its  adjusted  gross   income.  A   Senior
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  Senior  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  were deemed  to exceed reasonable
servicing compensation,  the amount  of such  excess could  be considered  as  a
retained  ownership interest 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
 
                                       57
 
<PAGE>
<PAGE>
Loans. The Mortgage Loans may 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 Brown & Wood LLP will have advised the Depositor that:
 
          (i) a  Senior  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  Loans 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  Loans  represented  by
     that Senior Certificate are of a type described in such Code section;
 
          (ii) a Senior Certificate owned  by a financial institution  described
     in  Code  Section 593(a)  representing principal  and interest  payments on
     Mortgage Loans will  be considered to  represent 'qualifying real  property
     loans'  within  the  meaning  of  Code  Section  593(d)  and  the  Treasury
     regulations under Code Section 593; to  the extent that the Mortgage  Loans
     represented by that Senior Certificate are of a type described in such Code
     section;
 
          (iii)  a Senior  Certificate owned by  a real  estate investment trust
     representing an interest in Mortgage Loans will be considered to  represent
     'real  estate assets' within the meaning  of Code Section 856(c)(5)(A), and
     interest income  on the  Mortgage  Loans 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   Loans
     represented by that Senior Certificate are of a type described in such Code
     section; and
 
          (iv)  a Senior Certificate  owned  by  a REMIC  will be an 'obligation
     . . . which is principally secured, directly  or indirectly, by an interest
     in real property' within the meaning of Code Section 860G(a)(3).
 
     Buydown  Mortgage Loans.  The assets  constituting certain  Trust Funds may
include Buydown  Mortgage  Loans.  The characterization  of  any  investment  in
Buydown Mortgage Loans will depend upon the precise terms of the related Buydown
Agreement,  but to the  extent that such  Buydown Mortgage 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  Mortgage Loans.
Accordingly, holders  of  Senior  Certificates  should  consult  their  own  tax
advisors  with respect to characterization of investments in Senior Certificates
representing an interest in a Trust Fund that includes Buydown Mortgage Loans.
 
     Premium. The  price paid  for a  Senior  Certificate by  a holder  will  be
allocated  to such  holder's undivided interest  in each Mortgage  Loan based on
each Mortgage Loan's relative fair market value, so that such holder's undivided
interest  in  each  Mortgage  Loan  will  have  its  own  tax  basis.  A  Senior
Certificateholder  that acquires an interest in  Mortgage Loans at a premium may
elect to amortize such premium under  a constant interest method, provided  that
such Mortgage Loan was originated after September 27, 1985. Premium allocable to
a  Mortgage Loan originated on or before  September 27, 1985 should be allocated
among the principal  payments on the  Mortgage Loan 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 Senior Certificate. The  basis
for  such  Senior 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.
 
     If  a premium is not subject  to amortization using a reasonable prepayment
assumption, the holder  of a  Senior Certificate  acquired at  a premium  should
recognize  a loss, if a  Mortgage Loan prepays in  full, equal to the difference
between the portion of the prepaid principal amount of the Mortgage Loan that is
allocable to  the Certificate  and the  portion  of the  adjusted basis  of  the
Certificate  that is allocable to the  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
 
                                       58
 
<PAGE>
<PAGE>
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.
 
     Original Issue  Discount.  The Internal  Revenue  Service (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'
(currently  Code Sections 1271  through 1273 and  1275) will be  applicable to a
Senior  Certificateholder's  interest  in  those  Mortgage  Loans  meeting   the
conditions  necessary  for these  sections  to apply.  Rules  regarding periodic
inclusion of  original issue  discount  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 original issue discount  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.  Original  issue
discount generally must be reported as ordinary gross income as it accrues under
a  constant  interest method.  See 'Accrual  of  Original Issue  Discount' under
'Multiple Classes of Senior Certificates' below.
 
     Market Discount.  A Senior  Certificateholder  that acquires  an  undivided
interest  in Mortgage Loans may be subject  to the market discount rules of Code
Sections 1276 through  1278 to the  extent an undivided  interest in a  Mortgage
Loan  is considered to have been purchased at a 'market discount'. Generally, it
is equal to the excess of the  portion of the principal amount of such  Mortgage
Loan  allocable to such holder's undivided interest over such holder's tax basis
in such interest. Market discount with  respect to a Senior Certificate will  be
considered  to be zero if the amount allocable to the Senior Certificate is less
than 0.25%  of the  Senior  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
Senior Certificate is issued with original issue discount, the amount of  market
discount that accrues during any accrual period would be equal to the product of
(i)  the total  remaining market  discount, multiplied  by (ii)  a fraction, the
numerator of which is the original issue discount accruing during the period and
the denominator of which is the  total remaining original issue discount at  the
beginning  of  the  accrual  period.  For  Offered  Certificates  issued without
original issue discount,  the amount of  market discount that  accrues during  a
period  is equal  to the  product of  (i) the  total remaining  market discount,
multiplied by (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 Senior Certificates) which
provide for payments which may be accelerated by reason of prepayments of  other
obligations securing such instruments, the same prepayment assumption applicable
to  calculating the accrual  of original issue discount  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 Senior
Certificate purchased at a discount or premium in the secondary market.
 
                                       59
 
<PAGE>
<PAGE>
     A holder who acquired a Senior Certificate at a market discount also may be
required to defer,  until the maturity  date of such  Senior Certificate or  its
earlier  disposition in a taxable transaction, the deduction of a portion of the
amount of interest that the  holder paid or accrued  during the taxable year  on
indebtedness  incurred or maintained to purchase or carry the Senior Certificate
in excess  of  the  aggregate  amount  of  interest  (including  original  issue
discount)  includible in  such holder's gross  income for the  taxable year with
respect to such  Senior Certificate.  The amount  of such  net interest  expense
deferred  in a taxable year may not exceed the amount of market discount accrued
on the Senior  Certificate for the  days during  the taxable year  on which  the
holder  held the  Senior Certificate and,  in general, would  be deductible when
such market  discount is  includible  in income.  The  amount of  any  remaining
deferred  deduction is to be taken into account in the taxable year in which the
Senior Certificate matures or  is disposed of in  a taxable transaction. In  the
case  of a disposition  in which gain or  loss is not recognized  in whole or in
part, any remaining  deferred deduction will  be allowed to  the extent of  gain
recognized  on the disposition. This deferral rule  does not apply if the Senior
Certificateholder elects to include such market discount in income currently  as
it   accrues  on  all  market  discount  obligations  acquired  by  such  Senior
Certificateholder in that taxable year or thereafter.
 
MULTIPLE CLASSES OF SENIOR CERTIFICATES
 
A. 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  Senior Certificates,  one class of
Senior Certificates  will represent  the  right to  principal and  interest,  or
principal  only,  on  all  or  a  portion  of  the  Loans  (the  'Stripped  Bond
Certificates'), while the  second class of  Offered Certificates will  represent
the  right to some or all of the  interest on such portion (the 'Stripped Coupon
Certificates').
 
     Recently issued IRS additional  guidance suggests that  a servicing fee  in
excess  of reasonable servicing  ('excess servicing') will  be treated under the
stripped bond  rules.  It  appears  to  require  that  reasonable  servicing  be
calculated  on a Mortgage Loan by Mortgage Loan basis which could result in some
Mortgage Loans being treated  as having more than  100 basis points of  interest
(i.e.,  1%  interest  on  the Mortgage  Loan  principal  balance)  stripped off.
However, if  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.  See 'Certain  Federal  Income Tax  Consequences  -- Non-REMIC
Certificates', ' -- Multiple Classes of  Senior Certificates' and ' --  Stripped
Bonds and Stripped Coupons' herein.
 
     Under  the Treasury Regulations  issued December 28,  1992, a Stripped Bond
Certificate is generally treated as a  single debt instrument issued on the  day
it  is  purchased  for  purposes of  calculating  any  original  issue discount.
Generally, if the discount on  a Stripped Bond Certificate  is larger than a  de
minimis amount (as calculated for purposes of the original issue discount rules)
a  purchaser of such a certificate will be required to accrue the discount under
the original issue discount rules of the Code. See 'Non-REMIC Certificates'  and
'Single  Class  of  Senior  Certificates  --  Original  Issue  Discount' herein.
However, a purchaser of a Stripped Bond Certificate will be required to  account
for  any discount  on the  certificate as  market discount  rather than original
issue discount if either (i) the amount of original issue discount with  respect
to  the certificate  was treated  as zero under  the original  issue discount de
minimis rule when the certificate  was stripped or (ii)  no more than 100  basis
points  (including any amount of servicing in excess of reasonable servicing) is
stripped off of the Trust Fund's  Mortgage Loans. 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.
 
                                       60
 
<PAGE>
<PAGE>
     The precise tax treatment of Stripped Coupon Certificates is  substantially
uncertain.  The  Code could  be read  literally to  require that  original issue
discount computations be made  on a Loan  by Loan basis.  However, based on  the
recent  IRS guidance,  it appears that  a Stripped Coupon  Certificate should be
treated as  a  single  installment  obligation subject  to  the  original  issue
discount  rules of  the Code.  As a  result, all  payments on  a Stripped Coupon
Certificate would be included  in the certificate's  stated redemption price  at
maturity  for  purposes  of calculating  income  on such  certificate  under the
original issue discount rules of the Code.
 
     It is unclear under what circumstances, if any, the prepayment of  Mortgage
Loans  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 Senior  Certificate,  it  appears that  no  loss  may 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  Loans,  or  if  no prepayment
assumption is used, then  when a Mortgage  Loan 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
Loan.
 
     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  loans 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 Senior Certificates, for
federal income tax purposes, will be the same as that of the underlying Mortgage
Loans. While  Code Section  1286  treats a  stripped  obligation as  a  separate
obligation  for  purposes  of  the  Code  provisions  addressing  original issue
discount, 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 Senior Certificates should be considered
to represent 'qualifying real property loans' within the meaning of Code Section
593(d), 'real estate assets' within the meaning of Code Section 856(c)(5)(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  Senior 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 Loans and interest on  such Mortgage Loans qualify for such
treatment.  Prospective  purchasers  to   which  such  characterization  of   an
investment  in  Senior Certificates  is material  should  consult their  own tax
advisors regarding  the  characterization of  the  Senior Certificates  and  the
income  therefrom.  Senior Certificates  will  be 'obligation[s]  (including any
participation or  certificate  of  beneficial  ownership  therein)  which  [are]
principally  secured, directly or  indirectly, by an  interest in real property'
within the meaning of Code Section 860G(a)(3).
 
B. OFFERED CERTIFICATES REPRESENTING INTERESTS IN LOANS OTHER THAN ARMS
 
     Original issue discount on each Senior 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 original  issue discount required  to be  included in  an
owner's  income  in  any  taxable  year with  respect  to  a  Senior Certificate
representing an  interest in  Mortgage  Loans other  than  ARMs likely  will  be
computed  as described  below under  'Accrual of  Original Issue  Discount'. The
following discussion  is  based  in  part on  Treasury  regulations  under  Code
Sections  1271 through 1273 and 1275 (the  'OID Regulations') and in part on the
provisions of the  Tax Reform  Act of  1986 (the '1986  Act'). The  holder of  a
Regular  Certificate should be  aware, however, that the  OID Regulations do not
adequately address certain issues relevant to prepayable securities, such as the
Regular Certificates.
 
