MLCC MORTGAGE INVESTORS INC
424B5, 1997-03-24
ASSET-BACKED SECURITIES
Previous: TRICO MARINE SERVICES INC, 10-K405, 1997-03-24
Next: DEFINED ASSET FUNDS MUNICIPAL INV TR FD MON PYMT SER 564, 497, 1997-03-24






<PAGE>
<PAGE>

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED NOVEMBER 15, 1996)

                           $324,728,000 (APPROXIMATE)
                    MLCC MORTGAGE INVESTORS, INC., DEPOSITOR
      MORTGAGE LOAN ASSET BACKED PASS-THROUGH CERTIFICATES, SERIES 1997-A,
                                    CLASS A
PRINCIPAL AND INTEREST PAYABLE ON THE 15TH DAY OF EACH MONTH, BEGINNING IN APRIL
                                      1997
               MERRILL LYNCH CREDIT CORPORATION, MASTER SERVICER
                            ------------------------
     The Series 1997-A 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,  substantially  all  of 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'). Initially,  the  Trust Fund  will  include approximately
$80,000,000 on deposit in the Pre-Funding Account that will be used to  purchase
Subsequent Mortgage Loans (as defined herein), in addition to the Mortgage Loans
in  the Trust Fund on the date of the initial issuance of the Certificates. 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 November 15, 1996 attached hereto
(the 'PROSPECTUS').
 
     The Class A Certificates will be issued in the initial aggregate  principal
amount of approximately $324,728,000, 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  $324,322,090, plus accrued interest,  before
deducting  expenses  payable by  the Company,  estimated to  be $200,000  in the
aggregate.
 
     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 March 26, 1997.
                            ------------------------
                              MERRILL LYNCH & CO.
                            ------------------------
           The date of this Prospectus Supplement is March 19, 1997.
 

<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 obligor  on a Mortgage  Note (the 'MORTGAGOR') to
convert the Mortgage  Loan to a  fixed rate loan  or to a  different Index  (the
'CONVERTIBLE  MORTGAGE LOANS') or, in some cases, only to convert to a new Index
(the 'INDEX CONVERTIBLE  MORTGAGE LOANS') in  each case as  described below  and
herein. 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  1.30% of the Initial  Mortgage
Loans  (by aggregate principal balance as of  the Cut-off Date) 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 97.51% of the Initial Mortgage Loans (by
aggregate principal  balance  as of  the  Cut-off Date)  are  Index  Convertible
Mortgage  Loans. 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  April 15, 1997,  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' HEREIN.
 
     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, Attention:
General Counsel and 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  1997-A,
                                            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.

Depositor.................................  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 (including the Pre-Funded Amount)..................   $328,839,473
     Pre-Funded Amount............................................................................   $ 80,000,000
     Original Class A Principal Balance...........................................................   $324,728,000
     Original Class B Principal Balance...........................................................   $  4,111,473
</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 March 26, 1997 in
                                            the case  of the  Distribution Date  on April  15, 1997)  plus  0.25%
                                            (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%, (ii) with respect to certain
                                            of the  Mortgage  Loans  originated  by  correspondent  lenders,  the
                                            Correspondent  Trailing Premium  (as defined  herein), which premiums
                                            range from  0.125%  to 0.750%  and  (iii) the  Certificate  Insurance
                                            Policy   annual  premium  rate.  The   Servicing  Fee  Rate  and  the
                                            Certificate Insurance Policy  annual premium rate  together will  not
                                            exceed
</TABLE>

                                      S-4
 

<PAGE>
<PAGE>
<TABLE>
<S>                                         <C>

                                            0.3675%.  The  'WEIGHTED   AVERAGE  CORRESPONDENT  TRAILING  PREMIUM'
                                            for  the Initial Mortgage Loans as of the Cut-off Date is 0.017%. 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  0.25%  margin  added  to   the
                                            applicable   LIBOR  formula  for  the  calculation  of  the  Class  A
                                            Pass-Through Rate will  instead be 0.65%  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..............................  March 1, 1997 (or the date of origination, if later).

Closing Date..............................  March 26, 1997.

Agreement.................................  The Pooling and Servicing  Agreement dated as of  March 1, 1997  (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 (the 'MORTGAGE LOANS')
                                            secured by  one-  to four-family  residential  properties  (including
                                            shares issued by cooperative housing units). The Mortgage Loans to be
                                            transferred  to  the Trust  Fund on  the  Closing Date  (the 'INITIAL
                                            MORTGAGE LOANS') will have an  aggregate unpaid principal balance  as
                                            of   the  Cut-off  Date  of  approximately  $248,839,473.  Subsequent
                                            Mortgage Loans  will  be  acquired as  described  under  'Pre-Funding
                                            Account'   below.  The  Initial  Mortgage  Loans  together  with  the
                                            Subsequent  Mortgage  Loans  will  constitute  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. Substantially all
                                            of the  Mortgage Loans  were or  will be  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'). Except for one of the Initial
                                            Mortgage  Loans which has  an original term to  maturity of 30 years,
                                            each Mortgage Loan has or will  have 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 or 20-year fully amortizing basis.

                                            The per annum interest rate (the 'MORTGAGE RATE') for certain of  the
                                            Mortgage Loans will be adjusted monthly and the
</TABLE>
 
                                      S-5
 

<PAGE>
<PAGE>
<TABLE>
<S>                                         <C>
                                            Mortgage  Rate  for  the  remainder of  the  Mortgage  Loans  will be
                                            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 0.45%  of the Initial
                                                 Mortgage Loans (by Cut-off  Date Principal Balance) is  adjusted
                                                 every  six months  and the Mortgage  Rate borne by  0.11% of the
                                                 Initial Mortgage Loans is adjusted monthly 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') minus  a margin (the 'MARGIN')  ranging
                                                 from  0.125%  to  0.250%.  Subsequent  Mortgage  Loans  may have
                                                 Mortgage Rates that are similarly calculated, although the range
                                                 of the Margins may differ.

                                                 Six-Month LIBOR Index. The Mortgage Rate borne by 50.54% of  the
                                                 Initial  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 0.375% to
                                                 3.00%. Subsequent Mortgage  Loans may have  Mortgage Rates  that
                                                 are  similarly calculated, although the range of the Margins may
                                                 differ.

                                                 One-Month LIBOR Index. The Mortgage Rate borne by 46.82% of  the
                                                 Initial  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  0.875% to 2.625%.
                                                 Subsequent Mortgage  Loans  may  have Mortgage  Rates  that  are
                                                 similarly  calculated,  although the  range  of the  Margins may
                                                 differ.

                                                 Treasury Index. The Mortgage Rate borne by 2.08% of the  Initial
                                                 Mortgage  Loans (by Cut-off Date  Principal Balance) is adjusted
                                                 every six months 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 prior to the related Interest Adjustment
                                                 Date  plus a  Margin ranging  from 2.250%  to 2.875%. Subsequent
                                                 Mortgage Loans  may  have  Mortgage  Rates  that  are  similarly
                                                 calculated, although the range of the Margins may differ.

                                            Notwithstanding  the foregoing, all of the Mortgage Loans will have a
                                            maximum Mortgage  Rate (the  'MAXIMUM  MORTGAGE RATE').  The  Maximum
                                            Mortgage  Rates for the Initial Mortgage  Loans range from 12.00% and
                                            13.75%. None  of  the Mortgage  Loans  will be  subject  to  periodic
                                            interest rate caps.

                                            Approximately  1.30% of the  Initial Mortgage Loans  (by Cut-off Date
                                            Principal Balance)  are  Convertible Mortgage  Loans,  which  provide
                                            that, at the option of the related Mortgagor, the
</TABLE>
 
                                      S-6
 

<PAGE>
<PAGE>
<TABLE>
<S>                                         <C>
                                            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.  Certain  of   the  Subsequent  Mortgage   Loans  may   be
                                            Convertible   Mortgage  Loans.  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 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  97.51%  of the  Initial  Mortgage Loans  (by aggregate
                                            principal balance  as  of the  Cut-off  Date) are  Index  Convertible
                                            Mortgage  Loans, which  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. Index Convertible Mortgage Loans may not be converted to a
                                            fixed interest  rate. It  is  expected that  most of  the  Subsequent
                                            Mortgage   Loans  will  be  Index  Convertible  Mortgage  Loans.  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 will
</TABLE>
 
                                      S-7
 

<PAGE>
<PAGE>
<TABLE>
<S>                                         <C>
                                            be  adjusted  to  equal one  month's  interest at  the  Mortgage Rate
                                            determined for  such Interest  Adjustment Date.  During the  last  15
                                            years  or, in the case of one of the Initial Mortgage Loans, the last
                                            20 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 1.62% of the Initial Mortgage Loans (by Cut-off
                                            Date  Principal  Balance),  the  Initial  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, and it is expected
                                            that few, if any,  of the Subsequent Mortgage  Loans will be  insured
                                            under  any Primary Mortgage Insurance  Policy or other credit policy.
                                            Mortgage  Loans  (including  Subsequent  Mortgage  Loans)  having   a
                                            Loan-to-Value  Ratio at  origination greater  than 80%  are generally
                                            Mortgage 100'sm' 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  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 INITIAL MORTGAGE LOANS
                     CHARACTERISTICS AS OF THE CUT-OFF DATE
                                 (APPROXIMATE)
 
<TABLE>
<S>                                                                                 <C>
Aggregate Outstanding Principal..................................................                $248,839,473
Number of Initial Mortgage Loans.................................................                         678
Weighted Average Mortgage Rate...................................................                      7.475%
Range of Mortgage Rates..........................................................            6.000% to 8.625%
Percent of Initial Mortgage Loans Using the following Index in determining the
  Mortgage Rate:
     Prime Index.................................................................                       0.56%
     One-Month LIBOR Index.......................................................                      46.82%
     Six-Month LIBOR Index.......................................................                      50.54%
     Treasury Index..............................................................                       2.08%
Weighted Average Margins:
     Prime Index Initial Mortgage Loans..........................................                     -0.150%
     One-Month LIBOR Index Initial Mortgage Loans................................                      1.862%
     Six-Month LIBOR Index Initial Mortgage Loans................................                      2.033%
     Treasury Index Mortgage Loans...............................................                      2.657%
Frequency of Interest Adjustment Dates:
     Monthly.....................................................................                      46.93%
     Six-Month...................................................................                      53.07%
Range of Maximum Mortgage Rates..................................................            12.00% to 13.75%
Weighted Average of Maximum Mortgage Rates.......................................                      12.54%
Weighted Average Remaining Term to Stated Maturity...............................                  299 months
Range of Remaining Terms to Stated Maturity......................................    275 months to 354 months
Range of Outstanding Principal Balances of Initial Mortgage Loans................       $15,000 to $4,500,000
Average Outstanding Principal Balance of Initial Mortgage Loans..................                    $367,020
Latest Maturity Date.............................................................              September 2026
Weighted Average Loan-to-Value Ratio at Origination..............................                      78.33%
Percent of Initial Mortgage Loans with Loan-to-Value Ratios:
     Less Than or Equal to 70%...................................................                      33.20%
     Greater Than 70% and Less Than or Equal to 80%..............................                      28.98%
     Greater Than 80%............................................................                      37.82%
Percent of Initial Mortgage Loans which are Additional Collateral Loans..........                      36.92%
Weighted Average Constructive Loan-to-Value Ratio at Origination(1)..............                      67.19%
Percent of Initial Mortgage Loans which are Convertible Mortgage Loans
  (convertible to both a fixed rate and a new Index).............................                       1.30%
Percent of Initial Mortgage Loans which are Index Convertible Mortgage Loans
  (convertible to a new Index only)..............................................                      97.51%
</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 release of Additional Collateral during the term of a
    Mortgage Loan.
 
                                      S-9
 

<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
Pre-Funding Account.......................  On the  Closing Date,  an  aggregate  cash  amount  (the  'PRE-FUNDED
                                            AMOUNT') not to exceed approximately $80,000,000 will be deposited in
                                            an  account (the 'PRE-FUNDING ACCOUNT') and  will be used to purchase
                                            additional Mortgage Loans ('SUBSEQUENT  MORTGAGE LOANS'). During  the
                                            period  (the  'PRE- FUNDING  PERIOD') from  the  Closing Date  to the
                                            earliest to occur of  (i) the date on  which the aggregate amount  on
                                            deposit  in the  Pre-Funding Account is  less than  $100,000, (ii) an
                                            Event of Default under the Agreement, or (iii) June 14, 1997, amounts
                                            on deposit in the Pre-Funding Account  may be withdrawn from time  to
                                            time  to  acquire Subsequent  Mortgage Loans  in accordance  with the
                                            Pooling and Servicing Agreement. Any  net investment earnings on  the
                                            Pre-Funded  Amount will be transferred  into the Distribution Account
                                            on the  Business  Day  preceding  the  next  Distribution  Date.  Any
                                            Pre-Funded  Amount remaining in the Pre-Funding Account at the end of
                                            the Pre-Funding Period will be distributed as principal to the  Class
                                            A  Certificateholders  on  the  Distribution  Date  occurring  at  or
                                            immediately following  the  end  of  the  Pre-  Funding  Period.  The
                                            Pre-Funding Account will not be an asset of the REMIC.

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 98.75% in the Mortgage Loans and the Class
                                            B Certificates will evidence  the remaining approximately 1.25%.  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 of the  calendar
                                            month   immediately  preceding  the  calendar   month  in  which  the
                                            Distribution Date  occurs (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 April 1997, 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 (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,
</TABLE>
 
                                      S-10
 

<PAGE>
<PAGE>
<TABLE>
<S>                                         <C>
                                            together with any net investment earnings in the Pre-Funding Account,
                                            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;

                                                   (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
</TABLE>
 
                                      S-11
 

<PAGE>
<PAGE>
<TABLE>
<S>                                         <C>
                                            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.