     Under the Code,  each Senior  Certificate will  be treated  as having  been
issued  on the date it  was purchased with an  amount of original issue discount
equal to the excess of such Certificate's stated
 
                                       61
 
<PAGE>
<PAGE>
redemption price at maturity over its issue  price. The issue price of a  Senior
Certificate as to any purchaser is equal to the price paid by such purchaser for
the  Senior Certificate.  The stated  redemption price  at maturity  of a Senior
Certificate is the sum of all payments to be made on such Certificate other than
payments that are treated as qualified stated interest payments. The accrual  of
this  original issue  discount, 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 Senior Certificate,
calculated based on a reasonable assumed prepayment rate for the Mortgage  Loans
underlying  the Senior Certificate (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 which 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  such
Certificate  will  prepay at  the Prepayment  Assumption or  at any  other rate.
Although the  existing  authority  literally  only  apply  to  debt  instruments
collateralized  by mortgages that  are subject to  prepayment rather than direct
ownership interests in such mortgages, because no other legal authority provides
guidance with regard to the proper  method for accruing original issue  discount
on  obligations that  are subject to  prepayment, until  Treasury regulations or
other legal  authority  instructs  otherwise, the  Master  Servicer  intends  to
calculate, and report original issue discount under the method described below.
 
     Accrual  of  Original  Issue Discount.  Generally,  the owner  of  a Senior
Certificate must include  in gross income  the sum of  the 'daily portions',  as
defined  below, of  the original issue  discount on such  Senior Certificate for
each day on which it owns a  Senior Certificate, including the date of  purchase
but  excluding the date  of disposition. In  the case of  an original owner, the
daily portions  of  original  issue  discount with  respect  to  each  component
generally  will  be  determined  as  follows  under  the  existing  authority. A
calculation will be made by the  Master Servicer or such other entity  specified
in  the related Prospectus Supplement of  the portion of original issue discount
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 Senior Certificate  (or
the  day prior to each such  date). This will be done,  in the case of each full
month accrual period, by adding (i) 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  (ii)  any payments  received  during such  accrual  period,  and
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 Senior Certificate at the beginning of  the first accrual period is its  issue
price;  the 'adjusted issue price' of a Senior 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 original issue discount
allocable to that accrual period  reduced by the amount  of any payment made  at
the  end of or during that accrual  period. The original issue discount accruing
during such accrual period  will then be  divided by the number  of days in  the
period to determine the daily portion of original issue discount for each day in
the  period.  With respect  to an  initial  accrual period  shorter than  a full
monthly accrual period, the  daily portions of original  issue discount must  be
determined according to an appropriate allocation under any reasonable method.
 
C. SENIOR CERTIFICATES REPRESENTING INTERESTS IN ARM LOANS
 
     The  OID Regulations do  not address the treatment  of instruments, such as
the Senior  Certificates,  which  represent interests  in  Mortgage  Loans  with
Mortgage  Rates which adjust  periodically ('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 original issue discount on Senior 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  'Senior   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
 
                                       62
 
<PAGE>
<PAGE>
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
Senior  Certificateholder when such amount accrues. Furthermore, the addition of
Deferred Interest to the Senior  Certificate's principal balance will result  in
additional  income (including  possibly original  issue discount  income) to the
Senior Certificateholder over the remaining life of such Senior 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.
 
POSSIBLE APPLICATION OF CONTINGENT PAYMENT RULES TO CERTAIN NON-REMIC
CERTIFICATES
 
     The  regulations  under  Section  1275  of  the  Code  include  rules   for
obligations that provide for one or more contingent payments. Rights to interest
payments  on a  mortgage loan  might be considered  to be  contingent within the
meaning of  the OID  Regulations  if such  interest would  not  be paid  if  the
borrower  exercised its right to prepay the  mortgage loan. However, in the case
of an investor having a right to  shares of the interest and principal  payments
on  such a mortgage loan when the share of interest is not substantially greater
than the  share  of principal,  the  possibility  of prepayment  should  not  be
considered   to  characterize  otherwise   noncontingent  interest  payments  as
contingent payments; the  absence of  interest payments  following a  prepayment
would  be the normal consequence of the return of such investor's capital in the
form of a principal payment.  On the other hand, a  right to interest on such  a
mortgage loan is more likely to be regarded as contingent if held by an investor
that does not also hold a right to the related principal; such an investor would
not  recover its capital through  receipt of a principal  payment at the time of
the prepayment of the mortgage loan.
 
     Applying these principles to the Senior Certificates, because the  Mortgage
Loans  are subject  to prepayment  at any  time, payments  on a  Class of Senior
Certificates representing a  right to interest  on the Mortgage  Loans could  be
considered  to be contingent within the meaning of the OID Regulations, at least
if such Senior  Certificate was issued  at a premium.  The likelihood that  such
payments  will be considered contingent increases the greater the amount of such
premium.
 
     The IRS  recently issued  proposed  regulations (the  'Proposed  Contingent
Regulations')  governing the calculation of OID on instruments having contingent
interest payments. The Proposed  Contingent Regulations, although not  effective
until  60 days after finalized, represent  the only guidance regarding the views
of the IRS with respect to  contingent interest instruments and specifically  do
not  apply for purposes of  calculating OID on debt  instruments subject to Code
Section 1272(a)(6),  such as  the Regular  Certificates. Additionally,  Treasury
regulations  issued on January 27, 1994  which provide rules for calculating OID
(the 'OID  Regulations'), do  not contain  provisions specifically  interpreting
Code Section 1272(a)(6). Until the Treasury issues guidance to the contrary, the
authority  cited above represents the only  guidance regarding the current views
of the IRS with respect to contingent payment instruments.
 
     In the event that payments on  a Senior Certificate in respect of  interest
on  the Mortgage  Loans are  considered contingent,  the holder  would generally
report income or  loss as  described above  under 'Stripped  Bonds and  Stripped
Coupons',  except  that the  yield that  would be  used in  calculating interest
income would not  be the actual  yield but would  instead equal the  'applicable
Federal  rate' (the 'AFR',  generally, an average of  current yields of Treasury
securities computed and published monthly by the IRS), in effect at the time  of
purchase  of  such Senior  Certificate by  such holder.  In addition,  once such
Holder's adjusted basis in  such Senior Certificate has  been reduced (by  prior
distributions  or losses)  to an  amount equal  to the  aggregate amount  of the
remaining noncontingent payments  of the  Mortgage Loans that  are allocable  to
such Senior Certificate (or to zero if such Senior Certificate does not share in
principal  payments), then such holder would recognize income in each subsequent
month equal to the full amount of interest on the Mortgage Loans that accrues in
that month and is allocable to such Senior Certificate. It is uncertain whether,
under the contingent payment rules, any other adjustments would be made to  take
account of prepayments of the Mortgage Loans.
 
                                       63
 
<PAGE>
<PAGE>
SALE OR EXCHANGE OF A SENIOR CERTIFICATE
 
     Sale  or exchange of a Senior 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 Senior  Certificate. Such adjusted basis
generally will equal  the seller's  purchase price for  the Senior  Certificate,
increased  by the original issue discount  included in the seller's gross income
with respect to the Senior Certificate, and reduced by principal payments on the
Senior Certificate previously received by the seller. Such gain or loss will  be
capital  gain or loss to  an owner for which a  Senior Certificate is a 'capital
asset' within  the  meaning of  Code  Section 1221,  and  will be  long-term  or
short-term  depending on whether  the Senior Certificate has  been owned for the
long-term capital gain holding period (currently more than one year).
 
     Senior 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
Senior Certificate  by a  bank or  a thrift  institution to  which such  section
applies will be ordinary income or loss.
 
NON-U.S. PERSONS
 
     Generally,  to the extent that a  Senior Certificate evidences ownership in
Mortgage Loans that are issued on or before July 18, 1984, interest or  original
issue  discount 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 (as defined below),  or
(ii) a Senior 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 original issue discount recognized by the owner on the sale
or exchange of such a Senior 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 Senior  Certificate evidences  ownership  in
Mortgage  Loans issued after July 18, 1984, if (i) such Senior Certificateholder
does not  actually or  constructively own  10 percent  or more  of the  combined
voting  power of all classes of equity in the issuer (which for purposes of this
discussion may be defined  as the Trust Fund  (the 'Issuer')); (ii) such  Senior
Certificateholder is not a controlled foreign corporation (within the meaning of
Code Section 957) related to the Issuer; and (iii) such Senior Certificateholder
complies  with  certain  identification requirements  (including  delivery  of a
statement, signed by  the Senior Certificateholder  under penalties of  perjury,
certifying that such Senior Certificateholder is not a U.S. Person and providing
the name and address of such Senior Certificateholder).
 
     A  'U.S.  Person' means  a  citizen or  resident  of the  United  States, a
corporation or  a partnership  organized in  or  under the  laws of  the  United
States,  or any political subdivision thereof or  an estate or trust, the income
of which, from sources outside the United States, is includible in gross  income
for federal income tax purposes regardless of its connection with the conduct of
a trade or business within the United States.
 
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 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 owners or other financial
intermediaries of holders that hold such Certificates as nominees. If a  holder,
owner  or other recipient of a  payment on behalf of an  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.
 
REMIC CERTIFICATES
 
     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
 
                                       64
 
<PAGE>
<PAGE>
not  generally  subject   to  federal  income   tax  (see,  however,   'Residual
Certificates  -- Prohibited Transactions and Other Taxes'), 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 interest in a REMIC  as described below under '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 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  status 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 such Trust Fund that elects REMIC status, Brown & Wood LLP will  deliver
its  opinion generally to the effect that,  under then existing law and assuming
compliance with all provisions  of the related Agreement,  such Trust Fund  will
qualify as a REMIC and the related Certificates will be considered to be regular
interests    ('Regular   Certificates')   or   residual   interests   ('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)  Certificates held  by a  thrift institution  taxed as  a
'mutual savings bank' or 'domestic building and loan association' will represent
interests in 'qualifying real property loans' within the meaning of Code Section
593(d)(1);  (ii) 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);  (iii) Certificates held by a  real estate investment trust will
constitute 'real estate assets' within the meaning of Code Section 856(c)(5)(A);
and (iv) interest on Certificates held by a real estate investment trust will be
considered 'interest  on  obligations secured  by  mortgages on  real  property'
within 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  Loans held
pending distribution  on  the  REMIC  Certificates  will  be  considered  to  be
qualifying  real property loans for purposes  of Code Section 593(d)(1) and real
estate assets for purposes of Code Section 856(c).
 
     In some instances the Mortgage Loans may not be treated entirely as  assets
described  in the  foregoing sections.  See, in  this regard,  the discussion of
Buydown Mortgage Loans contained in  'Non-REMIC Certificates' and 'Single  Class
of  Senior  Certificates'  above.  REMIC  Certificates  held  by  a  real estate
investment trust will not constitute 'Government Securities' within the  meaning
of  Code  Section  856(c)(5)(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) which 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 which has  a
minimum  of 400 square feet of living space and a minimum width in excess of 102
inches and which 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, 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
 
                                       65
 
<PAGE>
<PAGE>
any Subsidiary REMIC  will each qualify  as a REMIC  and the REMIC  Certificates
issued  by the  Master REMIC  and the  Subsidiary REMICs,  respectively, will be
considered  to   evidence  ownership   of  Regular   Certificates  or   Residual
Certificates in the related REMIC within the meaning of the REMIC provisions.
 
     Only  REMIC  Certificates  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) 'qualifying real  property loans'  under Section  593(d) of  the Code;  (ii)
'real  estate assets'  within the meaning  of Section 856(c)(5)(A)  of the Code;
(iii)  'loans  secured  by   an  interest  in   real  property'  under   Section
7701(a)(19)(C)  of the Code; and (iv) whether the income on such Certificates is
interest described in Section 856(c)(3)(B) of the Code.
 
REGULAR CERTIFICATES
 
     General.  Except   as  otherwise   stated  in   this  discussion,   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 Regular Certificates  that otherwise report income under  a
cash  method of  accounting will  be required to  report income  with respect to
Regular Certificates under an accrual method.
 
     Original Issue Discount and Premium. The Regular Certificates may be issued
with 'original  issue discount'  within  the meaning  of Code  Section  1273(a).
Generally,  such  original issue  discount, if  any,  will equal  the difference
between the 'stated redemption price at  maturity' of a Regular Certificate  and
its  'issue price'.  Holders of any  class of Certificates  issued with original
issue discount will be required to include such original issue discount in gross
income for  federal income  tax purposes  as it  accrues, in  accordance with  a
constant  interest method  based on the  compounding of interest,  in advance of
receipt of the  cash attributable to  such income. The  following discussion  is
based  in part on the OID Regulations and  the 1986 Act. The holder of a Regular
Certificate should be aware, however, that the OID Regulations do not adequately
address certain issues relevant  to prepayable securities,  such as the  Regular
Certificates.
 
     Rules governing original issue discount are set forth in Code Sections 1271
through  1273 and 1275. These rules require  that the amount and rate of accrual
of original issue discount  be calculated based on  a Prepayment Assumption  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 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 Regular Certificates. The Prospectus Supplement for each
Series of Regular Certificates will specify the Prepayment Assumption to be used
for the purpose of determining the amount and rate of accrual of original  issue
discount. No representation is made that the Regular Certificates will prepay at
the Prepayment Assumption or at any other rate.
 
     In   general,  each  Regular  Certificate  will  be  treated  as  a  single
installment obligation issued with an amount of original issue discount equal to
the excess of its 'stated redemption price at maturity' over its 'issue  price'.
The  issue  price  of  a Regular  Certificate  is  the first  price  at  which a
substantial amount of Regular Certificates of  that class are first sold to  the
public  (excluding bond houses, brokers, underwriters or wholesalers). The issue
price of  a Regular  Certificate also  includes the  amount paid  by an  initial
Regular Certificateholder for accrued interest that relates to a period prior to
the  issue  date of  the  Regular Certificate.  The  stated redemption  price at
maturity of a Regular Certificate includes the original principal amount of  the
Regular Certificate, but generally will not include distributions of interest if
such  distributions  constitute  'qualified  stated  interest'.  Under  the  OID
Regulations, 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 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   Regular
Certificates,  with respect  to which  deferred interest  will accrue,  will not
constitute  qualified  stated  interest  payments,  in  which  case  the  stated
redemption price at maturity
 
                                       66
 
<PAGE>
<PAGE>
of  such 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 Regular Certificate is either longer or shorter than the
interval between  subsequent Distribution  Dates, all  or part  of the  interest
foregone,  in  the  case of  the  longer  interval, and  all  of  the additional
interest, in the case of  the shorter interval, will  be included in the  stated
redemption  price at  maturity and  tested under  the de  minimis rule described
below. The OID  Regulations suggest  that all interest  on a  long first  period
Regular  Certificate that is  issued with non-de  minimis OID may  be treated as
OID. Regular  Certificateholders  should  consult  their  own  tax  advisors  to
determine  the issue price and stated redemption  price at maturity of a Regular
Certificate.
 
     Under the de minimis rule, original issue discount on a Regular Certificate
will be considered to be zero if such original issue discount is less than 0.25%
of the stated redemption price at maturity of the Regular Certificate multiplied
by the weighted average maturity of  the Regular Certificate. For this  purpose,
the  weighted average maturity of the 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  Regular Certificate  and  the
denominator  of which is the stated redemption  price at maturity of the 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 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 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.
 
     Certain  Regular  Certificates  may  be  issued  at  prices   significantly
exceeding  their principal amounts (the 'Super-Premium Certificates') if that is
how they are defined in this deal. Under the REMIC Regulations, however, if  the
issue  price of  a Regular  Certificate does  not exceed  125% of  its specified
principal  amount,  such  Regular   Certificate  will  not   be  treated  as   a
Super-Premium  Regular Certificate and the  rules described below under 'Regular
Certificates -- Premium' will  apply. The income tax  treatment of such  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 Regular Certificates is the sum  of all payments to be made on
such Regular Certificates determined under  the Prepayment Assumption, with  the
result  that  such  Regular Certificates  would  be issued  with  original issue
discount. The Service might contend,  however, that the stated redemption  price
at  maturity of such  Regular Certificates should be  limited to their principal
amount (subject to the discussion below  under 'Accrued Interest and Long  First
Period Certificates'), so that such 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  'Regular Certificates --  Premium'
would apply.
 
     Generally,  a Regular  Certificateholder must  include in  gross income the
'daily portions',  as determined  below,  of the  original issue  discount  that
accrues  on a  Regular Certificate  for each  day the  Regular Certificateholder
holds the Regular  Certificate, including  the purchase date  but excluding  the
disposition  date. In the case of an original holder of a Regular Certificate, a
calculation will be  made of  the portion of  the original  issue discount  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  Regular
Certificates  as calculated  under the  Prepayment Assumption)  of all remaining
payments to  be  received  on  the  Regular  Certificate  under  the  Prepayment
Assumption,  and (b)  any payments  included in  the stated  redemption price at
maturity received during  such accrual  period, and (ii)  subtracting from  that
total the 'adjusted issue price' of the Regular Certificates at the beginning of
such  accrual period. The 'adjusted issue price' of a Regular Certificate at the
beginning of the first
 
                                       67
 
<PAGE>
<PAGE>
accrual period  is its  issue price;  the 'adjusted  issue price'  of a  Regular
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 original  issue discount  allocable to  that accrual  period and
reduced by the amount  of any payment  other than a  payment of stated  periodic
interest  made at the end  of or during that  accrual period. The original issue
discount accrued during an accrual period will then be divided by the number  of
days in the period to determine the daily portion of original issue discount for
each day in the accrual period. The calculation of original issue discount under
the  method described above will cause the accrual of original issue discount 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  original  issue discount  may be
determined according to an appropriate allocation under any reasonable method.
 
     A subsequent purchaser of a Regular Certificate issued with original  issue
discount who purchases the 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 original issue discount on that  Regular
Certificate. In computing the daily portions of original issue discount 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 Regular Certificate exceeds the
following amount: (a) the sum  of the issue price  plus the aggregate amount  of
original  issue discount that would have been  includible in the gross income of
an original Regular Certificateholder (who purchased the 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  Regular Certificate  for all  days  beginning on  the date  after  the
purchase  date and  ending on  the maturity  date computed  under the Prepayment
Assumption.
 
     Variable Rate  Regular Certificate.  Regular Certificates  may provide  for
interest  based  on a  variable  rate. Under  the  OID Regulations,  interest is
treated as  payable  at a  variable  rate and  not  as contingent  interest  if,
generally,  (i) the issue price does  not exceed the original principal balance,
and (ii)  the interest  compounds or  is payable  at least  annually at  current
values of certain objective rates matured by or based on lending rates for newly
borrowed  funds or  the price  of actively  traded property  or an  index of the
prices of such property  where such rate  is subject to a  multiple of not  less
than  zero nor more than 1.35. The variable interest generally will be qualified
stated interest to the  extent it is unconditionally  payable at least  annually
and,  to  the  extent  successive  variable  rates  are  used,  interest  is not
significantly accelerated or deferred.
 
     The amount of original issue discount with respect to a Regular Certificate
bearing a variable rate  of interest will accrue  in the manner described  above
under  'Original Issue Discount', with the yield to maturity and future payments
on such Regular Certificate generally to be determined by assuming that interest
will be payable on the  Certificate based on the  initial rate for the  relevant
class  (or, if different,  the value of  the applicable variable  rate as of the
pricing date). Ordinary income reportable for any period will be adjusted  based
on subsequent changes in the applicable interest rate index.
 
     Although  unclear  at  present,  the  Depositor  intends  to  treat Regular
Certificates bearing an  interest rate  that is a  weighted average  of the  net
interest  rates  on Mortgage  Loans having  adjustable rates  ('weighted average
rate') as having qualified stated interest.  In such case, the applicable  index
used  to compute interest on the Mortgage Loans  in effect on the issue date (or
possibly the pricing date)  will be deemed  to be in  effect beginning with  the
period  in which the first weighted  average adjustment date occurring after the
issue date occurs. If the Pass-Through Rate for one or more periods is less than
it would  be based  upon the  fully indexed  rate, the  excess of  the  interest
payments  projected at the assumed index over interest projected at such initial
rate will be tested under the  de minimis rules as described above.  Adjustments
will  be made in each accrual period  either increasing or decreasing the amount
of ordinary income  reportable to reflect  the actual Pass-Through  Rate on  the
Regular Certificate. It is possible, however, that the IRS may treat some or all
of  the interest on Regular Certificates with a weighted average rate as taxable
under the rules relating to obligations providing for
 
                                       68
 
<PAGE>
<PAGE>
contingent payments. Such treatment may affect the timing of income accruals  on
such Regular Certificates.
 
     Market  Discount. A purchaser of a  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 Regular Certificate's stated principal amount or, in the case
of a Regular Certificate with original issue discount, the adjusted issue  price
(determined  for this  purpose as  if the  purchaser had  purchased such Regular
Certificate from  an original  holder)  over (ii)  the  price for  such  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  stated redemption  price. In  particular, under
Section 1276 of the Code  such a holder generally  will be required to  allocate
each such principal 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. In  addition, the OID Regulations
permit a Certificateholder using  the accrual method of  accounting 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 made with  respect to a REMIC Regular Certificate with
market discount, the  Certificateholder is 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  or thereafter.  Similarly, a  Certificateholder that
makes this election for a Certificate that is acquired at a premium is 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'.  The  election  to  accrue
interest,  discount and  premium on  a constant yield  method with  respect to a
Certificate is irrevocable.
 
     Market discount with respect to a Regular Certificate will be considered to
be zero if the amount allocable to the Regular Certificate is less than 0.25% of
the Regular Certificate's stated redemption price at maturity multiplied by  the
Regular  Certificate's  weighted average  maturity remaining  after the  date of
purchase. If market discount on a  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 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 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 rate or according to one of the following methods. For Regular
Certificates  issued with original issue discount, the amount of market discount
that accrues during a period is equal to the product of (i) the total  remaining
market  discount, multiplied by (ii)  a fraction, the numerator  of which is the
original issue discount accruing during the period and the denominator of  which
is  the total remaining original issue discount  at the beginning of the period.
For Regular Certificates issued without  original issue discount, 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
 
                                       69
 
<PAGE>
<PAGE>
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 Regular Certificates) which provide for payments which may be accelerated
by  reason of  prepayments of other  obligations securing  such instruments, the
same Prepayment Assumption  applicable to  calculating the  accrual of  original
issue discount will apply.
 