                                            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  Initial  Mortgage
                                            Loans  as of the Cut-off Date plus the Pre-Funded Amount less the sum
                                            of (i) the  aggregate of the  Formula Principal Distribution  Amounts
                                            for   all  prior  Distribution  Dates,  (ii)  the  aggregate  of  the
                                            Unrecovered Principal Amounts  for all prior  Distribution Dates  and
                                            (iii) any amount in the Pre-Funding Account that has been distributed
                                            to   the  Class  A   Certificateholders  as  principal   on  a  prior
                                            Distribution  Date.   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
</TABLE>
 
                                      S-12
 

<PAGE>
<PAGE>
<TABLE>
<S>                                         <C>
                                            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.   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 reduce
                                            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
</TABLE>
 
                                      S-13
 

<PAGE>
<PAGE>
<TABLE>
<S>                                         <C>
                                            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 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  sum of (a) the
                                            aggregate unpaid principal balance of  the Initial Mortgage Loans  as
                                            of  the Cut-off Date  and (b) the Subsequent  Mortgage Loans on their
                                            respective Subsequent Cut-off Dates. 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,
</TABLE>
 
                                      S-14
 

<PAGE>
<PAGE>
<TABLE>
<S>                                         <C>
                                            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  and of  the
                                            Pre-Funding  Account) 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) assets
                                            described in section 7701(a)(19)(C) of  the Internal Revenue Code  of
                                            1986,  as amended (the  'CODE') and (ii)  'real estate assets' within
                                            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. The Class A Certificates may not
                                            be  purchased by any  such employee benefit plan  until the amount in
                                            the  Pre-Funding  Account  has  been  reduced  to  zero.  See  'ERISA
                                            Considerations' herein and in the Prospectus.

Legal Investment Considerations...........  After the amount in the Pre-Funding Account has been reduced to zero,
                                            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 ('SMMEA')  and,  as such,  will  be 'legal
                                            investments' for  certain types  of  institutional investors  to  the
                                            extent  provided in  such Act.  Until the  amount in  the Pre-Funding
                                            Account is reduced  to zero,  the Class  A Certificates  will not  be
                                            'mortgage  related  securities'  under SMMEA.  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, to the deposit of the Pre-Funded Amount into  the
                                            Pre-Funding  Account, and to  the payment of  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;
</TABLE>
 
                                      S-15
 

<PAGE>
<PAGE>
<TABLE>
<S>                                         <C>
                                            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
                                            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-16


<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.
 
     Pre-Funding. If the aggregate Principal Balance of the Subsequent  Mortgage
Loans  sold to the Trust Fund by the  end of the Pre-Funding Period is less than
the Pre-Funded Amount, the  amount of such differential  will be distributed  to
the  Class A Certificateholders as principal.  Any such distribution will affect
the weighted average life of the  Class A Certificates and may adversely  affect
the  yield thereon. The Class A Certificateholders  would bear the risk of being
able to invest such distribution at a yield at least equal to their yield on the
Class A Certificates.
 
                                      S-17
 

<PAGE>
<PAGE>
     The ability of the Trust Fund to apply the entire Pre-Funded Amount to  the
purchase  of Subsequent Mortgage Loans is dependent  upon the ability of MLCC to
originate Mortgage  Loans  that  satisfy  the  requirements  set  forth  in  the
Agreement.    Such   requirements   are   set    forth   under   'The   Mortgage
Pool -- Subsequent Mortgage Loans' herein.  The ability of MLCC to originate  or
acquire such Mortgage Loans will be affected by a variety of social and economic
factors,  including  the prevailing  level  of market  interest  rates, economic
conditions and consumer perceptions of economic conditions.
 
     Although Subsequent Mortgage  Loans must  satisfy the  requirements in  the
Agreement,  it is possible that the Subsequent Mortgage Loans may be of a lesser
credit quality than  the Initial Mortgage  Loans and thus  adversely affect  the
Class A Certificates.
 
                          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 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
 
GENERAL
 
     The mortgage pool with  respect to the  Certificates (the 'MORTGAGE  POOL')
will   consist  of  conventional  mortgage  loans  evidenced  by  high  balance,
adjustable interest  rate  promissory  notes  (each,  a  'MORTGAGE  NOTE').  The
Mortgage  Notes are or will  be 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 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.
 
     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 March 1, 1997 (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,  (ix) the Limited Purpose Surety Bond  and the proceeds thereof and (x)
the Pre-Funded Amount. The  agreements and rights in  respect of the  Additional
Collateral and the Pre-Funded Amount will not be part of the REMIC.
 
                                      S-18
 

<PAGE>
<PAGE>
     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.
 
     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 Depositors; Repurchases' in the Prospectus and as
provided by the Agreement.
 
INITIAL MORTGAGE LOANS
 
     At the Closing Date,  the Mortgage Pool will  consist of approximately  678
Initial  Mortgage Loans having an aggregate  principal balance as of the Cut-off
Date of approximately  $248,839,473. Substantially all  of the Initial  Mortgage
Loans  were originated by MLCC in the ordinary course of its real estate lending
activities, except for 10.5% (by aggregate  principal balance as of the  Cut-off
Date)  of the Initial Mortgage Loans, which  were acquired by MLCC in the course
of its correspondent lending activities. With respect to approximately 8.1%  (by
aggregate  principal balance  as of  the Cut-off  Date) of  the Initial Mortgage
Loans, the borrowers were initially solicited by, and the documentation for  the
Initial Mortgage Loans was provided by, mortgage brokers that are not affiliated
with  MLCC, under  MLCC's Third Party  Originator or  Registered Mortgage Broker
programs. 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.
 
     Based upon  representations obtained  from the  mortgagors at  the time  of
origination  of the Initial  Mortgage Loans, approximately  85.77% (by aggregate
principal balance as of  the Cut-off Date) 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.
 
     Certain data with respect to the Initial Mortgage Loans is set forth below.
References herein to percentages of Initial Mortgage Loans refer in each case to
the percentage of the aggregate principal balance of the Initial Mortgage  Loans
as  of  the Cut-off  Date,  based on  the  outstanding balances  of  the Initial
Mortgage Loans  as of  the  Cut-off Date,  giving  effect to  scheduled  Monthly
Payments due on or prior to the Cut-off Date.
 
     Approximately  46.82%  of the  Initial Mortgage  Loans are  One-Month LIBOR
Index based Mortgage Loans, approximately 50.54% are Six-Month LIBOR Index based
Mortgage Loans, approximately 0.11%  are Prime Index  based Mortgage Loans  that
adjust  monthly, approximately 0.45%  are Prime Index  based Mortgage Loans that
adjust every  six  months  and  approximately 2.08%  are  Treasury  Index  based
Mortgage  Loans that adjust every six months. Approximately 1.30% of the Initial
Mortgage Loans are Convertible  Mortgage Loans and  approximately 97.51% of  the
Initial Mortgage Loans are Index Convertible Mortgage Loans.
 
     Certain of the Mortgage Loans originated under MLCC's correspondent lending
program  have initial  mortgage rates ('teaser  rates') that are  lower than the
fully indexed rate until the first Interest Adjustment Date. Approximately  5.1%
of the Initial Mortgage Loans have a semi-annual adjustment
 
                                      S-19
 

<PAGE>
<PAGE>
frequency and carry teaser rates as of the Cut-off Date, which rates range  from
6.00% to 8.00%. As of the Cut-off Date, the weighted average number of months to
the next Interest Adjustment Date for such loans was approximately 4.8 months.
 
     The  Initial  Mortgage Loans  were  originated from  January,  1995 through
March, 1997. No more than 3.81% of the Mortgaged Properties securing the Initial
Mortgage Loans are located in any one zip code area. At origination, all of  the
Initial  Mortgage Loans had terms to stated maturity of 25 years, except for one
of the Initial Mortgage Loans, which had a 30 year term to maturity. The  latest
month  and year in which any Initial Mortgage Loan matures is September 1, 2026.
The Initial Mortgage Loans had remaining terms to stated maturity, calculated as
of the Cut-off Date, of between approximately 275 and 354 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
Initial Mortgage Loans as  of the Cut-off  Date ranged from  6.00% per annum  to
8.625%  per annum and the weighted average  Mortgage Rate as of the Cut-off Date
was approximately 7.475% per annum. Employees  of Merrill Lynch & Co., Inc.  and
its affiliates are the borrowers under 7.86% of the Initial Mortgage Loans.
 
     Except for 1.62% of the Initial Mortgage Loans, no Mortgage Loan is insured
under  a Primary Mortgage Insurance Policy or any other credit insurance policy.
Initial 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 Initial Mortgage Loan  had an original principal  balance of not  less
than $15,000 nor more than $4,500,000. The average outstanding principal balance
of the Initial Mortgage Loans as of the Cut-off Date was approximately $367,020.
 
                                      S-20
 

<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 Initial Mortgage Loans.
<TABLE>
<CAPTION>
       GEOGRAPHICAL DISTRIBUTION OF MORTGAGED PROPERTIES
- ---------------------------------------------------------------
                       NUMBER                       PERCENT
                         OF         CUT-OFF        BY CUT-OFF
                       INITIAL        DATE            DATE
                      MORTGAGE     PRINCIPAL       PRINCIPAL
 STATE OR TERRITORY     LOANS       BALANCE         BALANCE
- ---------------------------------------------------------------
<S>                   <C>         <C>            <C>
California..........     107      $ 64,777,887        26.03%
Colorado............      26        11,417,950         4.59
Connecticut.........      21        10,722,738         4.31
Florida.............      90        27,155,629        10.91
Georgia.............      40        17,603,166         7.07
New Jersey..........      28        11,374,653         4.57
New York............      69        27,393,600        11.01
Texas...............      49        11,096,954         4.46
Other...............     248        67,296,897        27.04
                         ---
                                  ------------       ------
   Total............     678      $248,839,473       100.00%
                         ---      ------------       ------
                         ---      ------------       ------
</TABLE>
 
- ------------------------
 
(1) 'Other'  includes 40 other States, the  District of Columbia, and the Virgin
    Islands with under 4% concentrations individually.

<TABLE>
<CAPTION>
                  RANGE OF CUT-OFF DATE PRINCIPAL BALANCES(1)
- --------------------------------------------------------------------------------
                                     NUMBER                          PERCENT
                                       OF          CUT-OFF          BY CUT-OFF
            RANGE OF                INITIAL          DATE              DATE
          CUT-OFF DATE              MORTGAGE      PRINCIPAL         PRINCIPAL
       PRINCIPAL BALANCES            LOANS         BALANCE           BALANCE
- --------------------------------------------------------------------------------
<S>                                 <C>          <C>              <C>
$        0.01 -- $   25,000.00           4       $     86,000           0.03%
$   25,000.01 -- $   50,000.00          33          1,342,709           0.54
$   50,000.01 -- $   75,000.00          33          2,158,694           0.87
$   75,000.01 -- $  100,000.00          49          4,408,878           1.77
$  100,000.01 -- $  200,000.00         166         25,516,373          10.25
$  200,000.01 -- $  300,000.00         137         34,478,205          13.86
$  300,000.01 -- $  400,000.00          83         29,171,337          11.72
$  400,000.01 -- $  500,000.00          36         16,563,475           6.66
$  500,000.01 -- $  600,000.00          32         18,111,350           7.28
$  600,000.01 -- $  700,000.00          18         11,735,714           4.72
$  700,000.01 -- $  800,000.00          15         11,334,233           4.55
$  800,000.01 -- $  900,000.00          12         10,270,281           4.13
$  900,000.01 -- $1,000,000.00          23         22,715,000           9.13
$1,000,000.01 -- $1,500,000.00          22         27,201,725          10.93
$1,500,000.01 -- $2,000,000.00           8         14,010,000           5.63
$2,000,000.01 -- $2,500,000.00           5         11,035,500           4.43
$4,000,000.01 -- $4,500,000.00           2          8,700,000           3.50
                                       ---       ------------         ------
   Total........................       678       $248,839,473         100.00%
                                       ---       ------------         ------
                                       ---       ------------         ------
</TABLE>
 
- ------------------------
 
(1) As of the  Cut-off Date, the  average outstanding principal  balance of  the
    Initial Mortgage Loans was approximately $367,020.

<TABLE>
<CAPTION>
       RANGE OF ORIGINAL CONSTRUCTIVE LOAN-TO-VALUE RATIOS(1)(2)
- ------------------------------------------------------------------------
        RANGE OF             NUMBER                          PERCENT
        ORIGINAL               OF          CUT-OFF          BY CUT-OFF
      CONSTRUCTIVE          INITIAL          DATE              DATE
     LOAN-TO-VALUE          MORTGAGE      PRINCIPAL         PRINCIPAL
         RATIOS              LOANS         BALANCE           BALANCE
- ------------------------------------------------------------------------
<S>                         <C>          <C>              <C>
  0.01% --  10.00%               1       $     15,000           0.01%
 10.01% --  20.00%               9            991,000           0.40
 20.01% --  30.00%               9          1,805,000           0.73
 30.01% --  40.00%              22          7,785,703           3.13
 40.01% --  50.00%              82         17,429,545           7.00
 50.01% --  60.00%              56         27,150,804          10.91
 60.01% --  70.00%             271        112,342,486          45.15
 70.01% --  75.00%              61         28,690,224          11.53
 75.01% --  80.00%             134         43,457,759          17.46
 80.01% --  85.00%               5          1,920,500           0.77
 85.01% --  90.00%              27          6,331,452           2.54
105.01% -- 110.00%               1            920,000           0.37
                               ---       ------------         ------
   Total                       678       $248,839,473         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 67.19%.