     A holder of a Regular Certificate that acquires such Regular Certificate at
a market discount also may be required to defer, until the maturity date of such
Regular  Certificate or  its earlier disposition  in a  taxable transaction, the
deduction of a portion of the amount of interest that the holder paid or accrued
during the taxable year  on indebtedness incurred or  maintained to purchase  or
carry  the Regular  Certificate in  excess of  the aggregate  amount of interest
(including original issue discount) includible in such holder's gross income for
the taxable year with  respect to such Regular  Certificate. The amount of  such
net  interest expense deferred  in a taxable  year may not  exceed the amount of
market discount  accrued on  the Regular  Certificate for  the days  during  the
taxable  year on which the holder held  the Regular Certificate and, in general,
would be  deductible when  such market  discount is  includible in  income.  The
amount  of any remaining deferred  deduction is to be  taken into account in the
taxable year in which  the Regular Certificate  matures or is  disposed of in  a
taxable  transaction. In the case of a disposition  in which gain or loss is not
recognized in whole or in part, any remaining deferred deduction will be allowed
to the extent of gain recognized on the disposition. This deferral rule does not
apply if the Regular Certificateholder elects to include such market discount in
income currently as it  accrues on all market  discount obligations acquired  by
such Regular Certificateholder in that taxable year or thereafter.
 
     Premium.  A purchaser of  a Regular Certificate  that purchases the 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 Regular Certificate at  a premium, and may elect to  amortize
such  premium  under  a constant  yield  method.  It is  not  clear  whether the
Prepayment Assumption would be taken into account in determining the life of the
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  Regular  Certificates  without  regard  to  whether  such  Certificates have
original issue discount) 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 Regular Certificates and will be applied  as
an offset against such interest payment.
 
     Deferred Interest. Certain classes of Regular Certificates will provide for
the  accrual of interest when one or more ARM Loans are adding interest to their
principal balance by reason of negative amortization ('Deferred Interest').  Any
Deferred  Interest that accrues with respect  to a class of 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 the Certificates  must be  included in  the
stated  redemption price  at maturity  of the  Certificate and  accounted for as
original issue discount  (which could  accelerate such  inclusion). Interest  on
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 Regular Certificates.
 
     Effects  of Defaults and Delinquencies.  Certain Series of Certificates may
contain one or more Classes of Subordinate Certificates, and in the event  there
are  defaults  or  delinquencies  on  the  Mortgage  Loans,  amounts  that would
otherwise  be  distributed  on  the  Subordinate  Certificates  may  instead  be
distributed  on  the Senior  Certificates.  Holders of  Subordinate Certificates
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 Subordinate  Certificates  attributable to  defaults and
delinquencies on  the  Mortgage Loans,  except  to the  extent  that it  can  be
established  that such  amounts are  uncollectible. As  a result,  the amount of
income reported by  a holder of  a Subordinate Certificate  in any period  could
significantly  exceed  the amount  of cash  distributed to  such holder  in that
 
                                       70
 
<PAGE>
<PAGE>
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 Subordinate Certificate is reduced as a result of  defaults
and  delinquencies on the  Mortgage Loans. However, the  timing and character of
such losses or reductions in income are uncertain, and, accordingly, holders  of
Subordinate Certificates should consult their own tax advisors on this point.
 
     Sale,  Exchange or Redemption. If a 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  Regular Certificate.  Such
adjusted  basis generally will equal the cost  of the Regular Certificate to the
seller, increased by any original issue discount and market discount included in
the seller's gross income with respect  to the 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  which  is  part  of  the stated
redemption price at maturity of a 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 Regular Certificate. A holder of a Regular Certificate who receives
a final payment which is  less than the holder's  adjusted basis in the  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 Regular Certificate is held as a
'capital asset' (generally, property held for investment) within the meaning  of
Code Section 1221.
 
     Gain from the sale or other disposition of a 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 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  Regular
Certificate, over (ii) the amount actually includible in such holder's income.
 
     Regular 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
Regular Certificate by  a bank  or a thrift  institution to  which such  section
applies will be ordinary income or loss.
 
     The Regular Certificate information reports will include a statement of the
adjusted issue price of the 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
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  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 Regular Certificates accrued interest in
excess of the accrued 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 Regular Certificate  is
allocable  to interest that  has accrued prior to  the issue date ('pre-issuance
accrued interest') and the 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 Regular Certificate's 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  Regular Certificate.  However, it is
unclear under this method how the OID Regulations treat interest on Payment  Lag
Certificates  as  described  above. Therefore,  in  the  case of  a  Payment Lag
Certificate, the REMIC 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
 
                                       71
 
<PAGE>
<PAGE>
represent interest for the number of  days which 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 the REMIC  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  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  Regular  Certificates.  See  'Pass-Through  of Non-Interest
Expenses of the REMIC' under 'Residual Certificates' below.
 
     Non-U.S. Persons. Generally,  payments of interest  (including any  payment
with  respect to accrued original issue discount) on the Regular Certificates to
a Regular Certificateholder who is a non-U.S.  Person not engaged in a trade  or
business  within the United  States, will not be  subject to federal withholding
tax if (i) such  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 (which for purposes  of this discussion may  be defined as the  Trust
Fund  or  the  beneficial  owners  of  the  related  Residual  Certificates (the
'Issuer')); (ii)  such Regular  Certificateholder is  not a  controlled  foreign
corporation (within the meaning of Code Section 957), related to the Issuer; and
(iii)  such  Regular  Certificateholder  complies  with  certain  identification
requirements  (including  delivery  of  a  statement,  signed  by  the   Regular
Certificateholder  under  penalties  of perjury,  certifying  that  such Regular
Certificateholder is a foreign person and providing the name and address of such
Regular Certificateholder). If  a Regular Certificateholder  is not exempt  from
withholding,  distributions of  interest, including distributions  in respect of
accrued original issue discount, such holder may be subject to a 30% withholding
tax, subject to reduction under any applicable tax treaty.
 
     Further, it appears that a REMIC Regular Certificate would not be  included
in  the estate of  a non-resident alien  individual and would  not be subject to
United States  estate taxes.  However, Certificateholders  who are  non-resident
alien individuals should consult their tax advisors concerning this question.
 
     Regular  Certificateholders who are non-U.S. Persons and persons related to
such  holders  should  not  acquire  any  Residual  Certificates,  and  Residual
Certificateholders and persons related to Residual Certificateholders should not
acquire any 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 Regular Certificateholder  at any time during such year,
such information  as may  be deemed  necessary or  desirable to  assist  Regular
Certificateholders  in preparing their federal income  tax returns, or to enable
holders to  make  such  information  available  to  owners  or  other  financial
intermediaries  of holders  that hold  such Regular  Certificates. If  a holder,
owner or other recipient of  a payment on behalf of  an 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.
 
RESIDUAL CERTIFICATES
 
     Allocation of the  Income of the  REMIC to the  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'  herein. Instead,  each  original  holder  of a
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  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
 
                                       72
 
<PAGE>
<PAGE>
holder's  share of the taxable income of the REMIC for each day will be based on
the portion of the  outstanding 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 Residual Certificateholders without regard  to
the  timing  or amounts  of  cash distributions  by  the REMIC.  Ordinary income
derived from 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  Residual Certificates  will  be
subject  to tax rules, described below, that  differ from those that would apply
if the 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 Residual Certificateholder may be required to include taxable income from
the  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 Loans and  certain
other  factors. Depending  upon the structure  of a  particular transaction, the
aforementioned factors  may  significantly  reduce  the  after-tax  yield  of  a
Residual  Certificate to a Residual  Certificateholder. Investors should consult
their own tax advisors concerning the federal income tax treatment of a Residual
Certificate and the impact  of such tax  treatment on the  after-tax yield of  a
Residual Certificate.
 
     A  subsequent 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 Residual Certificateholder owns such Residual
Certificate. Those daily amounts  generally would equal  the amounts that  would
have  been reported for the same days by an original Residual Certificateholder,
as described above. The Legislative  History indicates that certain  adjustments
may  be appropriate to reduce (or increase) the income of a subsequent holder of
a Residual  Certificate that  purchased  such Residual  Certificate at  a  price
greater  than (or less than) the  adjusted basis such Residual Certificate would
have in  the hands  of  an original  Residual  Certificateholder. See  'Sale  or
Exchange of 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
Loans  and the REMIC's other assets and (ii) the deductions allowed to the REMIC
for interest and original issue discount on the Regular Certificates and, except
as described below under 'Pass-Through  of Non-Interest Expenses of the  REMIC',
other expenses.
 
     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 Regular and Residual Certificates (or, if a class of Certificates is not
sold initially,  their  fair  market  values).  Such  aggregate  basis  will  be
allocated  among the Mortgage Loans and other  assets of the REMIC in proportion
to their respective fair market values. A  Mortgage Loan 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  original  issue discount)  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  original   issue  discount   on  the   Regular
Certificates.  The REMIC expects to elect under Code Section 171 to amortize any
premium on  the Mortgage  Loans. Premium  on  any Mortgage  Loan to  which  such
election  applies would be  amortized under a  constant yield method.  It is not
clear whether the yield of a Mortgage Loan 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 any Mortgage Loan  originated
on  or before September 27, 1985. Instead, premium on 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  original  issue
discount  on  the Regular  Certificates.  The amount  and  method of  accrual of
original issue discount will be calculated for this
 
                                       73
 
<PAGE>
<PAGE>
purpose  in  the  same  manner  as  described  above  with  respect  to  Regular
Certificates except that the 0.25% per annum de minimis rule and adjustments for
subsequent holders described therein will not apply.
 
     A  Residual Certificateholder will not be permitted to amortize the cost of
the Residual  Certificate as  an offset  to  its share  of the  REMIC's  taxable
income. However, that taxable income will not 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 Residual  Certificates will be added to the issue
price of the Regular  Certificates in determining the  REMIC's initial basis  in
its  assets.  See 'Sale  or  Exchange of  Residual  Certificates' herein.  For a
discussion of  possible  adjustments to  income  of  a subsequent  holder  of  a
Residual  Certificate to reflect any difference  between the actual cost of such
Residual Certificate  to  such  holder  and the  adjusted  basis  such  Residual
Certificate  would have in the hands  of an original Residual Certificateholder,
see 'Allocation of the Income of the REMIC to the 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  Residual Certificateholders  in  the same  manner  as  the
REMIC's  taxable income. The net loss allocable to any Residual Certificate will
not be deductible by the  holder to the extent that  such net loss exceeds  such
holder's  adjusted basis in such Residual Certificate.  Any net loss that is not
currently deductible  by reason  of this  limitation may  only be  used by  such
Residual  Certificateholder to offset its share of the REMIC's taxable income in
future periods (but not otherwise).  The ability of Residual  Certificateholders
that  are individuals or closely  held corporations to deduct  net losses may be
subject to additional limitations under the Code.
 
     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
Residual Interests. In the case of a 'single class REMIC', however, the expenses
and a matching amount of additional income will be allocated, under the Treasury
regulations,  among the holders  of the Regular Certificates  and the holders of
the Residual Interests 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 Residual Interests in their entirety and
not to holders of the related Regular Certificates.
 