<TABLE>
<CAPTION>
           RANGE OF ORIGINAL LOAN-TO-VALUE RATIOS(1)
- ----------------------------------------------------------------
                     NUMBER                          PERCENT
    RANGE OF           OF          CUT-OFF          BY CUT-OFF
    ORIGINAL        INITIAL          DATE              DATE
 LOAN-TO-VALUE      MORTGAGE      PRINCIPAL         PRINCIPAL
     RATIOS          LOANS         BALANCE           BALANCE
 
- ----------------------------------------------------------------
<S>                 <C>          <C>              <C>
 
  0.01% --  10.00%       1       $     15,000           0.01%
 10.01% --  20.00%       7            406,000           0.16
 20.01% --  30.00%       9          1,805,000           0.73
 30.01% --  40.00%      22          7,785,703           3.13
 40.01% --  50.00%      47         11,250,440           4.52
 50.01% --  60.00%      41         19,669,076           7.90
 60.01% --  70.00%      91         41,674,081          16.75
 70.01% --  75.00%      59         27,644,029          11.11
 75.01% --  80.00%     137         44,478,959          17.87
 80.01% --  85.00%      12          3,603,938           1.45
 85.01% --  90.00%      33          7,671,452           3.08
 90.01% --  95.00%      16          6,432,673           2.59
 95.01% -- 100.00%     197         73,289,688          29.45
100.01% -- 105.00%       4          1,643,434           0.66
105.01% -- 110.00%       2          1,470,000           0.59
                       ---       ------------         ------
   Total               678       $248,839,473         100.00%
                       ---       ------------         ------
                       ---       ------------         ------
</TABLE>
 
- ------------------------
 
(1) As of  the  Cut-off  Date,  the  weighted  average  Loan-to-Value  Ratio  at
    origination was approximately 78.33%.



                                      S-21


<PAGE>
 

<PAGE>

<TABLE>
<CAPTION>
                        OCCUPANCY STATUS
- ----------------------------------------------------------------
                         NUMBER                      PERCENT
                           OF        CUT-OFF        BY CUT-OFF
                        INITIAL        DATE            DATE
                        MORTGAGE    PRINCIPAL       PRINCIPAL
        STATUS           LOANS       BALANCE         BALANCE
- ----------------------------------------------------------------
<S>                     <C>        <C>            <C>
 
Owner-Occupied........     554     $213,436,622        85.77%
Second Home...........      78       29,543,297        11.87
Investment Property...      46        5,859,555         2.35
                           ---     ------------       ------
   Total..............     678     $248,839,473       100.00%
                           ---     ------------       ------
                           ---     ------------       ------
</TABLE>

<TABLE>
<CAPTION>
                          LOAN PURPOSE
- ----------------------------------------------------------------
                         NUMBER                      PERCENT
                           OF        CUT-OFF        BY CUT-OFF
                        INITIAL        DATE            DATE
                        MORTGAGE    PRINCIPAL       PRINCIPAL
     LOAN PURPOSE        LOANS       BALANCE         BALANCE
- ----------------------------------------------------------------
<S>                     <C>        <C>            <C>
Purchase..............     393     $135,254,267        54.35%
Cash-out Refinance(1)..    176       68,497,896        27.53
Rate and term
 refinance............     109       45,087,310        18.12
                           ---     ------------       ------
   Total..............     678     $248,839,473       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
- ----------------------------------------------------------------
                         NUMBER                      PERCENT
                           OF        CUT-OFF        BY CUT-OFF
                        INITIAL        DATE            DATE
                        MORTGAGE    PRINCIPAL       PRINCIPAL
    PROPERTY TYPE        LOANS       BALANCE         BALANCE
- ----------------------------------------------------------------
<S>                     <C>        <C>            <C>
Single family.........     409     $161,647,901        64.96%
De minimis Planned
 Unit Development.....     121       51,828,255        20.83
Condominium...........      86       22,101,233         8.88
Cooperative...........      26        4,000,200         1.61
2-4 Family Residence..      22        4,883,006         1.96
Planned Unit
 Development Project..      14        4,378,878         1.76
                           ---     ------------       ------
   Total..............     678     $248,839,473       100.00%
                           ---     ------------       ------
                           ---     ------------       ------
</TABLE>

<TABLE>
<CAPTION>
                   MAXIMUM MORTGAGE RATES(1)
- ----------------------------------------------------------------
                         NUMBER                      PERCENT
                           OF        CUT-OFF        BY CUT-OFF
                        INITIAL        DATE            DATE
                        MORTGAGE    PRINCIPAL       PRINCIPAL
MAXIMUM MORTGAGE RATES   LOANS       BALANCE         BALANCE
- ----------------------------------------------------------------
<S>                     <C>        <C>            <C>
12.000% -- 12.249%....      65     $ 49,964,571        20.08%
12.250% -- 12.499%....     108       65,334,060        26.26
12.500% -- 12.749%....     123       54,198,346        21.78
12.750% -- 12.999%....     155       36,716,843        14.76
13.000% -- 13.249%....     124       28,667,426        11.52
13.250% -- 13.499%....      83       10,377,755         4.17
13.500% -- 13.749%....      19        1,892,971         0.76
13.750% -- 13.999%....       1        1,687,500         0.68
                           ---     ------------       ------
   Total..............     678     $248,839,473       100.00%
                           ---     ------------       ------
                           ---     ------------       ------
</TABLE>
 
- ------------------------
 
(1) As  of  the Cut-off  Date, the  weighted average  Maximum Mortgage  Rate was
    12.54%.


<TABLE>
<CAPTION>
               RANGE OF CURRENT MORTGAGE RATES(1)
- ----------------------------------------------------------------
                         NUMBER                      PERCENT
                           OF        CUT-OFF        BY CUT-OFF
                        INITIAL        DATE            DATE
   RANGE OF CURRENT     MORTGAGE    PRINCIPAL       PRINCIPAL
    MORTGAGE RATES       LOANS       BALANCE         BALANCE
- ----------------------------------------------------------------
<S>                     <C>        <C>            <C>
 
6.000% -- 6.249%......       2     $  1,437,500         0.58%
6.250% -- 6.499%......       4        2,433,116         0.98
6.500% -- 6.749%......       5        2,638,250         1.06
6.750% -- 6.999%......      17       15,707,253         6.31
7.000% -- 7.249%......      43       33,624,738        13.51
7.250% -- 7.499%......     108       66,337,860        26.66
7.500% -- 7.749%......     125       56,943,896        22.88
7.750% -- 7.999%......     165       37,399,550        15.03
8.000% -- 8.249%......     108       18,926,558         7.61
8.250% -- 8.499%......      82       11,431,581         4.59
8.500% -- 8.749%......      19        1,959,171         0.79
                           ---     ------------       ------
   Total..............     678     $248,839,473       100.00%
                           ---     ------------       ------
                           ---     ------------       ------
</TABLE>
 
- ------------------------
 
(1) As  of   the   Cut-off  Date,   the   weighted  average   current   Mortgage
    Rate was 7.48%.

<TABLE>
<CAPTION>
            REMAINING TERMS TO STATED MATURITY(1)
- -------------------------------------------------------------
                        NUMBER                    PERCENT
                          OF       CUT-OFF       BY CUT-OFF
      REMAINING        INITIAL       DATE           DATE
   TERMS TO STATED     MORTGAGE   PRINCIPAL      PRINCIPAL
  MATURITY IN MONTHS    LOANS      BALANCE        BALANCE
- -------------------------------------------------------------
<S>                    <C>       <C>           <C>
275...................      1    $    864,460        0.35%
293...................      1         750,000        0.30
294...................      2         873,690        0.35
295...................      1       1,000,000        0.40
296...................      9       4,472,163        1.80
297...................     18       6,828,256        2.74
298...................    129      47,994,712       19.29
299...................    284     105,735,800       42.49
300...................    229      77,111,392       30.99
301...................      3       2,325,000        0.93
354...................      1         884,000        0.36
                          ---    ------------      ------
   Total..............    678    $248,839,473      100.00%
                          ---    ------------      ------
                          ---    ------------      ------
</TABLE>
 
- ------------------------
 
(1) As  of  the Cut-off  Date,  the weighted  average  remaining term  to stated
    maturity was 299 months.
 
                                      S-22
 

<PAGE>
<PAGE>
<TABLE>
<CAPTION>
             NEXT INTEREST RATE ADJUSTMENT DATE(1)
                FOR ALL INITIAL MORTGAGE LOANS
- ---------------------------------------------------------------
                      NUMBER                        PERCENT
                        OF         CUT-OFF         BY CUT-OFF
                     INITIAL         DATE             DATE
   MONTH OF NEXT     MORTGAGE     PRINCIPAL        PRINCIPAL
  ADJUSTMENT DATE     LOANS        BALANCE          BALANCE
- ---------------------------------------------------------------
<S>                  <C>         <C>             <C>
April 1, 1997......      170     $ 77,247,806         31.04%
May 1, 1997........       92       40,301,407         16.20
June 1, 1997.......        7        3,377,839          1.36
July 1, 1997.......       80       25,101,114         10.09
August 1, 1997.....      181       60,153,688         24.17
September 1, 1997..      148       42,657,619         17.14
                         ---     ------------        ------
   Total...........      678     $248,839,473        100.00%
                         ---     ------------        ------
                         ---     ------------        ------
</TABLE>
- ------------------------
(1) As of the Cut-off Date,  the weighted average number  of months to the  next
    Interest Adjustment Date was 3.32 months.
<TABLE>
<CAPTION>
             NEXT INTEREST RATE ADJUSTMENT DATE(1)
            FOR PRIME INDEX INITIAL MORTGAGE LOANS
                 THAT ADJUST EVERY SIX MONTHS
- ---------------------------------------------------------------
                                                   PERCENT OF
                                                      SUCH
                        NUMBER                   MORTGAGE LOANS
                          OF        CUT-OFF        BY CUT-OFF
                       INITIAL        DATE            DATE
    MONTH OF NEXT      MORTGAGE    PRINCIPAL       PRINCIPAL
   ADJUSTMENT DATE      LOANS       BALANCE         BALANCE
- ---------------------------------------------------------------
<S>                    <C>         <C>           <C>
July 1, 1997.........      1       $1,107,050        100.00%
                           -       ----------        ------
   Total.............      1       $1,107,050        100.00%
                           -       ----------        ------
                           -       ----------        ------
</TABLE>
- ------------------------
(1) As  of the Cut-off Date,  the weighted average number  of months to the next
    Interest Adjustment Date was 4.00 months.
<TABLE>
<CAPTION>
             NEXT INTEREST RATE ADJUSTMENT DATE(1)
      FOR ONE-YEAR TREASURY INDEX INITIAL MORTGAGE LOANS
                 THAT ADJUST EVERY SIX MONTHS
- ---------------------------------------------------------------
                                                   PERCENT OF
                                                      SUCH
                       NUMBER                    MORTGAGE LOANS
                         OF         CUT-OFF        BY CUT-OFF
                      INITIAL        DATE             DATE
   MONTH OF NEXT      MORTGAGE     PRINCIPAL       PRINCIPAL
  ADJUSTMENT DATE      LOANS        BALANCE         BALANCE
- ---------------------------------------------------------------
<S>                   <C>         <C>            <C>
 
June 1, 1997........      1       $   737,500         14.23%
August 1, 1997......      6         2,081,430         40.17
September 1, 1997...      4         2,362,690         45.60
                         --       -----------        ------
   Total............     11       $ 5,181,620        100.00%
                         --       -----------        ------
                         --       -----------        ------
</TABLE>
- ------------------------
(1) As of the Cut-off Date,  the weighted average number  of months to the  next
    Interest Adjustment Date was 5.17 months.
<TABLE>
<CAPTION>
             NEXT INTEREST RATE ADJUSTMENT DATE(1)
       FOR SIX-MONTH LIBOR INDEX INITIAL MORTGAGE LOANS
- ---------------------------------------------------------------
                                                   PERCENT OF
                                                      SUCH
                      NUMBER                     MORTGAGE LOANS
                        OF         CUT-OFF         BY CUT-OFF
                     INITIAL         DATE             DATE
   MONTH OF NEXT     MORTGAGE     PRINCIPAL        PRINCIPAL
  ADJUSTMENT DATE     LOANS        BALANCE          BALANCE
- ---------------------------------------------------------------
<S>                  <C>         <C>             <C>
 
May 1, 1997........       6      $  1,914,944          1.52%
June 1, 1997.......       4         1,490,339          1.19
July 1, 1997.......      79        23,994,064         19.08
August 1, 1997.....     175        58,072,258         46.17
September 1, 1997..     144        40,294,929         32.04
                        ---       ------------       ------
   Total...........     408      $125,766,534        100.00%
                        ---      ------------        ------
                        ---      ------------        ------
</TABLE>
- ------------------------
(1) As  of the Cut-off Date,  the weighted average number  of months to the next
    Interest Adjustment Date was 5.06 months.
 
                                      S-23
 

<PAGE>
<PAGE>
<TABLE>
<CAPTION>
         PRIME INDEX INITIAL MORTGAGE LOAN MARGINS(1)
- ---------------------------------------------------------------
                                                   PERCENT OF
                                                      SUCH
                                                    INITIAL
                        NUMBER                   MORTGAGE LOANS
                          OF        CUT-OFF        BY CUT-OFF
                       INITIAL        DATE            DATE
                       MORTGAGE    PRINCIPAL       PRINCIPAL
       MARGIN           LOANS       BALANCE         BALANCE
- ---------------------------------------------------------------
<S>                    <C>         <C>           <C>
 -0.250%............       1       $  280,000         20.19%
 -0.125%............       1        1,107,050         79.81
                           -       ----------        ------
   Total.............      2       $1,387,050        100.00%
                           -       ----------        ------
                           -       ----------        ------
</TABLE>
 
- ------------------------
 
(1) As of the Cut-off Date, the weighted average current Margin was  -0.150%.

<TABLE>
<CAPTION>
     ONE-MONTH LIBOR INDEX INITIAL MORTGAGE LOAN MARGINS(1)
- ----------------------------------------------------------------
                                                    PERCENT OF
                                                       SUCH
                     NUMBER                       MORTGAGE LOANS
                       OF          CUT-OFF          BY CUT-OFF
                    INITIAL          DATE              DATE
                    MORTGAGE      PRINCIPAL         PRINCIPAL
     MARGIN          LOANS         BALANCE           BALANCE
- ----------------------------------------------------------------
<S>                 <C>          <C>              <C>
0.875%..........         2       $  1,255,660           1.08%
1.125%..........         1            376,250           0.32
1.375%..........        10         11,079,123           9.51
1.500%..........         8          3,961,718           3.40
1.625%..........        30         20,910,690          17.95
1.750%..........        14         13,465,046          11.56
1.875%..........        37         20,475,402          17.57
2.000%..........        26         16,076,088          13.80
2.125%..........        52         14,271,162          12.25
2.250%..........        11          3,232,989           2.77
2.375%..........        23          4,984,436           4.28
2.500%..........         5            704,000           0.60
2.625%..........        38          5,711,704           4.90
                       ---       ------------         ------
   Total........       257       $116,504,268         100.00%
                       ---       ------------         ------
                       ---       ------------         ------
</TABLE>
 
- ------------------------
 
(1) As of the Cut-off Date, the weighted average current Margin was 1.862%.
<TABLE>
<CAPTION>
     SIX-MONTH LIBOR INDEX INITIAL MORTGAGE LOAN MARGINS(1)
- ----------------------------------------------------------------
                                                    PERCENT OF
                                                       SUCH
                     NUMBER                       MORTGAGE LOANS
                       OF          CUT-OFF          BY CUT-OFF
                    INITIAL          DATE              DATE
                    MORTGAGE      PRINCIPAL         PRINCIPAL
     MARGIN          LOANS         BALANCE           BALANCE
- ----------------------------------------------------------------
<S>                 <C>          <C>              <C>
0.375%..........         1       $    700,000           0.56%
1.250%..........         1            261,000           0.21
1.500%..........         9         10,328,500           8.21
1.625%..........         7          4,907,250           3.90
1.750%..........        47         24,141,178          19.20
1.875%..........        10          7,834,500           6.23
2.000%..........        62         25,586,290          20.34
2.125%..........        16          7,668,720           6.10
2.250%..........       125         21,742,931          17.29
2.375%..........         8          4,990,800           3.97
2.500%..........        38          7,828,363           6.22
2.625%..........         8            885,699           0.70
2.750%..........        73          7,982,302           6.35
2.875%..........         2            829,000           0.66
3.000%..........         1             80,000           0.06
                       ---       ------------         ------
   Total........       408       $125,766,535         100.00%
                       ---       ------------         ------
                       ---       ------------         ------
</TABLE>
 
- ------------------------
 
(1) As of the Cut-off Date, the weighted average current Margin was 2.033%.
 



<PAGE>
 



<TABLE>
<CAPTION>
    ONE-YEAR TREASURY INDEX INITIAL MORTGAGE LOAN MARGINS(1)
- ----------------------------------------------------------------
                                                    PERCENT OF
                                                       SUCH
                      NUMBER                      MORTGAGE LOANS
                        OF          CUT-OFF         BY CUT-OFF
                     INITIAL         DATE              DATE
                     MORTGAGE      PRINCIPAL        PRINCIPAL
     MARGIN           LOANS         BALANCE          BALANCE
- ----------------------------------------------------------------
<S>                  <C>          <C>             <C>
2.250%...........         1       $   188,800           3.64%
2.375%...........         1           251,000           4.84
2.500%...........         4         1,100,320          21.24
2.625%...........         1           884,000          17.06
2.750%...........         3         2,020,000          38.98
2.875%...........         1           737,500          14.23
                         --       -----------         ------
   Total.........        11       $ 5,181,620         100.00%
                         --       -----------         ------
                         --       -----------         ------
</TABLE>
 
- ------------------------
 
(1) As of the Cut-off Date, the weighted average current Margin was 2.657%.

<TABLE>
<CAPTION>
               CORRESPONDENT TRAILING PREMIUMS(1)
- ----------------------------------------------------------------
                     NUMBER                          PERCENT
                       OF          CUT-OFF          BY CUT-OFF
 CORRESPONDENT      INITIAL          DATE              DATE
TRAILING PREMIUM    MORTGAGE      PRINCIPAL         PRINCIPAL
      RATE           LOANS         BALANCE           BALANCE
- ----------------------------------------------------------------
<S>                 <C>          <C>              <C>
0.000%..........       650       $237,172,575          95.31%
0.125%..........        10          3,210,777           1.29
0.250%..........         5          2,100,586           0.84
0.375%..........         9          3,003,035           1.21
0.500%..........         2          1,410,000           0.57
0.750%..........         2          1,942,500           0.78
                       ---       ------------         ------
   Total........       678       $248,839,473         100.00%
                       ---       ------------         ------
                       ---       ------------         ------
</TABLE>
 
- ------------------------
 
(1) As described under 'MLCC and Its Mortgage Programs.'
 
(2) As of the Cut-off Date, the weighted average Correspondent Trailing Fee  was
    0.017%.
 
                                      S-24


<PAGE>
<PAGE>
SUBSEQUENT MORTGAGE LOANS
 
     The Company expects to sell the Subsequent Mortgage Loans to the Trust Fund
during  the Pre-Funding Period  for inclusion into the  Trust Fund. The purchase
price for each  Subsequent Mortgage  Loan will equal  the outstanding  principal
balance  thereof  as of  the  Due Date  in the  month  in which  such Subsequent
Mortgage Loan is  transferred to  the Trust  Fund (each,  a 'SUBSEQUENT  CUT-OFF
DATE')  and will be paid for out of funds on deposit in the Pre-Funding Account.
The Subsequent Mortgage Loans may have  been originated more recently than,  and
may  have other characteristics  which differ from,  the Initial Mortgage Loans.
Consequently, the aggregate statistical characteristics of the Mortgage Pool  as
of  the end of the  Pre-Funding Period may be expected  to be different from the
aggregate statistical characteristics  of the Initial  Mortgage Loans set  forth
above.  However, any conveyance of a Subsequent  Mortgage Loan to the Trust Fund
is subject to the following requirements: (a) each such Subsequent Mortgage Loan
must satisfy the  representations and  warranties specified in  the Pooling  and
Servicing  Agreement; (b) the Company has  not selected such Subsequent Mortgage
Loans in  a  manner  that  it  believes is  adverse  to  the  interests  of  the
Certificateholders  or the  Certificate Insurer;  and (c)  as of  its Subsequent
Cut-off Date,  each such  Subsequent Mortgage  Loan will  satisfy the  following
criteria:  (i)  such Subsequent  Mortgage  Loan may  not  be one  month  or more
contractually delinquent as  of the  related Subsequent Cut-off  Date; (ii)  the
remaining  stated term to maturity of such  Subsequent Mortgage Loan will not be
less than  275 months  and will  not exceed  301 months;  (iii) such  Subsequent
Mortgage  Loan will  have a  Margin as  described under  'MLCC and  Its Mortgage
Programs'; (iv) such Subsequent Mortgage Loan will be underwritten in accordance
with the criteria  set forth under  'MLCC and Its  Mortgage Programs'; (v)  such
Subsequent  Mortgage Loan will not have a Loan-to-Value Ratio greater than 110%;
and (vi)  the  Subsequent  Mortgage  Loans  will have  as  of  the  end  of  the
Pre-Funding Period, a weighted average term since origination not in excess of 4
months.  In addition, following the purchase  of any Subsequent Mortgage Loan by
the Trust Fund,  the Mortgage  Loans (including the  Subsequent Mortgage  Loans)
will  (i) have a weighted  average original term to  stated maturity of not more
than 301 months; (ii) have  a weighted average Constructive Loan-to-Value  Ratio
of  not more than 71%;  (iii) have no Mortgage Loan  with a principal balance in
excess of $4,000,000, and no more  than 26% by aggregate principal balance  will
have  a principal balance in excess of $1,000,000; (iv) not have a concentration
of Mortgaged Properties  in a single  zip code  in excess of  4.5% by  aggregate
principal  balance  of the  Mortgage Loans;  (v) have  a weighted  average gross
margin of at least  1.875%; and (vi)  have at least  84% by aggregate  principal
balance  of  Mortgage Loans  secured interests  in  attached or  detached single
family dwelling units (including units  in de minimis planned unit  developments
but excluding condominiums, cooperatives, 2-4 family residences and planned unit
development  projects).  In  the  sole discretion  of  the  Certificate Insurer,
Subsequent Mortgage Loans not satisfying the requirements set forth above may be
purchased by  the Trust  Fund;  provided, however,  that  the addition  of  such
Subsequent   Mortgage   Loans   will  not   materially   affect   the  aggregate
characteristics of the entire Mortgage Pool.
 
                         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,  as applicable. 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.
 
                                      S-25
 

<PAGE>
<PAGE>
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  mortgage  loans  secured  by  conforming  and  non-conforming  fixed and
adjustable rate mortgage loans (including its PrimeFirst'r' mortgages) and other
loan products. MLCC also originates home equity lines of credit to  individuals.
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 marketing campaigns.
 
     MLCC underwriting guidelines are applied to evaluate an applicant's  credit
standing,  financial condition, and repayment ability,  as well as the value and
adequacy of  the  mortgaged  property  and Additional  Collateral,  if  any,  as
collateral  for any loan made by MLCC.  As part of the loan application process,
the applicant is required to provide  information concerning his or her  assets,
liabilities, income and expenses, along with an authorization permitting MLCC to
obtain  any  necessary  third  party verifications,  including  a  credit report
summarizing the  applicant's credit  history.  Unless prohibited  by  applicable
state law, the applicant is typically required to pay an application fee to MLCC
upon the submission of a loan application.
 
     In evaluating the applicant's ability and willingness to repay the proposed
loan,  MLCC reviews  the applicant's  credit history  and outstanding  debts, as
reported on the credit report. If an existing mortgage or other significant debt
listed on the loan application is not adequately reported on the credit  report,
MLCC  generally requests  a written  or verbal  verification of  the balance and
payment history of such debt from the servicer of such debt.
 
     MLCC also  evaluates the  applicant's income  to determine  its  stability,
probability  of continuation,  and adequacy  to service  the proposed  MLCC debt
payment. MLCC's guidelines  for verifying an  applicant's income and  employment
are  generally as  follows. For salaried  applicants, MLCC  typically requires a
written verification of employment from the  applicant's employer, or a copy  of
the  applicant's two most recent IRS forms 1040  or W-2, a current pay stub, and
verbal  verification  of  employment.  Verbal  verification  of  employment   is
typically  obtained  directly  from  the applicant's  employer,  but  in certain
circumstances, may be fulfilled by contacting the applicant at his or her  place
of  business. For  non-salaried applicants,  including self-employed applicants,
MLCC requires  copies of  the applicant's  two most  recent federal  income  tax
returns,  along with  all supporting  schedules. In  some cases,  MLCC may waive
submission of  such supporting  schedules  if this  income is  insignificant  in
relation  to the applicant's overall income,  or does not affect the applicant's
ability to qualify for the proposed loan. A self-employed applicant is generally
required to submit a signed profit and loss statement if the applicant's  income
shows significant variations from year to year.
 
     In  determining the adequacy of the property  as collateral for the loan, a
FNMA/FHLMC conforming appraisal of the  property is performed by an  independent
appraiser  selected by MLCC, except as noted below. The appraiser is required to
inspect the  property  and  verify  that  it  is  in  good  condition  and  that
construction  or renovation,  if new, has  been completed.  The appraisal report
indicates  a  value  for  the  property  and  provides  information   concerning
marketability,  the  neighborhood,  the  property  site,  interior  and exterior
improvements, and  the condition  of the  property. Some  of the  aforementioned
appraisals  may have  been prepared by  Lender's Service, Inc.,  an affiliate of
MLCC.
 
     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.
 
                                      S-26
 

<PAGE>
<PAGE>
     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).  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
also requires  that the  proposed loan  have a  Loan-to-Value (LTV)  ratio  that
generally  does not exceed 80%, but under  certain circumstances may be up to or
slightly in excess of 100%. MLCC's practice is to continuously review LTV limits
and  to  adjust  such  limits  where  economic  conditions  dictate  that   such
adjustments  are  appropriate.  Any negative  comments  concerning  the quality,
condition and current  market conditions as  noted in the  appraisal report  may
result  in a reduction of the maximum LTV permitted for the loan. In the case of
a loan which is a purchase money  mortgage, MLCC computes the loan's LTV as  the
original  loan balance  divided by  the appraised value  of the  property or the
contract sales price,  whichever is lower.  In certain limited  cases, MLCC  may
accept  verification  of  borrower assets  and/or  status of  credit  history in
addition to or in lieu of income verification, provided that the borrower  meets
certain  standards with regard to the ratio  of liquid assets to the loan amount
and other compensating factors are present.
 