     In the  case of  individuals  (or trusts,  estates,  or other  persons  who
compute their income in the same manner as individuals) who own an interest in a
Regular  or  Residual Certificate  directly or  through a  pass-through interest
holder which 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    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.   Residual
Certificateholders that are 'pass-through interest
 
                                       74
 
<PAGE>
<PAGE>
holders'  should consult their own tax advisors  about the impact of these rules
on an investment in the Residual Certificates.
 
     Excess Inclusions.  A  portion of  the  income on  a  Residual  Certificate
(referred  to in  the Code  as an 'excess  inclusion') for  any calendar quarter
will, with  an exception  discussed below  for certain  thrift institutions,  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 Residual Certificateholder; (ii) will
be  treated as  'unrelated business taxable  income' within the  meaning of Code
Section 512 if  the Residual Certificateholder  is a pension  fund or any  other
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  Residual
Certificateholder that is a foreign investor. See 'Non-U.S. Persons' below.  The
exception  for thrift institutions is available  only to the institution holding
the Residual Certificate, and  not to any affiliate  of the institution,  unless
the  affiliate is a subsidiary all the stock of which, and substantially all the
indebtedness of which, is  held by the institution,  and which is organized  and
operated exclusively in connection with the organization and operation of one or
more REMICs.
 
     Except  as  discussed  in  the following  paragraph,  with  respect  to any
Residual Certificateholder, the  excess inclusions for  any calendar quarter  is
the  excess, if any,  of (i) the  income of such  Residual Certificateholder for
that calendar quarter  from its Residual  Certificate over (ii)  the sum of  the
'daily  accruals' (as defined below) for all days during the calendar quarter on
which the Residual Certificateholder holds  such Residual Certificate. For  this
purpose,  the  daily  accruals  with  respect  to  a  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  Residual
Certificate  at the  beginning of  the calendar quarter  and 120  percent of the
'Federal long-term  rate' in  effect at  the time  the Residual  Certificate  is
issued.  For this purpose, the 'adjusted  issue price' of a Residual Certificate
at the beginning of any calendar quarter equals the issue price of the  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  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.
 
     As  an  exception  to  the  general  rule  described  above,  the  Treasury
Department has authority to issue regulations that would treat the entire amount
of income  accruing  on a  Residual  Certificate  as excess  inclusions  if  the
Residual  Certificates in the aggregate are  considered not to have 'significant
value'. Under the REMIC Regulations, Residual Certificateholders that are thrift
institutions described in  Code Section  593 can offset  excess inclusions  with
unrelated   deductions,  losses  and  loss   carryovers  provided  the  Residual
Certificates have  'significant  value'. For  purposes  of applying  this  rule,
thrift   institutions  that  are  members  of   an  affiliated  group  filing  a
consolidated return, together  with their subsidiaries  formed to issue  REMICs,
are  treated as  separate corporations. Residual  Certificates have 'significant
value' if: (i) the Residual Certificates  have an aggregate issue price that  is
at  least equal to 2% of the  aggregate issue price of all Residual Certificates
and Regular Certificates  with respect  to the  REMIC and  (ii) the  anticipated
weighted  average  life of  the Residual  Certificates  is at  least 20%  of the
anticipated weighted  average  life  of  the  REMIC  based  on  the  anticipated
principal  payments to  be received with  respect thereto  (using the Prepayment
Assumption and any required or permitted clean up calls or required  liquidation
provided   for  in  the  REMIC's  organizational  documents),  except  that  all
anticipated distributions are  to be  used if  the Residual  Certificate is  not
entitled  to any principal payments or is entitled to a disproportionately small
portion relative  to interest  payments thereon.  The principal  amount will  be
considered   disproportionately  small  if  the  issue  price  of  the  Residual
Certificates exceeds  125%  of  their  initial  principal  amount.  Finally,  an
ordering rule under the REMIC Regulations provides that a thrift institution may
only  offset  its excess  inclusion income  with deductions  after it  has first
applied its deductions against income that is not excess inclusion income.
 
     In the case of any Residual  Certificates held by a real estate  investment
trust,   the  aggregate  excess   inclusions  with  respect   to  such  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
 
                                       75
 
<PAGE>
<PAGE>
received  by such shareholders from such trust, and any amount so allocated will
be treated as an excess inclusion with  respect to a 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 Residual Certificate  to a  Residual
Certificateholder  will be  treated as  a non-taxable  return of  capital to the
extent it does  not exceed  the Residual Certificateholder's  adjusted basis  in
such  Residual Certificate. To  the extent a  distribution exceeds such adjusted
basis, it will be treated as gain from the sale of the Residual Certificate.
 
     Sale or Exchange  of Residual  Certificates. If a  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 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 Residual Certificate generally equals the cost of such Residual Certificate
to such Residual Certificateholder, increased by the taxable income of the REMIC
that was included in the income of such Residual Certificateholder with  respect
to  such Residual  Certificate, and  decreased (but not  below zero)  by the net
losses that have been allowed  as deductions to such Residual  Certificateholder
with  respect to  such Residual  Certificate and  by the  distributions received
thereon by such Residual  Certificateholder. In general, any  such gain or  loss
will  be capital  gain or loss  provided the  Residual Certificate is  held as a
capital  asset.   However,  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 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 Residual Certificate reacquires such Residual Certificate, or acquires any
other 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 Residual Certificateholder
on the sale will  not be deductible, but,  instead, will increase such  Residual
Certificateholder's adjusted basis in the newly acquired asset.
 
PROHIBITED TRANSACTIONS AND OTHER TAXES
 
     The  REMIC is subject to  a tax at a  rate equal to 100  percent of the net
income  derived  from  'prohibited  transactions'.  In  general,  a   prohibited
transaction  means the  disposition of  a Mortgage  Loan other  than pursuant to
certain specified exceptions,  the receipt  of investment income  from a  source
other  than  a  Mortgage Loan  or  certain  other permitted  investments  or the
disposition of an asset representing a  temporary investment of payments on  the
Mortgage   Loans  pending  payment  on  the  Residual  Certificates  or  Regular
Certificates. In addition,  the assumption of  a Mortgage Loan  by a  subsequent
purchaser  could cause the REMIC to recognize  gain, which would also be subject
to the 100 percent tax on prohibited transactions.
 
     In addition, certain contributions to a  REMIC made after the Closing  Date
could  result in the imposition of a tax on the REMIC equal to 100% of the value
of the contributed property.
 
     It is  not  anticipated  that  the REMIC  will  engage  in  any  prohibited
transactions  or  receive any  contributions subject  to the  contributions tax.
However, in  the  event that  the  REMIC is  subject  to any  such  tax,  unless
otherwise  disclosed in  the related  Prospectus Supplement,  such tax  would be
borne first  by  the  Residual  Certificateholders, to  the  extent  of  amounts
distributable to them and then by the Master Servicer.
 
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
REMICs  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
 
                                       76
 
<PAGE>
<PAGE>
than  the amounts retained  to meet claims)  to holders of  Regular and Residual
Certificates within the 90-day period.
 
     The REMIC will terminate  shortly following the  retirement of the  Regular
Certificates.  If a Residual Certificateholder's  adjusted basis in the Residual
Certificate  exceeds  the   amount  of   cash  distributed   to  such   Residual
Certificateholder  in final  liquidation of its  interest, then  it would appear
that the 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.
 
ADMINISTRATIVE MATTERS
 
     Solely for the purpose  of the administrative provisions  of the Code,  the
REMIC  will be treated as a partnership and the Residual Certificateholders will
be treated as the partners thereof;  however, under the Treasury regulations  if
there   is  at  no  time  during  the   taxable  year  more  than  one  Residual
Certificateholder, a REMIC shall not be subject to the rules of Subchapter C  of
Chapter  63 of  the Code relating  to the  treatment of Partnership  items for a
taxable year. Accordingly,  the REMIC  will file an  annual tax  return on  Form
1066,  U.S.  Real  Estate  Mortgage Investment  Conduit  Income  Tax  Return. In
addition, certain other information will be furnished quarterly to each Residual
Certificateholder who held such Residual Certificate on any day in the  previous
calendar quarter.
 
     Each  Residual Certificateholder is  required to treat  items on its return
consistently with their  treatment on  the REMIC's return,  unless the  Residual
Certificateholder  either  files a  statement  identifying 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 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.
 
TAX-EXEMPT INVESTORS
 
     Any 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 Residual  Certificate that is
considered  an  'excess  inclusion'.   See  'Residual  Certificates  --   Excess
Inclusions' herein.
 
NON-U.S. PERSONS
 
     Amounts  paid to Residual Certificateholders who  are not U.S. persons (see
'Regular Certificates -- Non-U.S. Persons') are treated as interest for purposes
of the  30% (or  lower treaty  rate) United  States withholding  tax. Under  the
Treasury  regulations, amounts distributed to Residual Holders should qualify as
'portfolio  interest',  subject   to  the  conditions   described  in   'Regular
Certificates'  above,  but  only to  the  extent  that the  Mortgage  Loans were
originated after July  18, 1984.  Furthermore, the  rate of  withholding on  any
income  on a Residual  Certificate that is  excess inclusion income  will not be
subject  to  reduction  under  any   applicable  tax  treaties.  See   'Residual
Certificates  --  Excess Inclusions'.  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 Residual Certificate is disposed of)
under  rules  similar  to  those  for  withholding  upon  disposition  of   debt
instruments  that have  original issue discount.  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 Residual  Certificates do  not have
significant value). See  'Residual Certificates  -- Excess  Inclusions'. If  the
amounts  paid  to  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
 
                                       77
 
<PAGE>
<PAGE>
on the  transfer  of Residual  Certificates,  see 'Tax-Related  Restrictions  on
Transfers of Residual Certificates' below.
 
     Regular  Certificateholders and persons related  to such holders should not
acquire any Residual Certificates,  and Residual Certificateholders and  persons
related   to  Residual   Certificateholders  should  not   acquire  any  Regular
Certificates without consulting their  tax advisors as  to the possible  adverse
tax consequences of such acquisition.
 
TAX-RELATED RESTRICTIONS ON TRANSFERS OF 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 (A)  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 middlemen)  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
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.
 
     In order to  comply with these  rules, the Agreement  will provide that  no
record  or  beneficial  ownership interest  in  a Residual  Certificate  may be,
directly or  indirectly,  purchased, transferred  or  sold 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 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 Residual
Certificate.
 
     Noneconomic Residual  Certificates. The  REMIC Regulations  disregard,  for
federal  income tax purposes, any transfer of a Noneconomic Residual Certificate
to a  'U.S. Person',  as defined  below, unless  no significant  purpose of  the
transfer  is to enable the transferor to  impede the assessment or collection of
tax. A Noneconomic Residual Certificate is any Residual Certificate (including a
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
 
                                       78
 
<PAGE>
<PAGE>
for in  the REMIC's  organizational  documents, (i)  the  present value  of  the
expected  future distributions on  the 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
Residual Certificate is disregarded, the transferor would continue to be treated
as the owner of the Residual Certificate and would continue to be subject to tax
on its allocable portion of the net income of the REMIC.
 
     Mark  to  Market Rules.  Prospective purchasers  of a  Residual Certificate
should be aware that on January  3, 1995, the IRS released proposed  regulations
under Section 475 (the 'Proposed Regulations'). The Proposed Regulations provide
that any Residual Certificate acquired after January 3, 1995 cannot be marked to
market,  regardless  of the  value of  such  Residual Certificate.  The Proposed
Regulations change  temporary  regulations  under Section  475  (the  'Temporary
Regulations')  which  were  issued  on  December  28,  1993  and  which  allowed
securities dealers to  mark to  market securities  held for  sale to  customers,
including Residual Certificates which did not have 'negative value.' In general,
a Residual Certificate has negative value if, as of the date a taxpayer acquires
the  Residual Certificate, the  present value of  the tax liabilities associated
with holding the Residual Certificate exceeds  the sum of (i) the present  value
of  the expected future distributions on  the Residual Certificate, and (ii) the
present value  of  the  anticipated  tax savings  associated  with  holding  the
Residual  Certificate as  the REMIC  generates losses.  The amounts  and present
values of the  anticipated tax  liabilities, expected  future distributions  and
anticipated  tax savings are all  to be determined using  (i) the prepayment and
reinvestment assumptions adopted  under Section 1272(a)(6),  or that would  have
been  adopted had the REMIC's regular  interests been issued with original issue
discount, (ii) any required or permitted  clean up calls, or required  qualified
liquidation,  provided for in  the REMIC's organizational  documents and (iii) a
discount rate equal to  the 'applicable Federal rate'  (as specified in  Section
1274(d)(1),  that  would  apply to  a  debt  instrument issued  on  the  date of
acquisition of the Residual Certificate. The Proposed Regulations still apply to
any REMIC  residual interest  acquired on  or prior  to January  3, 1995.  Thus,
holders  of  positive value  REMIC residual  interests acquired  on or  prior to
January 3, 1995 may continue to mark  such residual interests to market for  the
entire  economic life  of such interests.  Prospective purchasers  of a Residual
Certificate should consult their tax advisors regarding the possible application
of the Proposed Regulations.
 
     Foreign Investors. The  REMIC Regulations  provide that the  transfer of  a
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 Residual Certificate is effectively connected with the conduct of
a United States trade or  business. A Residual Certificate  is deemed to have  a
tax  avoidance  potential  unless,  at  the  time  of  transfer,  the transferor
reasonably expects 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  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 Pooling and Servicing  Agreement
will  provide  that no  record or  beneficial ownership  interest in  a Residual
Certificate may be,  directly or  indirectly, transferred to  a non-U.S.  Person
unless  such person provides the Trustee with  a duly completed I.R.S. 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 Residual Certificates are
 
                                       79
 
<PAGE>
<PAGE>
advised to  consult their  own tax  advisors with  respect to  transfers of  the
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.
 
                            STATE TAX CONSIDERATIONS
 
     In addition to the  federal income tax  consequences described in  'Certain
Federal  Income  Tax Considerations',  potential  investors should  consider the
state and  local income  tax  consequences of  the acquisition,  ownership,  and
disposition  of  the Certificate.  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 tax consequences of investments in the Certificates.
 
                              ERISA CONSIDERATIONS
 
     The  following describes certain  considerations under ERISA  and the Code,
which apply  only  to  Certificates  of  a Series  that  are  not  divided  into
subclasses.  If Certificates are divided  into subclasses the related Prospectus
Supplement will contain information concerning considerations relating to  ERISA
and the Code that are applicable to such Certificates.
 
     ERISA  imposes requirements on employee benefit plans subject to ERISA (and
on  certain  other  retirement  plans  and  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
subject to the requirement of ERISA and/or the Code) (collectively 'Plans')  and
on  persons who  are fiduciaries  with respect  to such  Plans. Generally, ERISA
applies to investments made  by Plans. Among other  things, ERISA requires  that
the  assets  of Plans  be held  in trust  and  that the  trustee, or  other duly
authorized fiduciary,  have exclusive  authority and  discretion to  manage  and
control  the assets of such Plans. ERISA  also imposes certain duties on persons
who are  fiduciaries  of  Plans.  Under ERISA,  any  person  who  exercises  any
authority or control respecting the management or disposition of the assets of a
Plan is considered to be a fiduciary of such Plan (subject to certain exceptions
not  here relevant). Certain employee benefit  plans, such as governmental plans
(as defined in  ERISA Section 3(32))  and, if  no election has  been made  under
Section  410(d) of the Code,  church plans (as defined  in ERISA Section 3(33)),
are not subject to ERISA requirements. Accordingly, assets of such plans may  be
invested  in  Senior Certificates  without  regard to  the  ERISA considerations
described above and below,  subject to the provisions  of applicable state  law.
Any  such plan which is  qualified and exempt from  taxation under Code Sections
401(a) and 501(a), however, is subject  to the prohibited transaction rules  set
forth in Code Section 503.
 
     On  November  13, 1986,  the United  States  Department of  Labor ('Labor')
issued final  regulations  concerning the  definition  of what  constitutes  the
assets  of a  Plan. (Labor Reg.  Section 2510.3-101) Under  this regulation, the
underlying assets and properties of corporations, partnerships and certain other
entities in  which a  Plan makes  an  'equity' investment  could be  deemed  for
purposes  of ERISA to be assets of  the investing Plan in certain circumstances.
However, the regulation provides that, generally, the assets of a corporation or
partnership in which a Plan invests will not be deemed for purposes of ERISA  to
be  assets of such Plan if the equity interest acquired by the investing Plan is
a publicly-offered  security. A  publicly-offered security,  as defined  in  the
Labor  Reg.  Section  2510.3-101, is  a  security  that is  widely  held, freely
transferable and  registered  under the  Securities  Exchange Act  of  1934,  as
amended.
 
     In  addition to the imposition of general fiduciary standards of investment
prudence and  diversification, ERISA  prohibits a  broad range  of  transactions
involving  Plan  assets  and  persons  ('Parties  in  Interest')  having certain
specified relationships  to a  Plan and  imposes additional  prohibitions  where
Parties  in  Interest are  fiduciaries with  respect to  such Plan.  Because the
Mortgage  Loans  may  be  deemed  Plan  assets  of  each  Plan  that   purchases
Certificates,  an investment in the Certificates by a Plan might be a prohibited
transaction under ERISA Sections 406 and 407 and subject to an excise tax  under
Code Section 4975 unless a statutory or administrative exemption applies.
 
                                       80
 
<PAGE>
<PAGE>
PTE 83-1
 
     In  Prohibited  Transaction  Exemption  83-1  ('PTE  83-1'),  which amended
Prohibited Transaction Exemption  81-7, Labor exempted  from ERISA's  prohibited
transaction  rules certain transactions relating to the operation of residential
mortgage pool investment trusts and the purchase, sale and holding of  'mortgage
pool  pass-through certificates' in  the initial issuance  of such certificates.
PTE 83-1  permits,  subject  to  certain  conditions,  transactions  that  might
otherwise  be prohibited between  Plans and Parties in  Interest with respect to
those Plans related to the origination, maintenance and termination of  mortgage
pools consisting of mortgage loans secured by first or second mortgages or deeds
of  trust on single-family residential property, and the acquisition and holding
of certain mortgage pool pass-through  certificates representing an interest  in
such mortgage pools by Plans. If the general conditions (discussed below) of PTE
83-1  are  satisfied,  investments  by a  Plan  in  Certificates  that represent
interests in a Mortgage Pool consisting of Mortgage Loans representing loans for
single family  homes ('Single  Family  Certificates') will  be exempt  from  the
prohibitions   of  ERISA  Sections   406(a)  and  407   (relating  generally  to
transactions with  Parties in  Interest who  are not  fiduciaries) if  the  Plan
purchases  the Single Family Certificates at no  more than fair market value and
will be  exempt  from the  prohibitions  of  ERISA Sections  406(b)(1)  and  (2)
(relating  generally  to transactions  with  fiduciaries) if,  in  addition, the
purchase is approved by an independent fiduciary, no sales commission is paid to
the pool sponsor, the Plan does not purchase more than 25% of all Single  Family
Certificates,  and at least 50% of  all Single Family Certificates are purchased
by persons independent of the  pool sponsor or pool  trustee. PTE 83-1 does  not
provide  an  exemption  for  transactions  involving  Subordinate  Certificates.
Accordingly, unless otherwise provided in the related Prospectus Supplement,  no
transfer of a Subordinate Certificate may be made to a Plan.
 
     The  discussion in this  and the next succeeding  paragraph applies only to
Single Family Certificates.  The Depositor  believes that, for  purposes of  PTE
83-1,   the  term   'mortgage  pass-through  certificate'   would  include:  (i)
Certificates  issued  in  a  Series  consisting  of  only  a  single  class   of
Certificates; and (ii) Offered Certificates issued in a Series in which there is
only  one class of  Offered Certificates; provided that  the Certificates in the
case of clause  (i), or the  Offered Certificates  in the case  of clause  (ii),
evidence  the  beneficial ownership  of both  a  specified percentage  of future
interest payments (greater than 0%) and a specified percentage (greater than 0%)
of future principal payments on  the Mortgage Loans. It  is not clear whether  a
class  of Certificates that  evidences the beneficial ownership  in a Trust Fund
divided  into  Mortgage  Loan  Groups,  beneficial  ownership  of  a   specified
percentage  of interest payments only or  principal payments only, or a notional
amount of either  principal or  interest payments,  or a  class of  Certificates
entitled  to receive  payments of interest  and principal on  the Mortgage Loans
only after  payments  to  other  classes or  after  the  occurrence  of  certain
specified  events would be a 'mortgage pass-through certificate' for purposes of
PTE 83-1.
 
     PTE 83-1 sets forth  three general conditions which  must be satisfied  for
any transaction to be eligible for exemption: (i) the maintenance of a system of
insurance  or  other  protection  for the  pooled  mortgage  loans  and property
securing such loans, and for indemnifying Certificateholders against  reductions
in  pass-through payments due to property damage or defaults in loan payments in
an amount not less than  the greater of one  percent of the aggregate  principal
balance  of all covered  pooled mortgage loans  or the principal  balance of the
largest covered pooled mortgage loan; (ii)  the existence of a pool trustee  who
is not an affiliate of the pool sponsor; and (iii) a limitation on the amount of
the  payment retained by the pool sponsor,  together with other funds inuring to
its benefit, to not  more than adequate consideration  for selling the  mortgage
loans  plus reasonable compensation for services provided by the pool sponsor to
the Mortgage  Pool. The  Depositor  believes that  the first  general  condition
referred to above will be satisfied with respect to the Certificates in a Series
issued  without a  subordination feature, or  the Senior Certificates  only in a
Series issued with a subordination feature, provided that the subordination  and
Reserve  Fund, subordination  by shifting  of interests,  the pool  insurance or
other form  of credit  enhancement described  herein (such  subordination,  pool
insurance  or other form of credit enhancement  being the system of insurance or
other protection referred to above) with respect to a Series of Certificates  is
maintained  in  an  amount not  less  than the  greater  of one  percent  of the
aggregate principal balance of  the Mortgage Loans or  the principal balance  of
the  largest Mortgage Loan. See 'Description of the Certificates' herein. In the
absence of  a ruling  that the  system  of insurance  or other  protection  with
respect   to   a   Series   of   Certificates   satisfies   the   first  general
 
                                       81
 
<PAGE>
<PAGE>
condition referred to above, there can be no assurance that these features  will
be so viewed by Labor. The Trustee will not be affiliated with the Depositor.
 