     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 (normally
securities) or by  a lien  on residential real  estate of  the guarantor  and/or
supported  by the right to draw on a home equity line of credit extended by MLCC
to the guarantor (such loans being referred to as 'PARENT POWER'r' LOANS'). Such
loans are also collectively referred to herein as 'ADDITIONAL COLLATERAL LOANS',
and the collateral referred to in clauses (i) and (ii) is herein referred to  as
'ADDITIONAL COLLATERAL'. The amount of such Additional Collateral generally does
not  exceed  30% of  the  loan amount,  although  the amount  of  the Additional
Collateral may exceed 30% of the loan amount if the original principal amount of
the loan  exceeds $1,000,000.  In  limited cases,  MLCC may  require  Additional
Collateral  in excess  of 30%  of the  loan amount  as part  of the underwriting
decision. The requirement to maintain Additional Collateral generally terminates
when the 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 the related
Additional Collateral Loan) to the extent  any such shortfall results in a  loss
of  principal  on  such Additional  Collateral  Loan that  becomes  a Liquidated
Mortgage Loan, as more particularly described  in, and as limited by, the  terms
and  provisions of the  Limited Purpose Surety Bond.  The Limited Purpose Surety
Bond will  not  cover  any  payments  on  the  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
 
                                      S-27
 

<PAGE>
<PAGE>
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 0.13%  (by Cut-off  Date Principal  Balance) of  the  Initial
Mortgage  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 to such borrowers as under its standard
mortgage  programs. MLCC may limit the LTV  on such loans if adequate income and
credit information  is not  available. The  Subsequent Mortgage  Loans may  also
include  loans  made  to  non-resident aliens  and/or  foreign  personal holding
companies.
 
     On less than 2% (by Cut-off Date Principal Balance) of the Initial Mortgage
Loans, MLCC waived  the verification  of certain  components of  income used  to
determine  the borrower's  ability to  qualify for  the Mortgage  Loan, based on
compensating factors, which may include  strong credit history, low DTI,  and/or
good  liquidity and reserves. Additionally,  approximately 1.3% (by Cut-off Date
Principal Balance) of the  Initial Mortgage Loans  were originated under  MLCC's
PrimeFirst'r'  Streamline Refinance program. Under  this program, a borrower who
requests the  refinancing  of  an existing  MLCC-originated  mortgage  loan,  in
connection with a reduction in his or her monthly payment, may qualify for a new
loan without submitting new income documentation, provided that the borrower has
exhibited  a satisfactory payment  history on the  existing MLCC-originated loan
and demonstrates overall good  credit, as reported on  a current credit  report.
Additionally,  the  balance  of  the  proposed  new  loan  may  not  exceed  the
outstanding balance of the existing loan plus applicable closing costs, and  the
new  loan  must meet  MLCC's standard  LTV  guidelines, as  determined by  a new
appraisal of the mortgaged property.
 
     In 1992,  MLCC began  originating loans  under its  Third Party  Originator
program through mortgage brokers that are not affiliated with MLCC. The mortgage
brokers solicit the prospective borrower and process the documentation described
above  for such borrower's loan. Personnel of MLCC review such documentation and
underwrite  the  loan  in  accordance  with  the  above  described  underwriting
standards.  In  that  regard, the  related  appraisals are  either  conducted or
reviewed by appraisers who are  approved by MLCC. Such  loans are closed in  the
name of, and funded by, MLCC.
 
     In 1995, MLCC began purchasing mortgage loans from mortgage banking related
entities under its Correspondent Lending program. In order for MLCC to approve a
lender  as a seller under its Correspondent  Lending program, a lender must meet
certain qualifying criteria. These criteria include requirements that the lender
must: (a) be a bank, savings and loan, or HUD-approved mortgagee which is a FNMA
or FHLMC  seller  in  good  standing;  (b)  demonstrate  at  least  three  years
experience  in mortgage originations;  (c) have a quality  control plan in place
which is acceptable to MLCC; (d) show profitability for the prior two years; (e)
demonstrate a  residential loan  portfolio with  delinquency rates  at or  below
national  averages, as  published by the  Mortgage Bankers  Association; and (f)
have a corporate net worth  of at least $2.5  million and/or a corporate  credit
history acceptable to MLCC.
 
     Under  MLCC's  Correspondent  Lending  program,  the  correspondent  lender
processes and closes  the mortgage loans  in its name  and thereafter funds  the
mortgage  loans from its own funds. Personnel  of MLCC, or in certain cases, the
correspondent lender, underwrite  the loans in  accordance with MLCC's  standard
underwriting  guidelines, as published  in the MLCC  Seller Guide. Additionally,
MLCC conducts a post-closing review on each loan prior to purchasing it from the
correspondent lender.
 
     The purchase price  that MLCC  pays for  a correspondent  mortgage loan  is
typically  an amount equal to the principal  balance of the loan plus a premium,
which is paid at  the time the  correspondent lender assigns  the loan to  MLCC.
This  premium is based on the  margin of the loan, and  is generally capped at a
pre-determined amount set by MLCC. On certain  loans, MLCC may agree to pay  the
correspondent  lender an additional  fee (a 'CORRESPONDENT  TRAILING PREMIUM' OR
'CTP') depending  upon the  size  of the  margin  pertaining to  the  underlying
mortgage  loan. If applied, the CTP typically ranges from 0.125% to 0.75% of the
annualized principal balance of the applicable mortgage loan, less
 
                                      S-28
 

<PAGE>
<PAGE>
an  administrative fee. The  CTP is paid by  MLCC on a monthly  basis out of the
monthly mortgage  payment it  receives from  the applicable  mortgagor. MLCC  is
obligated  to pay such fee to the correspondent lender as long as the applicable
mortgage loan remains outstanding and the mortgagor is current in the remittance
of his  or  her monthly  mortgage  payment to  MLCC.  CTP payments  are  due  in
connection  with approximately 4.7%  (by Cut-off Date  Principal Balance) of the
Initial Mortgage Loans. If  a CTP applies  to a Mortgage Loan,  the CTP will  be
subtracted  from its Mortgage Rate, along with the Servicing Fee and Certificate
Insurance Policy  annual  premium rate,  for  purposes of  calculating  its  Net
Mortgage  Rate. See 'Description  of the Certificates  -- Servicing Compensation
and Payment of Expenses'. The amount of  such fees are described in a table  set
forth under 'The Mortgage Pool -- Initial Mortgage Loans', herein.
 
     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.
 
     The above described underwriting guidelines may be varied in certain cases,
on   the  basis  of  compensating  factors,  as  deemed  appropriate  by  MLCC's
underwriting personnel.
 
DESCRIPTION OF MLCC'S PRIMEFIRST'r' SELF-DIRECTED'sm' 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.
 
     Upon origination, borrowers under the PrimeFirst'r' program select from one
of several different indices upon which  to base their interest rate and  choose
whether the interest rate on the loan will adjust monthly or every six months. A
loan  with a one-month  adjustment frequency generally  carries a lower interest
rate and margin than  a comparable loan with  a six-month adjustment  frequency.
Loans  originated under the PrimeFirst'r' mortgage  program are convertible to a
different Index and related Margin for a specified period during the life of the
loan.  Additionally,  borrowers  have  the  option  to  purchase  a  fixed  rate
conversion  option by adding 0.25% to the  applicable margin on the loan and may
also elect to purchase a 1% periodic rate cap by adding 0.50% to the margin.
 
     Pricing  For  Six-Month  Adjustment  Frequency.  The  interest  rate  on  a
six-month  adjustable PrimeFirst'r' loan is equal to either the Prime Index, 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.
 
                                      S-29
 

<PAGE>
<PAGE>
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 (each  an  '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. Also, loans originated under the
correspondent lending program  may have  teaser rates  that are  lower than  the
fully indexed rate until the first Interest Adjustment Date.
 
     Periodic and Lifetime Rate Caps. PrimeFirst'r' loans may be originated with
a  periodic rate cap of 1% (i.e., the  interest rate cannot be increased by more
than 1% from one  interest period to the  next). The Margin for  such a loan  is
generally  0.50% greater than it would be without this feature. The periodic cap
is only available with  six-month adjustable loans.  Each loan originated  under
the  PrimeFirst'r' 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' mortgage program may  purchase a fixed rate conversion  option
by  adding 0.25%  to the margin  on the  loan. The fixed  rate conversion option
gives the borrower the option to convert  the interest rate on the loan from  an
adjustable  rate to a fixed rate. The  exercise period for such option begins in
the month in which  the 12th scheduled  monthly payment is due  and ends on  the
fifth  day of the month in which the  60th scheduled monthly payment is due. The
fixed rate becomes effective on the first day of the month after the  conversion
notice  is given. The new  fixed rate is equal  to the Federal National Mortgage
Association net required  yield for 30-year  fixed rate mortgages  subject to  a
60-day  mandatory delivery requirement (as published in The Wall Street Journal)
plus 0.875%, rounded to  the nearest 0.125%. Upon  a fixed rate conversion,  the
new  scheduled monthly payment is  adjusted to the amount  that is sufficient to
fully amortize  the loan  in substantially  equal installments  on the  original
maturity date.
 
     Generally, all loans originated  under the  PrimeFirst'r' Self-Directed'sm'
mortgage program allow  the borrower  to convert  the loan  to a  new Index  and
related  Margin, provided that such Index  has the same frequency of adjustment.
The option is  exercisable in  respect of a  six-month adjustable  PrimeFirst'r'
loan  from its second change date to its  tenth change date, and in respect of a
one-month adjustable PrimeFirst'r'  loan, from  its twelfth change  date to  its
sixtieth  change date, within a certain 21-day period commencing on the 45th day
prior to  each  such change  date.  If the  loan  also carries  the  fixed  rate
conversion  option,  such  option  may  be exercised  whether  or  not  an Index
conversion has occurred. A borrower may not convert the frequency with which the
interest rate adjusts on a  PrimeFirst'r' loan and may  not add a periodic  rate
cap  to a loan that  did not carry such periodic  rate cap upon origination. The
 
                                      S-30
 

<PAGE>
<PAGE>
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,
1996,  respectively  and  the  one-month period  ending  January  31,  1997. 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-31
 

<PAGE>
<PAGE>
                   PRIMEFIRST'r' LOAN DELINQUENCY EXPERIENCE
<TABLE>
<CAPTION>
                                1992                     1993                     1994                     1995
                      ------------------------  -----------------------  -----------------------  -----------------------
                       NUMBER OF                 NUMBER OF                NUMBER OF                NUMBER OF
                      PRIMEFIRST'r'  PRINCIPAL  PRIMEFIRST'r' PRINCIPAL  PRIMEFIRST'r' 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.........    3,265     $1,504,940      4,959     $2,264,421     7,615     $3,351,328     8,272     $3,536,761
Delinquency period:
   30-59 days........       23         15,446         69         48,509       121         86,279       127         56,370
   60-89 days........        2          6,300          6          3,361        20         18,152        13          7,917
   90 days or more*..        2          1,635         13          8,565        17         19,257        44         45,749
                         -----     -----------     -----     ----------     -----     ----------     -----     ----------
       Total
        delinquency..       27     $   23,381         88     $   60,435       158     $  123,688       184     $  110,036
Delinquencies as a
 percent of number of
 PrimeFirst'r' loans
 and principal amount
 outstanding.........     0.83%          1.55%      1.77%          2.67%     2.07%          3.69%     2.22%          3.11%
Foreclosures*........        7     $   13,592          9     $    7,899        18     $   15,637        28     $   38,209
Foreclosures as a
 percent of number of
 PrimeFirst'r' loans
 and principal amount
 outstanding.........     0.21%          0.90%      0.18%          0.35%     0.24%          0.47%     0.34%          1.11%
 
<CAPTION>
                                                    ONE MONTH ENDED
                                1996               JANUARY  31, 1997
                       -----------------------  -----------------------
                        NUMBER OF                NUMBER OF
                       PRIMEFIRST'r' PRINCIPAL  PRIMEFIRST'r' PRINCIPAL
                          LOANS       AMOUNT       LOANS       AMOUNT
                       -----------  ----------  -----------  ----------
<S>                   <C>           <C>         <C>          <C>
PrimeFirst'r' loans
 outstanding.........     11,054    $4,331,131     11,366    $4,439,182
Delinquency period:
   30-59 days........        180        84,297        166        77,967
   60-89 days........         19         6,583         29        17,158
   90 days or more*..         29        27,590         29        20,183
                       -----------  ----------  -----------  ----------
       Total
        delinquency..        228       118,470        224       115,308
Delinquencies as a
 percent of number of
 PrimeFirst'r' loans
 and principal amount
 outstanding.........       2.06%         2.74%      1.97%         2.60%
Foreclosures*........         29    $   39,100         42    $   52,820
Foreclosures as a
 percent of number of
 PrimeFirst'r' loans
 and principal amount
 outstanding.........       0.26%         0.90%      0.37%         1.19%
</TABLE>
- ------------
*  Does  not include  loans subject  to bankruptcy  proceedings and  real estate
   owned.
 
                       PRIMEFIRST'r' LOAN LOSS EXPERIENCE
<TABLE>
<CAPTION>
                                                                                                      ONE MONTH
                                                                                                        ENDED
                                                    YEAR ENDED DECEMBER 31,                          JANUARY 31,
                               ------------------------------------------------------------------    ------------
                                  1992          1993          1994          1995          1996           1997
                               ----------    ----------    ----------    ----------    ----------    ------------
                                                             (DOLLARS IN THOUSANDS)
<S>                            <C>           <C>           <C>           <C>           <C>           <C>
Average principal balance of
  PrimeFirst'r' loan
  portfolio.................   $1,008,493    $1,851,696    $2,807,875    $3,444,045    $3,933,946     $4,385,157
Average number of
  PrimeFirst'r' loans
  outstanding during the
  period....................        2,036         4,091         6,287         7,944         9,663         11,210
Gross charge-offs...........   $        0    $    2,285    $      457    $    1,840    $    6,157     $      550
Recoveries..................   $        0    $      171    $        0    $        0    $        0     $        0
Net charge-offs.............   $        0    $    2,114    $      457    $    1,840    $    6,157     $      550
Net charge-offs as a percent
  of average principal
  balance outstanding.......         0.00%         0.11%         0.02%         0.05%         0.16%          0.01%(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 also  presented. 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, the terms of which do not  require
the payment of principal until final maturity.
 