     Each  Plan fiduciary who is responsible for making the investment decisions
whether to purchase or commit to purchase and to hold Single Family Certificates
must make  its own  determination as  to  whether the  first and  third  general
conditions,  and  the specific  conditions  described briefly  in  the preceding
paragraph, of PTE 83-1  have been satisfied,  or as to  the availability of  any
other  prohibited  transaction  exemptions.  Each  Plan  fiduciary  should  also
determine whether, under the general fiduciary standards of investment  prudence
and  diversification, an investment  in the Certificates  is appropriate for the
Plan, taking into  account the  overall investment policy  of the  Plan and  the
composition of the Plan's investment portfolio.
 
UNDERWRITER EXEMPTIONS
 
     Labor  has issued to various  underwriters substantially similar individual
exemptions (collectively, the 'Underwriter  Exemptions') which apply to  certain
sales  and servicing  of 'certificates' that  are obligations of  a 'trust' with
respect to which such underwriters are the underwriter, manager or co-manager of
an underwriting syndicate.  The Underwriter Exemptions  provide relief which  is
generally  similar  to that  provided by  PTE  83-1, but  is broader  in several
respects.
 
     The Underwriter  Exemptions contain  several  requirements, some  of  which
differ  from those in  PTE 83-1. The Underwriter  Exemptions contain an expanded
definition of  'certificate',  which includes  an  interest which  entitles  the
holder  to pass-through payments  of principal, interest  and/or other payments.
The Underwriter  Exemptions  contain an  expanded  definition of  'trust'  which
permits  the trust corpus to consist  of secured consumer receivables, including
obligations secured by shares issued  by a cooperative housing association.  The
definition  of  'trust',  however,  does  not  include  private  mortgage-backed
securities like the Private Mortgage-Backed Securities, and does not include any
other investment pool unless, inter alia: (i) the investment pool consists  only
of  assets of the type which have  been included in other investment pools; (ii)
certificates evidencing  interests  in such  other  investment pools  have  been
purchased  by investors  other than  Plans for  at least  one year  prior to the
Plan's acquisition of certificates pursuant  to the Underwriter Exemptions;  and
(iii)  certificates in such other investment pools have been rated in one of the
three highest generic rating categories of the four credit rating agencies noted
below. Generally,  the  Underwriter  Exemptions hold  that  the  acquisition  of
certificates  by  a  Plan  must  be  on  terms  (including  the  price  for  the
certificates) that are at least as favorable to the Plan as they would be in  an
arm's-length  transaction with  an unrelated  party. The  Underwriter Exemptions
require that the rights  and interests evidenced by  the certificates held by  a
Plan  not  be 'subordinated'  to  the rights  and  interests evidenced  by other
certificates of the same trust. Further, the Underwriter Exemptions require that
certificates acquired by  a Plan have  received a  rating at the  time of  their
acquisition  that is in  one of the  three highest generic  rating categories of
Standard and  Poor's Ratings  Group,  Moody's Investors  Service, Inc.,  Duff  &
Phelps  Inc. or  Fitch Investors Service,  Inc. The  Underwriter Exemptions also
specify that the pool trustee must not be an affiliate of the pool sponsor,  nor
an  affiliate of the underwriter, the pool servicer, any obligor with respect to
mortgage loans included in the trust constituting more than five percent of  the
aggregate  unamortized  principal balance  of the  assets in  the trust,  or any
affiliate of such entities. Finally,  the Underwriter Exemptions stipulate  that
any  Plan investing  in the  certificates 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.
 
     Any  Plan fiduciary which proposes to cause a Plan to purchase Certificates
should consult with their counsel concerning  the impact of ERISA and the  Code,
the  applicability of PTE 83-1, and the potential consequences in their specific
circumstances, prior to  making such investment.  Moreover, each Plan  fiduciary
should  determine whether  under the  general fiduciary  standards of investment
procedure and diversification an investment  in the Certificates is  appropriate
for  the Plan, taking into account the overall investment policy of the Plan and
the composition of the Plan's investment portfolio.
 
                                       82
 
<PAGE>
<PAGE>
                                LEGAL INVESTMENT
 
     The Prospectus  Supplement for  each series  of Certificates  will  specify
which,  if any, of  the Classes of Certificates  offered thereby will constitute
'mortgage related  securities' for  purposes of  the Secondary  Mortgage  Market
Enhancement  Act  of 1984  ('SMMEA'). Classes  of  Certificates that  qualify as
'mortgage related securities'  will be  legal investments  for persons,  trusts,
corporations,  partnerships, associations, business trusts and business entities
(including depository institutions, life insurance companies and pension  funds)
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
investments  are  subject  to state  regulation  to  the same  extent  as, under
applicable law, obligations issued by or guaranteed as to principal and interest
by the  United States  or any  such entities.  Under SMMEA,  if a  state  enacts
legislation  prior to October 4, 1991 specifically limiting the legal investment
authority of any such  entities with respect  to 'mortgage related  securities',
the  Certificates that  qualify as  mortgage related  securities will constitute
legal investments for entities  subject to such legislation  only to the  extent
provided therein. Approximately twenty-one states adopted such legislation prior
to  the October 4, 1991 deadline. 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 Certificates that qualify as mortgage
related  securities,  or  require  the   sale  or  other  disposition  of   such
Certificates,   so  long  as  such  contractual  commitment  was  made  or  such
Certificates 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 in  Certificates
without  limitations as to  the percentage of  their assets represented thereby,
federal credit unions may  invest in mortgage  related securities, and  national
banks  may purchase  Certificates for  their own  account without  regard to the
limitations generally applicable to investment securities set forth in 12 U.S.C.
SS24 (Seventh),  subject in  each case  to such  regulations as  the  applicable
federal  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),  (whether or  not the  Class of Certificates
under consideration for purchase constitutes a 'mortgage related security').
 
     All depository institutions considering  an investment in the  Certificates
(whether  or  not the  Class of  Certificates  under consideration  for purchase
constitutes a  mortgage related  security should  review the  Federal  Financial
Institutions   Examination  Council's   Supervisory  Policy   Statement  on  the
Securities Activities (to  the extent  adopted by  their respective  regulators)
(the  'Policy Statement'), setting  forth, in relevant  part, certain securities
trading and sales  practices deemed unsuitable  for an institution's  investment
portfolio,  and  guidelines  for  (and restrictions  on)  investing  in mortgage
derivative products, including mortgage related securities, which are 'high-risk
mortgage securities' as defined in the Policy Statement. According to the Policy
Statement, such  'high-risk  mortgage  securities' include  securities  such  as
Certificates  not entitled to distributions  allocated to principal or interest,
or  Subordinated  Certificates.   Under  the   Policy  Statement,   it  is   the
responsibility  of each depository  institution to determine,  prior to purchase
(and at stated intervals thereafter),  whether a particular mortgage  derivative
product  is  a  'high-risk  mortgage security',  and  whether  the  purchase (or
retention) of such a product would be consistent with the Policy Statement.
 
     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
that may restrict or  prohibit investment in securities  that are not  'interest
bearing'  or 'income paying'. There may be  other restrictions on the ability of
certain  investors,  including  depository  institutions,  either  to   purchase
Certificates  or  to purchase  Certificates representing  more than  a specified
percentage of the investor's  assets. Investors should  consult their own  legal
advisors  in determining whether and to  what extent the Certificates constitute
legal investments for such investors.
 
                                       83
 
<PAGE>
<PAGE>
                             METHOD OF DISTRIBUTION
 
     The Certificates offered hereby and  by the Prospectus Supplements will  be
offered  in Series.  The distribution of  the Certificates 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 Certificates 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,  an affiliate  of the
Depositor, acting as underwriter with other underwriters, if any, named therein.
In such event, the Prospectus Supplement may also specify that the  underwriters
will  not be  obligated to pay  for any  Certificates agreed to  be purchased by
purchasers pursuant  to  purchase agreements  acceptable  to the  Depositor.  In
connection   with  the  sale  of  the  Certificates,  underwriters  may  receive
compensation from the Depositor  or from purchasers of  the Certificates 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 the  Certificates
will be distributed by Merrill Lynch, Pierce, Fenner & Smith Incorporated acting
as  agent or in some cases as principal with respect to Certificates that it has
previously purchased or agreed to purchase.  If Merrill Lynch, Pierce, Fenner  &
Smith  Incorporated acts  as agent in  the sale of  Certificates, Merrill Lynch,
Pierce, Fenner  & Smith  Incorporated  will receive  a selling  commission  with
respect  to  each  Series  of  Certificates,  depending  on  market  conditions,
expressed as a percentage of the aggregate principal balance of the Certificates
sold hereunder as of the Cut-off Date.  The exact percentage for each Series  of
Certificates  will be  disclosed in  the related  Prospectus Supplement.  To the
extent that  Merrill  Lynch,  Pierce,  Fenner &  Smith  Incorporated  elects  to
purchase  Certificates  as  principal,  Merrill Lynch,  Pierce,  Fenner  & Smith
Incorporated 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 Certificates of such Series.
 
     The  Depositor  will  indemnify  Merrill  Lynch,  Pierce,  Fenner  &  Smith
Incorporated and any underwriters  against certain civil liabilities,  including
liabilities  under the  Securities Act of  1933, or will  contribute to payments
Merrill Lynch, Pierce, Fenner & Smith  Incorporated and any underwriters may  be
required to make in respect thereof.
 
     In  the ordinary course of business,  Merrill Lynch, Pierce, Fenner & Smith
Incorporated and the Depositor  may engage in  various securities and  financing
transactions,  including repurchase  agreements to provide  interim financing of
the Depositor's  Mortgage Loans  pending  the sale  of  such Mortgage  Loans  or
interests therein, including the Certificates.
 
     The  Depositor anticipates that the Certificates  will be sold primarily to
institutional investors.  Purchasers of  Certificates, including  dealers,  may,
depending  on the  facts and  circumstances of such  purchases, be  deemed to be
'underwriters' within the meaning  of the Securities Act  of 1933 in  connection
with  reoffers and sales by them of Certificates. Holders of Certificates should
consult with their legal advisors  in this regard prior  to any such reoffer  or
sale.
 
                                 LEGAL MATTERS
 
     The  validity  of the  Certificates, including  certain federal  income tax
consequences with respect  thereto, will  be passed  upon for  the Depositor  by
Brown & Wood LLP, One World Trade Center, New York, New York 10048.
 
                                       84
 
<PAGE>
<PAGE>
                             FINANCIAL INFORMATION
 
     A new Trust Fund will be formed with respect to each Series of Certificates
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  Certificates.
Accordingly,  no financial  statements with  respect to  any Trust  Fund will be
included in this Prospectus or in the related Prospectus Supplement.
 
                                     RATING
 
     It is  a condition  to the  issuance  of the  Certificates of  each  Series
offered  hereby and by the Prospectus Supplement that they shall have been rated
in one  of the  four  highest rating  categories  by the  nationally  recognized
statistical  rating  agency  or  agencies specified  in  the  related Prospectus
Supplement.
 