                                      S-32
 

<PAGE>
<PAGE>
               REVOLVING CREDIT LINE LOAN DELINQUENCY EXPERIENCE
 
<TABLE>
<CAPTION>
                                                                                                      ONE MONTH
                                                                                                        ENDED
                                                               AS OF DECEMBER 31,                    JANUARY 31,
                               ----------------------------------------------------------------------------------
                                  1992          1993          1994          1995          1996           1997
                               ----------    ----------    ----------    ----------    ----------    ------------
                                                             (DOLLARS IN THOUSANDS)
<S>                            <C>           <C>           <C>           <C>           <C>           <C>
Number of revolving credit
  line loans serviced.......       15,084        13,839        15,598        25,056        28,368         28,775
Aggregate loan balance of
  revolving credit line
  loans serviced............   $1,062,930    $1,037,427    $1,079,693    $1,293,483    $1,353,800     $1,355,380
Loan balance of revolving
  credit line loans 2 months
  delinquent................   $    3,717    $    5,161    $    5,358    $    8,447         8,292          8,093
Loan balance of revolving
  credit line loans 3 months
  or more delinquent........   $   18,751    $   17,508    $   22,989    $   33,763        39,508         40,022
Total of 2 months or more
  delinquent as a percentage
  of aggregate loan balance
  of revolving credit line
  line loans................         2.11%         2.19%         2.63%         3.26%         3.53%          3.55%
</TABLE>

 
                   REVOLVING CREDIT LINE LOAN LOSS EXPERIENCE
 
<TABLE>
<CAPTION>
                                                                                                      ONE MONTH
                                                                                                        ENDED
                                                               AS OF DECEMBER 31,                    JANUARY 31,
                               ----------------------------------------------------------------------------------
                                  1992          1993          1994          1995          1996           1997
                               ----------    ----------    ----------    ----------    ----------    ------------
                                                             (DOLLARS IN THOUSANDS)
<S>                            <C>           <C>           <C>           <C>           <C>           <C>
Number of revolving credit
  line loans serviced.......       15,084        13,839        15,598        25,056        28,368         28,775
Aggregate loan balance of
  revolving credit line
  loans serviced............   $1,062,930    $1,037,427    $1,079,693    $1,293,483    $1,353,800     $1,355,380
For the period:
     Gross charge-off
       dollars (recovery)...   $    1,447    $    3,153    $    1,118    $    3,700    $    1,860     $      (26)
     Percentages(1).........         0.14%         0.30%         0.10%         0.29%         0.14%          0.00%(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 in an area should experience  an overall decline in property values  such
that the outstanding balances of the Mortgage Loans in that area equal or exceed
the   value  of   the  related  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. In
addition, primary residences  with above average  values may experience  greater
 
                                      S-33
 

<PAGE>
<PAGE>
declines  in value during adverse economic conditions than properties with lower
values. 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
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'
herein.  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'  herein. 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.  If the
aggregate Principal Balance of the Subsequent  Mortgage Loans sold to the  Trust
Fund  by the end of  the Pre-Funding Period is  less than the Pre-Funded Amount,
the  amount  of  such   differential  will  be  distributed   to  the  Class   A
Certificateholders as principal.
 
     All of the Mortgage Loans are adjustable rate loans for which only interest
is  due during the  first ten years  of their terms.  Approximately 1.30% of the
Initial 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). Some  of  the
Subsequent  Mortgage  Loans  may be  Convertible  Mortgage  Loans. Approximately
97.51% of the  Initial 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, but may not convert
to a fixed rate. It is expected that most of the Subsequent Mortgage Loans  will
be  Index Convertible Mortgage Loans.  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
 
                                      S-34
 

<PAGE>
<PAGE>
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 prepayments  of 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.
 
     From time to time, MLCC may  solicit the refinancing of the Mortgage  Loans
by  offering new loans to the borrowers. Any such refinancing of a Mortgage Loan
would have the effect  of a prepayment  in full. Any  such prepayments would  be
passed  through  to holders  of  the Certificates  and  may affect  the weighted
average life of the Certificates.
 
     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
 
                                      S-35
 

<PAGE>
<PAGE>
the Weighted Average  Net Mortgage  Rate. If  such spread  disappears (i.e.,  if
LIBOR  plus 0.25% 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.
 
     The  Maximum Mortgage Rates on the Initial Mortgage Loans range from 12.00%
to 13.75%  per annum  and the  weighted average  Maximum Mortgage  Rate for  the
Initial  Mortgage Loans (by Cut-off Date Principal Balance) is equal to 12.543%.
None of the  Initial Mortgage  Loans or the  Subsequent Mortgage  Loans will  be
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 '5%', '10%',  '15%', '20%' and  '30%' assume that
prepayments on the Mortgage Loans are made at CPRs of '5%', '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  March  1997  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 thereafter until maturity; (v) each Mortgage Loan will, as of the
Cut-off  Date or its Subsequent Cut-off Date, as applicable, have the applicable
original term  to  maturity  and  the  applicable  remaining  term  to  maturity
specified below;
 
                                      S-36
 

<PAGE>
<PAGE>
(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  March 26, 1997; (ix)  the
Distribution  Date is the 15th  day of each month  commencing in April 1997; 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:
 
<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 Index....   $125,766,535      7.595%          5             5.75781%        2.033         299          300
Prime -- Semi-Annual.....      1,107,050      8.125           4             8.250          -0.125         298          300
Treasury Index -- Semi-
  Annual.................      5,181,620      7.106           5             5.760           2.657         307          310
One-Month LIBOR Index....    116,504,268      7.355           1             5.46875         1.862         299          300
Prime -- Monthly.........        280,000      8.000           2             8.250          -0.250         300          300
Subsequent Mortgage Loans
  (first subsequent
  transfer balance as of
  April 1, 1997):
    Six-Month LIBOR
      Index..............   $ 13,842,783      7.595           6             5.75781         2.033         300          300
    One-Month LIBOR
      Index..............   $ 12,823,884      7.355           1             5.46875         1.862         300          300
Subsequent Mortgage Loans
  (second subsequent
  transfer balance as of
  May 1, 1997):
    Six-Month LIBOR
      Index..............   $ 13,842,783      7.595           6             5.75781         2.033         300          300
    One-Month LIBOR
      Index..............   $ 12,823,884      7.355           1             5.46875         1.862         300          300
Subsequent Mortgage Loans
  (third subsequent
  transfer balance as of
  June 1, 1997):
    Six-Month LIBOR
      Index..............   $ 13,842,783      7.595           6             5.75781         2.033         300          300
    One-Month LIBOR
      Index..............   $ 12,823,884      7.355           1             5.46875         1.862         300          300
</TABLE>
 
     Since the  table  was prepared  on  the basis  of  the assumptions  in  the
preceding  paragraph, there will be 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-37
 

<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%         5%        10%       15%       20%       30%
- -----------------------------------------------------     -----      -----      ----      ----      ----      ----
<S>                                                       <C>        <C>        <C>       <C>       <C>       <C>
Initial Percentage...................................       100%       100%      100%      100%      100%      100%
March 15, 1998.......................................       100         95        90        85        80        71
March 15, 1999.......................................       100         90        81        72        64        49
March 15, 2000.......................................       100         86        73        61        51        34
March 15, 2001.......................................       100         81        65        52        41        24
March 15, 2002.......................................       100         77        59        44        32        16
March 15, 2003.......................................       100         73        53        37        26        11
March 15, 2004.......................................       100         70        47        32        20         7
March 15, 2005.......................................       100         66        43        27        16         5
March 15, 2006.......................................       100         63        38        23        13         3
March 15, 2007.......................................       100         59        34        19        10         2
March 15, 2008.......................................        96         54        30        15         7         1
March 15, 2009.......................................        92         49        25        12         5         0
March 15, 2010.......................................        88         45        22        10         4         0
March 15, 2011.......................................        83         40        18         8         3         0
March 15, 2012.......................................        78         36        15         6         2         0
March 15, 2013.......................................        73         31        13         4         1         0
March 15, 2014.......................................        67         27        10         3         1         0
March 15, 2015.......................................        60         23         8         2         0         0
March 15, 2016.......................................        53         20         6         1         0         0
March 15, 2017.......................................        46         16         5         1         0         0
March 15, 2018.......................................        38         12         3         0         0         0
March 15, 2019.......................................        29          9         2         0         0         0
March 15, 2020.......................................        20          5         1         0         0         0
March 15, 2021.......................................        10          2         0         0         0         0
March 15, 2022.......................................         0          0         0         0         0         0
Weighted Average Life without exercise of optional
  termination (years)(1).............................     18.84      11.82      7.93      5.66      4.27      2.72
Weighted Average Life with exercise of optional
  termination (years)(1)(2)..........................     18.80      11.69      7.68      5.38      4.02      2.53
</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 aggregate principal  balance of  the Initial  Mortgage Loans  as of  the
    Cut-off   Date  and  the  Subsequent  Mortgage  Loans  on  their  respective
    Subsequent  Cut-off   Dates  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-38


<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 98.75% in the pool of Mortgage Loans, and the Class B Certificates
will initially evidence the remaining approximate 1.25%. 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  April
1997,  to the persons in whose names  the Class A Certificates are registered at
the close of business on the last business day of the calendar month immediately
preceding the calendar  month in which  the Distribution Date  occurs 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 April 1997, 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-39
 

<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 (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  and  the Correspondent
     Trailing Premium, if any) 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 and any net investment earnings from the Pre-Funding Account
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 amount in the  Distribution Account 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 Dates that have not previously
     been  distributed  pursuant  to this  clause  until the  Class  A Principal
     Balance is reduced to zero;
 
                                      S-40
 

<PAGE>
<PAGE>
          (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.
 
     On the first Distribution Date, the Company will cause to be deposited into
the Distribution  Account (or  another  account maintained  by the  Trustee)  an
amount  equal to interest  accrued for 11  days on the  Pre-Funded Amount at the
initial Class A Pass-Through Rate.
 
     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-41
 

<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 or  Subsequent
Cut-off Date, as applicable (after deduction of all principal payments due on or
before  the Cut-off Date  or Subsequent Cut-off Date,  as applicable, whether or
not paid, but without deducting Monthly  Payments due after the Cut-off Date  or
Subsequent  Cut-off Date, as  applicable, and received on  or before the Cut-off
Date  or  Subsequent  Cut-off  Date,  as  applicable)  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
 
                                      S-42
 

<PAGE>
<PAGE>
Scheduled  Principal  Balance (before  giving  effect to  the  Formula Principal
Distribution Amount  for  such  Distribution  Date).  The  'CLASS  A  PREPAYMENT
PERCENTAGE'  for a Distribution Date on or before the Distribution Date in March
2007 will be 100%. The 'CLASS  A PREPAYMENT PERCENTAGE' for a Distribution  Date
after  the  Distribution  Date  in  March  2007  will  be  as  follows:  for any
Distribution Date subsequent  to March  2007 to and  including the  Distribution
Date  in March 2008, the Class A  Percentage for such Distribution Date plus 70%
of the Subordinated Percentage for such Distribution Date; for any  Distribution
Date  subsequent to March 2008  to and including the  Distribution Date in March
2009, the  Class  A  Percentage for  such  Distribution  Date plus  60%  of  the
Subordinated  Percentage for such  Distribution Date; for  any Distribution Date
subsequent to March 2009 to and  including the Distribution Date in March  2010,
the  Class A Percentage for such Distribution  Date plus 40% of the Subordinated
Percentage for such Distribution Date;  for any Distribution Date subsequent  to
March  2010 to and  including the Distribution  Date in March  2011, 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  March
2007  to and including the Distribution Date  in March 2008 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 1.25%.
 
     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-43
 

<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 0.25%  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 of  0.25%, (ii) with respect to certain of  the
Mortgage  Loans originated by correspondent  lenders, the Correspondent Trailing
Premium, which premium ranges  from 0.125% to 0.750%  and (iii) the  Certificate
Insurance Policy annual premium rate. The Servicing Fee Rate and the Certificate
Insurance  Policy  annual premium  rate together  will  not exceed  0.3675%. The
Weighted Average  Correspondent Trailing  Premium is  0.017% as  of the  Cut-off
Date.  The 'WEIGHTED AVERAGE NET  MORTGAGE RATE' is the  weighted average of the
Net Mortgage Rates for  the Mortgage Loans.  Notwithstanding the foregoing,  the
0.25%  margin added to the  applicable LIBOR formula for  the calculation of the
Class A  Pass-Through Rate  will instead  be 0.65%  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 March 26, 1997 in the case of
the  Distribution  Date on  April 15,  1997),  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
 
                                      S-44
 

<PAGE>
<PAGE>
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 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.
 
PRE-FUNDING ACCOUNT
 
     On the Closing Date, an aggregate cash amount (the 'PRE-FUNDED AMOUNT') not
to exceed approximately $80,000,000 will be deposited in the Pre-Funding Account
and  will be  used to purchase  additional Mortgage  Loans ('SUBSEQUENT MORTGAGE
LOANS'). During the period (the 'PRE-FUNDING  PERIOD') from the Closing Date  to
the  earliest to occur of (i) the date  on which the aggregate amount on deposit
in the Pre-Funding Account is less than $100,000, (ii) an Event of Default under
the Pooling and Servicing Agreement and (iii) June 14, 1997, amounts on  deposit
in  the  Pre-Funding Account  may  be withdrawn  from  time to  time  to acquire
Subsequent  Mortgage  Loans  in  accordance  with  the  Pooling  and   Servicing
Agreement.  Any  net  investment  earnings  on  the  Pre-Funded  Amount  will be
transferred to the Distribution Account on  the Business Day preceding the  next
Distribution Date. Any Pre-Funded Amount remaining in the Pre-Funding Account at
the  end of the Pre-Funding Period will be distributed as principal to the Class
A Certificateholders  on  the  Distribution Date  occurring  at  or  immediately
following the end of the Pre-Funding Period.
 
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.
 
                                      S-45
 

<PAGE>
<PAGE>
     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 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 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  aggregate
principal  balance of the Initial Mortgage Loans  as of the Cut-off Date and the
Subsequent Mortgage Loans on their respective Subsequent Cut-off Dates.
 
ASSIGNMENT OF MORTGAGE LOANS
 
     The Company will  cause the Initial  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 (it  being understood  that
payments  of principal and interest first due on the Mortgage Loans on or before
the Cut-off  Date shall  not be  conveyed  to the  Trustee). The  Trustee  will,
concurrently with such
 
                                      S-46
 

<PAGE>
<PAGE>
assignment,  authenticate and deliver the  Certificates. The Subsequent Mortgage
Loans will be assigned to the Trustee  from time to time during the  Pre-Funding
Period.  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  or its Subsequent Cut-off  Date, as applicable; the  Monthly Payment as of
the Cut-off  Date or  its Subsequent  Cut-off Date,  as applicable;  the  months
remaining to maturity of the Mortgage Loan; the Margin; and the Mortgage Rate as
of the Cut-off Date or its Subsequent Cut-off Date, as applicable.
 
     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  for the Initial Mortgage
Loans will have been delivered by such issuance date. The Mortgage Files for the
Subsequent Mortgage Loans will be delivered to the Trustee within the same  time
limits  in relation to the dates of their respective assignments to the Trustee.
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.
 
     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.
 
                                      S-47
 

<PAGE>
<PAGE>
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 1.62% of the  Initial Mortgage Loans (by Cut-off
Date Principal Balance), be covered by a Primary Mortgage Insurance Policy.
 
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'). Such fee shall only be payable at the
time of and with respect  to those Mortgage Loans for  which payment is in  fact
made  of the  entire amount  of monthly payments.  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. If a Correspondent Trailing Premium  is applicable to a Mortgage  Loan,
it will be deducted out of the interest collections on such Mortgage Loan.
 
     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 sum of (a) 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) at  the then  respective Net
Mortgage Rates and (b) during
 
                                      S-48
 

<PAGE>
<PAGE>
the Pre-Funding Period, one  month's interest on the  amount in the  Pre-Funding
Account at the weighted average Net Mortgage Rate for the Mortgage Loans. 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 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 aggregate  principal balance  of the  Initial Mortgage  Loans as  of the
Cut-off Date and the Subsequent Mortgage Loans as of their respective Subsequent
Cut-off Dates. 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
 
                                      S-49
 

<PAGE>
<PAGE>
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.
 
     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,
 
                                      S-50
 

<PAGE>
<PAGE>
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
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
 
                                      S-51
 

<PAGE>
<PAGE>
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.
 
     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
 
                                      S-52
 

<PAGE>
<PAGE>
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.
 
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 92614 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-53


<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
     March  1,  1997, 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-54
 

<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  and structured  finance obligations. 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.
 
     The  consolidated financial statements of AMBAC  and its subsidiaries as of
December 31, 1996 and December 31, 1995  and for the three years ended  December
31,  1996, prepared in accordance with generally accepted accounting principles,
included in the Current Report on Form 8-K of AMBAC, Inc. (which was filed  with
the  Commission on  March 12, 1997;  Commission File Number  1-10777) are hereby
incorporated by reference into this Prospectus Supplement and shall be deemed to
be a part hereof. Any statement  contained in a document incorporated herein  by
reference  shall be modified  or superseded for the  purposes of this Prospectus
Supplement to the extent that a  statement contained herein by reference  herein
also  modifies  or  supersedes  such statement.  Any  statement  so  modified or
superseded shall  not  be  deemed,  except as  so  modified  or  superseded,  to
constitute a part of this Prospectus Supplement.
 
     All  financial  statements  of  AMBAC  and  its  subsidiaries  included  in
documents filed by  AMBAC Inc. with  the Commission 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  this  Prospectus  Supplement  and  prior  to  the
termination  of  the  offering  of  the  Certificates  shall  be  deemed  to  be
incorporated by  reference into  this Prospectus  Supplement and  to be  a  part
hereof from the respective dates of filing such documents.
 
     The  data presented  below under  the caption  'Consolidated Capitalization
Table' as  of the  end of  each  of the  years in  the three-year  period  ended
December  31, 1996,  are derived from  the consolidated  financial statements of
AMBAC and  its  subsidiaries  prepared in  conformity  with  generally  accepted
accounting principles.
 
                          AMBAC INDEMNITY CORPORATION
                       CONSOLIDATED CAPITALIZATION TABLE
 
<TABLE>
<CAPTION>
                                                                       DECEMBER 31,    DECEMBER 31,    DECEMBER 31,
                                                                           1994            1995            1996
                                                                       ------------    ------------    ------------
                                                                                  (DOLLARS IN MILLIONS)
 
<S>                                                                    <C>             <C>             <C>
Unearned premiums...................................................      $  840          $  906          $  995
Other liabilities...................................................         136             295             259
                                                                          ------          ------          ------
Total liabilities...................................................         976           1,201           1,254
                                                                          ------          ------          ------
Stockholder's equity:
     Common stock...................................................          82              82              82
     Additional paid-in capital.....................................         444             481             515
     Unrealized gains (losses) on investments, net of tax...........         (46)             87              66
     Retained earnings..............................................         782             907             992
                                                                          ------          ------          ------
Total stockholder's equity..........................................       1,262           1,557           1,655
                                                                          ------          ------          ------
Total liabilities and stockholder's equity..........................      $2,238          $2,758          $2,909
                                                                          ------          ------          ------
                                                                          ------          ------          ------
</TABLE>
 
                                      S-55
 

<PAGE>
<PAGE>
     Copies  of  the  financial  statements  of  AMBAC  incorporated  herein  by
reference and copies of AMBAC's annual statement for the year ended December 31,
1996 prepared in accordance with  statutory accounting standards are  available,
without charge from AMBAC. The address of AMBAC's administrative offices and its
telephone number are One State Street Plaza, 17th Floor, New York, NY, 10004 and
(212) 668-0340.
 
     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.'
 
                    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  and of the  Pre-Funding
Account)  as a REMIC for  federal income tax purposes.  The Class A Certificates
and the Class  B Certificates will  be regular  interests in the  REMIC and  the
Class R Certificate will be the residual interest in the REMIC.
 
     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 and provided that  the
amount in the Pre-Funding Account has been reduced to zero.
 
     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, Moody's, 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
 
                                      S-56
 

<PAGE>
<PAGE>
     value of such Mortgage Loans. The sum of all payments made to and  retained
     by the Master 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, after the amount in the Pre-Funding Account  has
been reduced to zero, 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. Prior to such time, no Plan may purchase any Class A Certficates.
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  and  to  deposit  the  Pre-Funded  Amount  into  the
Pre-Funding Account.
 
                                  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.
 
                                      S-57
 

<PAGE>
<PAGE>
     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,  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  financial statements  of the  Certificate Insurer,  AMBAC
Indemnity  Corporation, and its  subsidiaries, as of December  31, 1996 and 1995
and for each of the years in  the three-year period ended December 31, 1996  are
incorporated  by reference herein and in  the registration statement in reliance
upon  the  report  of  KPMG  Peat  Marwick  LLP,  independent  certified  public
accountants,  incorporated by reference  herein, and upon  the authority of said
firm as experts in accounting and auditing.
 
                                 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.
 
     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
 
                                      S-58
 

<PAGE>
<PAGE>
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-59


<PAGE>
<PAGE>
                            INDEX OF PRINCIPAL TERMS
<TABLE>
<CAPTION>
                                           PAGE
                                     -----------------
<S>                                  <C>
Accrual Period....................          S-10, S-40
Additional Collateral.............           S-8, S-27
Additional Collateral Loans.......           S-8, S-27
Advances..........................                S-14
Agreement.........................     S-5, S-18, S-54
AMBAC.............................                S-55
Available Distribution Amount.....                S-10
Business Day......................                S-54
Cede..............................          S-16, S-39
CEDEL.............................                S-52
CEDEL Participants................                S-52
Certificate Account...............                S-18
Certificate Insurance Policy......               Cover
Certificate Insurer...............               Cover
Certificate Owners................           S-3, S-16
Certificates......................               Cover
Class A Certificates..............                 S-4
Class A Formula Principal
  Distribution Amount.............                S-42
Class A Percentage................                S-42
Class A Prepayment Percentage.....                S-43
Class A Unpaid Interest
  Shortfall.......................          S-11, S-40
Class B Formula Principal
  Distribution Amount.............                S-43
Class B Loss Amount...............                S-42
Closing Date......................                 S-5
Code..............................                S-15
Company...........................          Cover, S-4
Constructive Loan-to-Value
  Ratio...........................           S-9, S-21
Conversion Price..................            S-2, S-7
Convertible Mortgage Loans........                 S-2
Converting Mortgage Loan..........            S-2, S-7
Cooperatives......................                S-18
Co-op Shares......................                S-18
Correspondent Trailing Premium....                S-28
CPR...............................                S-36
CTP...............................                S-28
Current Subordination Level.......                S-43
Cut-off Date......................                 S-5
Definitive Class A Certificates...                S-51
Depositaries......................                S-50
Determination Date................                S-39
Distribution Account..............                S-18
Distribution Account Shortfall....                S-43
Distribution Date.................     S-2, S-10, S-39
DTC...............................          S-16, S-39
<CAPTION>
                                           PAGE
                                     -----------------
<S>                                  <C>
Due Date..........................            S-2, S-5
Equity Access'r' credit
  accounts........................                S-26
Equity Access'r' loans............                S-26
ERISA.............................          S-15, S-56
Euroclear.........................                S-52
Euroclear Cooperative.............                S-52
Euroclear Operator................                S-52
Euroclear Participants............                S-52
Exemption.........................                S-56
Formula Excess Interest Amount....                S-42
Formula Principal Distribution
  Amount..........................                S-41
Global Securities.................                 I-1
Index.............................          S-29, S-30
Index Convertible Mortgage
  Loans...........................                 S-2
Initial Amount....................          S-13, S-45
Initial Mortgage Loans............                 S-5
Insured Amount....................                S-54
Insured Payment...................                S-54
Interest Adjustment Date..........                 S-6
LIBOR.............................                 S-4
LIBOR Business Day................                S-44
Limited Purpose Surety Bond.......                 S-8
Liquidated Mortgage Loan..........          S-42, S-46
Margin............................                 S-6
Master Servicer...................         Cover, S-18
Maximum Mortgage Rate.............                 S-6
ML & Co...........................                S-25
MLCC..............................          Cover, S-4
Monthly Payments..................                 S-5
Moody's...........................                S-15
Mortgage Files....................                S-47
Mortgage Loans....................          Cover, S-5
Mortgage Loan Schedule............                S-47
Mortgage 100'sm' Loans............                S-27
Mortgage Note.....................                S-18
Mortgage Pool.....................   Cover, S-10, S-18
Mortgage Rate(s)..................           S-5, S-20
Mortgaged Properties..............                S-18
Mortgagor.........................                 S-2
Net Interest Shortfall............                S-42
Net Mortgage Rate.................           S-4, S-44
Net Prepayment Interest
  Shortfall.......................                S-42
Nonpayment........................                S-54
Nonrecoverable Advances...........                S-49
One-Month LIBOR Index.............           S-6, S-30
Original Subordination Level......                S-43
Outstanding Mortgage Loan.........                S-41
</TABLE>
 
                                      S-60
 

<PAGE>
<PAGE>
<TABLE>
<CAPTION>
                                           PAGE
                                     -----------------
<S>                                  <C>
Parent Power'r' Loans.............                S-27
Participants......................                S-50
Percentage Interest...............                S-10
Plans.............................                S-56
Pool Scheduled Principal
  Balance.........................                S-12
Preference Amount.................                S-54
Pre-Funded Amount.................          S-10, S-45
Pre-Funding Account...............                S-10
Pre-Funding Period................          S-10, S-45
Prepayment Interest Shortfall.....                S-48
Prime Index.......................                 S-6
Principal Balance.................                S-42
Principal Prepayment Period.......                S-41
Prospectus........................               Cover
Record Date.......................                S-39
Relief Act Reduction..............                S-42
REMIC.............................                 S-2
Restricted Group..................                S-57
Reuters Screen LIBO Page..........                S-44
Scheduled Formula Principal
  Distribution Amount.............                S-41
Servicing Fee Rate................                S-48
Six-Month LIBOR Index.............           S-6, S-29
<CAPTION>
                                           PAGE
                                     -----------------
<S>                                  <C>
SMMEA.............................                S-15
Standard & Poor's.................                S-15
Subordinated Certificates.........          Cover, S-4
Subsequent Cut-off Date...........                S-25
Subsequent Mortgage Loans.........          S-10, S-45
Sub-servicers.....................                S-19
Surety Bond Provider..............                 S-8
Terms and Conditions..............                S-52
Treasury Index....................           S-6, S-29
Trust Fund........................         Cover, S-10
Trustee...........................           S-5, S-18
Underwriter.......................      S-3, S-4, S-56
Underwriting Agreement............                S-57
Unrecovered Principal Amount......                S-41
Unreimbursed Insurer Amounts......          S-11, S-40
Unscheduled Formula Principal
  Distribution Amount.............                S-41
Weighted Average Correspondent
  Trailing Premium................                 S-5
Weighted Average Net Mortgage
  Rate............................           S-5, S-44
</TABLE>
 
                                      S-61
 

<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
1997-A, 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
     the  income of which  is includible in  gross income for  United States tax
     purposes, regardless of its source or a trust if a court within the  United
     States is able to exercise primary supervision of the administration of the
     trust  and  one or  more United  States fiduciaries  have the  authority to
     control all substantial decisions of the trust. 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>
PROSPECTUS
 
                         MLCC MORTGAGE INVESTORS, INC.
                                   DEPOSITOR
                           ASSET BACKED CERTIFICATES
                              (ISSUABLE IN SERIES)
                            ------------------------
    This  Prospectus relates to Asset  Backed 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'  or  'TRANSFEROR')  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 revolving home equity  loans or certain balances thereof,
or 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').  Mortgage Loans  with  a  Loan-to-Value
Ratio  at origination in excess of a certain level, in addition to being secured
by real property, may  be either secured  by the pledge of  a limited amount  of
additional  collateral or supported by a third-party guarantee, which in turn is
secured by a security interest  in collateral 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 to  the guarantor.  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  may  include  any additional  balances  advanced  to
borrowers  under Mortgage Loans which are revolving home equity loans or certain
balances thereof.  A  Trust  Fund  may also  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
 
                                                        (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 November 15, 1996.
 