     Ratings on  mortgage pass-through  certificates address  the likelihood  of
receipt  by certificateholders of  all distributions on  the underlying mortgage
loans. These ratings  address the structural,  legal and issuer-related  aspects
associated  with such certificates, the nature  of the underlying mortgage loans
and the credit quality of the credit  enhancer or guarantor, if any. Ratings  on
mortgage  pass-through  certificates  do  not represent  any  assessment  of the
likelihood of principal prepayments by mortgagors or of the degree by which such
prepayments might  differ  from  those  originally  anticipated.  As  a  result,
certificateholders  might  suffer  a  lower  than  anticipated  yield,  and,  in
addition, holders of stripped pass-through  certificates in extreme cases  might
fail to recoup their underlying 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.
 
                                       85


<PAGE>
<PAGE>
                             INDEX TO DEFINED TERMS

<TABLE>
<CAPTION>
                                                            PAGE
                                                        ------------
<S>                                                     <C>
Accrual Certificates..................................            27
Accrual Period........................................            67
Adjusted Issue Price..................................            62
Advance...............................................            10
AFR...................................................            63
Agency Securities.....................................         cover
Agreement.............................................         4, 14
Applicable Amount.....................................            74
ARM Loans.............................................            62
Available Distribution Amount.........................            26
balloon payments......................................         5, 13
Bankruptcy Bond.......................................            34
Bankruptcy Bonds......................................             9
Buydown Fund..........................................            13
Buydown Loans.........................................            13
Capital Asset.........................................            64
Cede..................................................            30
CERCLA................................................            55
Certificate Account...................................            39
Certificate Balance...................................            28
Certificate Register..................................            25
Certificates..........................................  cover, 4, 12
Charter Act...........................................            18
Closing Date..........................................             4
Code..................................................            11
Collateral Value......................................            14
Cooperative Loans.....................................         4, 14
Cooperatives..........................................         4, 14
Cut-off Date..........................................             9
Deferred Interest.....................................        63, 70
Definitive Certificates...............................            31
Depositor.............................................     cover, 21
Detailed Description..................................            12
Determination Date....................................            27
Disqualified Organization.............................            78
Distribution Date.....................................             8
DTC...................................................            30
Due-On-Sale...........................................             6
Eligible Investments..................................            39
EPA...................................................            55
ERISA.................................................            11
Excess Inclusion......................................            75
Excess Servicing......................................            60
FDIC..................................................            23
Federal Long-Term Rate................................            75
FHA...................................................         5, 15
FHA Insurance.........................................            10
FHA Loans.............................................            15
FHLMC.................................................         cover
FHLMC Act.............................................            16
FHLMC Certificate Group...............................            17
FHLMC Certificates....................................             6
FNMA..................................................         cover
FNMA Certificates.....................................             6
Funding Period........................................            11
Garn-St Germain Act...................................            56
GNMA..................................................         cover
GNMA Certificates.....................................             6
GNMA Issuer...........................................            15
Guaranty Agreement....................................            15
Housing Act...........................................            15
HUD...................................................            45
 
<CAPTION>
                                                            PAGE
                                                        ------------
<S>                                                     <C>
Indirect Participant..................................            30
Insurance Proceeds....................................            40
Insured Expenses......................................            40
IRS...................................................            59
Issuer................................................        64, 72
Labor.................................................            80
Legislative History...................................            62
Letter of Credit......................................            10
Limited Guarantee.....................................            10
Liquidation Expenses..................................            40
Liquidation Proceeds..................................            40
Loan-to-Value Ratio...................................            14
lockout periods.......................................         5, 13
Master REMIC..........................................            65
Master Servicer.......................................             4
Master Servicing Fee..................................            46
Mortgage..............................................            38
Mortgage Assets.......................................  cover, 4, 12
Mortgage Loans........................................         cover
Mortgage Note.........................................            38
Mortgage Pool.........................................         4, 12
Mortgage Pool Insurance Policy........................         9, 32
Mortgage Rate.........................................         8, 13
Mortgage Related Security.............................            83
Mortgaged Properties..................................            12
NCUA..................................................            83
OID Regulations.......................................        61, 63
Participants..........................................            30
Parties in Interest...................................            80
Pass Through Interest Holder..........................            74
Pass-Through Rate.....................................             8
Payment Lag Certificates..............................            71
Phantom Income........................................            73
Plans.................................................            80
PMBS Agreement........................................            20
PMBS Issuer...........................................            20
PMBS Servicer.........................................            20
PMBS Trustee..........................................            20
Policy Statement......................................            83
Pool Insurer..........................................            32
Pre-Funded Amount.....................................             4
Pre-Funding Account...................................     cover, 10
Pre-Issuance Accrued Interest.........................            71
Prepayment Assumption.................................            62
Primary Insurer.......................................            43
Primary Mortgage Insurance Policy.....................            12
Principal Prepayments.................................            28
Private Mortgage-Backed Securities....................         cover
Proposed Contingent Regulations.......................            63
PTE 83-1..............................................            81
Purchase Price........................................            24
Qualified Mortgage....................................            65
Rating Agency.........................................            39
Record Date...........................................            25
Regular Certificates..................................            65
Regular Interests.....................................            26
Relief Act............................................            56
REMIC.................................................     2, 11, 26
REMIC Regulations.....................................            57
Reserve Fund..........................................             9
Residual Certificates.................................            65
residual interests....................................            26
Retained Interest.....................................            25
</TABLE>

 
                                       86
 
<PAGE>
<PAGE>

<TABLE>
<CAPTION>
                                                            PAGE
                                                        ------------
<S>                                                     <C>
Seller................................................         cover
Sellers...............................................            12
Senior Certificates...................................         7, 32
Series................................................      cover, 4
Servicer..............................................             4
Single Family Certificates............................            81
SMMEA.................................................        11, 83
Special Hazard Insurance Policy.......................             9
Special Hazard Insurer................................            34
Stripped ARM Obligations..............................            62
Stripped Bond(s)......................................            60
Stripped Bond Certificates............................            60
Stripped Coupon(s)....................................            60
Stripped Coupon Certificates..........................            60
Sub-Servicer..........................................        10, 14
Subordinated Certificates.............................         7, 32
<CAPTION>
                                                            PAGE
                                                        ------------
<S>                                                     <C>
Subsequent Mortgage Assets............................      cover, 4
Subsidiary REMIC......................................            65
Super-Premium Certificates............................            67
Surety Bond...........................................            10
Temporary Regulations.................................            79
Title V...............................................            56
Trust Fund............................................     cover, 12
Trustee...............................................             4
U.S. Person...........................................            64
UCC...................................................            30
Underwriter Exemptions................................            82
VA....................................................             5
VA Guaranty Policy....................................            46
VA Insurance..........................................            10
VA Loans..............................................            15
Weighted Average Rate.................................            68
</TABLE>

 
                                       87


<PAGE>
<PAGE>
_____________________________________      _____________________________________
 
     NO  PERSON  HAS BEEN  AUTHORIZED TO  GIVE  ANY INFORMATION  OR TO  MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS SUPPLEMENT OR  THE
PROSPECTUS  AND, IF GIVEN OR MADE,  SUCH INFORMATION OR REPRESENTATIONS MUST NOT
BE RELIED UPON. THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS DO NOT  CONSTITUTE
AN  OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY ANY SECURITIES OTHER THAN
THE CLASS A CERTIFICATES, NOR AN OFFER OF THE CLASS A CERTIFICATES IN ANY  STATE
OR  JURISDICTION  IN  WHICH, OR  TO  ANY PERSON  TO  WHOM, SUCH  OFFER  WOULD BE
UNLAWFUL. THE DELIVERY OF  THIS PROSPECTUS SUPPLEMENT OR  THE PROSPECTUS AT  ANY
TIME DOES NOT IMPLY THAT INFORMATION HEREIN OR THEREIN IS CORRECT AS OF ANY TIME
SUBSEQUENT  TO  ITS DATE;  HOWEVER,  IF ANY  MATERIAL  CHANGE OCCURS  WHILE THIS
PROSPECTUS SUPPLEMENT OR THE PROSPECTUS IS REQUIRED BY LAW TO BE DELIVERED, THIS
PROSPECTUS  SUPPLEMENT  OR  THE  PROSPECTUS  WILL  BE  AMENDED  OR  SUPPLEMENTED
ACCORDINGLY.
                            ------------------------
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                                                                               PAGE
                                                                                                                               ----
<S>                                                                                                                            <C>
                                                       PROSPECTUS SUPPLEMENT
Summary of Terms of the Certificates........................................................................................    S-4
Special Considerations......................................................................................................   S-16
Certain Legal Considerations................................................................................................   S-16
The Mortgage Pool...........................................................................................................   S-17
MLCC and Its Mortgage Programs..............................................................................................   S-23
Prepayment and Yield Considerations.........................................................................................   S-30
Description of the Certificates.............................................................................................   S-35
The Certificate Insurance Policy and the Certificate Insurer................................................................   S-50
Certain Federal Income Tax Consequences.....................................................................................   S-52
ERISA Considerations........................................................................................................   S-52
Use of Proceeds.............................................................................................................   S-53
Underwriting................................................................................................................   S-53
Experts.....................................................................................................................   S-54
Legal Matters...............................................................................................................   S-54
Certificate Rating..........................................................................................................   S-54
Index of Principal Terms....................................................................................................   S-56
Annex I: Global Clearance, Settlement and Tax Documentation Procedures......................................................    I-1
Appendix A -- Audited Financial Statements of the Certificate Insurer.......................................................    A-1
Appendix B -- Unaudited Financial
  Statements of the Certificate Insurer.....................................................................................    B-1
                                                            PROSPECTUS
Prospectus Supplement.......................................................................................................      2
Available Information.......................................................................................................      2
Incorporation of Certain Information by Reference...........................................................................      3
Summary of Terms............................................................................................................      4
The Trust Fund..............................................................................................................     12
Use of Proceeds.............................................................................................................     21
The Depositor...............................................................................................................     21
Mortgage Loan Program.......................................................................................................     21
Description of the Certificates.............................................................................................     24
Credit Enhancement..........................................................................................................     31
Yield and Prepayment Considerations.........................................................................................     36
The Pooling and Servicing Agreement.........................................................................................     38
Certain Legal Aspects of the Mortgage Loans.................................................................................     50
Certain Federal Income Tax Consequences.....................................................................................     57
State Tax Considerations....................................................................................................     80
ERISA Considerations........................................................................................................     80
Legal Investment............................................................................................................     83
Method of Distribution......................................................................................................     84
Legal Matters...............................................................................................................     84
Financial Information.......................................................................................................     85
Rating......................................................................................................................     85
Index to Defined Terms......................................................................................................     86
</TABLE>
 

                                  $318,494,140
                                 (APPROXIMATE)
                                      MLCC
                           MORTGAGE INVESTORS, INC.,
                                     SELLER
                           MORTGAGE LOAN ASSET BACKED
                           PASS-THROUGH CERTIFICATES,
                             SERIES 1996-C, CLASS A
                                 MERRILL LYNCH
                              CREDIT CORPORATION,
                                MASTER SERVICER
                          ---------------------------
                             PROSPECTUS SUPPLEMENT
                          ---------------------------
                              MERRILL LYNCH & CO.
                               SEPTEMBER 4, 1996

 
_____________________________________      _____________________________________


                           STATEMENT OF DIFFERENCES
                           ------------------------
The registered trademark shall be expressd as.................   'r'
The service mark shall be expressed as........................  'SM'

<PAGE>




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