<PAGE>
<PAGE>
(cover continued)
 
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.
 
     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 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,
 
                                       2
 

<PAGE>
<PAGE>
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 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,
Attention: General Counsel, 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.......................  Asset  Backed 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 promissory notes  or other evidences of
                                            indebtedness,  including  revolving  home  equity  loans  or  certain
                                            balances  thereof, secured by  first, second or  more junior liens on
                                            fee  simple  or  leasehold  interests  in  single  family  properties
                                            ('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 in the related
</TABLE>
 
                                       4
 

<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                            Prospectus  Supplement,  the  Mortgage  Loans  may  include   certain
                                            Mortgage  Loans ('ADDITIONAL COLLATERAL  LOANS') with a Loan-to-Value
                                            Ratio at origination in excess of a certain level which, in  addition
                                            to  being secured by real property,  are either secured by the pledge
                                            of a  limited  amount of  additional  collateral or  supported  by  a
                                            third-party  guarantee,  which  in  turn  is  secured  by  a security
                                            interest in collateral 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 to  the guarantor. 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 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.
</TABLE>
 
                                       5
 

<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                                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
                                                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  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,
                                                or   U.S.  territories,  commonwealths   or  possessions.  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 Asset  Backed 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
</TABLE>
 
                                       6
 

<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                            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.

     D. Private Mortgage-Backed
        Securities........................  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
                                            Certificates, 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
</TABLE>
 
                                       7
 

<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                            periods; (iv)  may be  entitled to  receive such  distributions  only
                                            after  the occurrence of  events specified in  the related Prospectus
                                            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 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
</TABLE>
 
                                       8
 

<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                            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 subordination 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
</TABLE>
 
                                       9
 

<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
                                            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 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.
</TABLE>
 
                                       10
 

<PAGE>
<PAGE>
 
<TABLE>
<S>                                         <C>
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  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 Transferor, either directly or
through affiliates, from originators  or sellers that may  be affiliates of  the
Transferor  (the 'SELLERS') and conveyed by  the Transferor 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, or U.S. territories,  commonwealths or possessions. 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,  minimum rates  or  a
     combination of such limitations. Accrued interest may be deferred and added
 
- ------------
*  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>
     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 guidelines of the Seller.
 
     A   Trust  Fund  may  include  Additional  Collateral  Loans  that  have  a
Loan-to-Value Ratio  in excess  of  a certain  level  specified in  the  related
Prospectus  Supplement and which are,  in general, also either  (i) secured by a
security interest in  additional collateral  (usually securities)  owned by  the
borrower  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
to  the guarantor.  The related  Prospectus Supplement  will contain information
with respect to any Additional Collateral Loans concerning minimum  requirements
on  the amount of additional collateral that  must be owned and/or maintained by
borrowers.
 
     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,
 
                                       13
 

<PAGE>
<PAGE>
(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.
 
     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.
 
                                       14
 

<PAGE>
<PAGE>
     Unless otherwise specified in  the related Prospectus Supplement,  Mortgage
Loans,  including revolving home equity loans  or certain balances thereof, will
consist of mortgage loans, deeds of trust or other beneficial interests therein,
secured by first,  second or more  junior liens on  single family (i.e., one- to
four-family)  residential properties. The Mortgage  Loans may include Additional
Collateral Loans  with a  Loan-to-Value  Ratio at  origination  in excess  of  a
certain  level which, in addition to being  secured by real property, are either
secured by the pledge of a limited amount of additional collateral or  supported
by  a third-party guarantee, which in turn  is secured by a security interest in
collateral 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 to the
guarantor. 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 (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.
 
                                       15
 

<PAGE>
<PAGE>
     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.
 
     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.
 
                                       16
 

<PAGE>
<PAGE>
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 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
 
                                       17
 

<PAGE>
<PAGE>
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 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.
 
                                       18
 

<PAGE>
<PAGE>
     FNMA Certificates. FNMA Certificates  are Guaranteed Mortgage Asset  Backed
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 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
 
                                       19
 

<PAGE>
<PAGE>
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  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, Additional Collateral  Loans, Buydown Loans,
adjustable rate mortgage loans, revolving home equity loans or certain  balances
thereof or loans having balloon or other special payment features. Such Mortgage
Loans  may be  secured by  single family  property, by  the pledge  of a limited
amount of additional collateral or the support of a third-party guarantee (which
in turn  is secured  by  a security  interest  in collateral  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 to the guarantor), or by an  assignment
of the
 
                                       20
 

<PAGE>
<PAGE>
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  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'  or  'TRANSFEROR')  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
 
                                       21
 

<PAGE>
<PAGE>
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  originated in  accordance with  the underwriting  criteria specified below
under 'Underwriting Guidelines'.
 
UNDERWRITING GUIDELINES
 
     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 guidelines  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 guidelines 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.  Initially, a  borrower is  typically
required  to  complete  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  is  required  to  provide
information  concerning his or her assets,  liabilities, income and expenses, as
well as an  authorization permitting  the lender to  apply for  a credit  report
which summarizes the borrower'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 borrowers, the lender  conducts its own review of the
application  package   and  obtains   additional  information   concerning   the
prospective  borrower  prior to  loan approval.  Along  with obtaining  a credit
report, the  lender  may  solicit  a written  verification  of  the  prospective
borrower's existing first mortgage balance, if any, and payment history from the
first  mortgage lender,  if appropriate. If  the first mortgage  lender does not
respond in  writing and  the mortgage  payment history  is not  reported on  the
borrower's credit report, the borrower 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 borrower's
employer  or, in lieu  thereof, verbal verification is  obtained if the borrower
has supplied  a copy  of  a current  pay stub  along  with signed  personal  tax
returns.  In certain limited circumstances, the lender may utilize other methods
to verify a borrower's income.
 
     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.
 
                                       22
 

<PAGE>
<PAGE>
     Once sufficient 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 guidelines applied  by Sellers, particularly with  respect
to  the  level  of loan  documentation  and  the mortgagor's  income  and credit
history, may be varied in certain  cases, on the basis of compensating  factors,
as deemed appropriate by Sellers' underwriting personnel.
 
     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 typically 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.
 
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)  in the  case of  first mortgage
loans, 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  lien on  the related  Mortgaged Property
(subject only  to (a)  in  the case  of  a Mortgage  Loan  secured by  a  junior
mortgage,  the lien of the related senior mortgage or mortgages, (b) the lien of
current real  property  taxes and  assessments,  (c) 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 (d) other matters to which like properties are
commonly subject which  do not  materially interfere  with the  benefits of  the
 
                                       23
 

<PAGE>
<PAGE>
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 Director of 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 Reform Act of
1994,  such  Mortgaged Property  is covered  by  flood insurance,  if applicable
regulations at the time  such Mortgage Loan was  originated required that  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.
 
     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'.
 
                                       24


<PAGE>
<PAGE>
                        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, Attention: General
Counsel.
 
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) 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,  in the case of Mortgage Loans which are revolving home equity loans
or certain balances thereof,  a Trust Fund may  include any additional  balances
advanced  to the borrowers under the  revolving home equity loans during certain
periods. 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
 
                                       25
 

<PAGE>
<PAGE>
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  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.
 
                                       26
 

<PAGE>
<PAGE>
     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  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;
 
                                       27
 

<PAGE>
<PAGE>
             (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.
 
     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
 
                                       28
 

<PAGE>
<PAGE>
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.
 
     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
 
                                       29
 

<PAGE>
<PAGE>
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;
 
          (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.
 
                                       30
 

<PAGE>
<PAGE>
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 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
 
                                       31
 

<PAGE>
<PAGE>
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.
 
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
 
                                       32
 

<PAGE>
<PAGE>
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  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
 
                                       33
 

<PAGE>
<PAGE>
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  Transferor 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.
 
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
 
                                       34
 

<PAGE>
<PAGE>
(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 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,
 
                                       35
 

<PAGE>
<PAGE>
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 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.
 
                                       36
 

<PAGE>
<PAGE>
                      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 may, but is not obligated to, 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. The Master Servicer will enforce
any due-on-sale clause only if it reasonably believes that it is entitled to  do
so  under applicable law and government  regulation; 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. The Master
Servicer  will   exercise   its   rights   to   enforce   any   due-on-sale   or
due-on-encumbrance  clause only  to the  extent it  deems appropriate.  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.
 
     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.
 
                                       37
 

<PAGE>
<PAGE>
     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.
 
                                       38


<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, except in the case of Mortgage Loans which are revolving  home
equity loans or certain balances thereof, 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.
 
     In the case  of Mortgage  Loans which are  revolving home  equity loans  or
certain  balances thereof, under the terms of the Agreements, so long as certain
rating standards specified in the  related Prospectus Supplement are  satisfied,
the Master Servicer will be entitled to maintain possession of the Mortgage Loan
documents and will not be required to deliver any of them to the Trustee. In the
event  the rating standards  specified in the  related Prospectus Supplement are
not satisfied,  the  documentation  relating  to  each  Mortgage  Loan  will  be
delivered to and maintained by the Trustee.
 
     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.
 
                                       39
 

<PAGE>
<PAGE>
     At  such time, if any, as the  Mortgage Loan documents are delivered to the
Trustee (or the custodian hereinafter referred to), the Trustee will review such
Mortgage Loan  documents  within  the  time  period  specified  in  the  related
Prospectus Supplement, 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  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 Seller; 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
 
                                       40
 

<PAGE>
<PAGE>
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  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:
 
                                       41
 

<PAGE>
<PAGE>
          (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;
 
          (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 may, but
is not obligated to, 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
 
                                       42
 

<PAGE>
<PAGE>
only if  the  exercise  of  such  rights is  permitted  by  applicable  law  and
government  regulations and will  not impair or threaten  to impair any recovery
under any  related Primary  Mortgage Insurance  Policy. If  the Master  Servicer
elects  not  to  enforce  any  due-on-sale  clause  or  if  the  Master Servicer
reasonably believes  it  is unable  to  enforce such  due-on-sale  clause  under
applicable  law, or  if such Mortgage  Loan is  insured by the  FHA or partially
guaranteed by the VA, the Master Servicer  is authorized to 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. If the Master Servicer
elects not to enforce any due-on-sale clause and not to enter into an assumption
and  modification agreement with the person to whom such property has been or is
about to be conveyed, then the  original mortgagor remains liable for  repayment
of  the Mortgage Loan.  If deemed appropriate  by the Master  Servicer after the
person to whom such property has been or is about to be conveyed enters into  an
assumption  and modification agreement,  the original mortgagor  may be released
from liability under the Mortgage Loan.
 
     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
 
                                       43
 

<PAGE>
<PAGE>
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  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.
 
                                       44
 

<PAGE>
<PAGE>
     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) 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
 
                                       45
 

<PAGE>
<PAGE>
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 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
 
                                       46
 

<PAGE>
<PAGE>
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  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
 
                                       47
 

<PAGE>
<PAGE>
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 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
 
                                       48
 

<PAGE>
<PAGE>
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 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.
 
                                       49
 

<PAGE>
<PAGE>
     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
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
 
                                       50
 

<PAGE>
<PAGE>
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.
 
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.
 
                                       51
 

<PAGE>
<PAGE>
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. The  Additional
Collateral Loans will, in addition to being secured by real property, be secured
by  the pledge of  a limited amount  of additional collateral  or supported by a
third-party guarantee,  which in  turn  is secured  by  a security  interest  in
collateral  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 to  the
guarantor.  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. 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
 
                                       52
 

<PAGE>
<PAGE>
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 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 nonjudicial 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 may issue a judgment
of foreclosure and appoint a referee or other court officer to conduct the  sale
of   the  property.  In  some  states,  mortgages  may  also  be  foreclosed  by
advertisement, pursuant to a power of sale provided in the mortgage. Foreclosure
of a mortgage by advertisement is  essentially similar to foreclosure of a  deed
of  trust by nonjudicial power of sale. Generally, state law controls the amount
of foreclosure  expenses and  costs,  including attorney's  fees, which  may  be
recoverable by a lender.
 
     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
 
                                       53
 

<PAGE>
<PAGE>
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 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.
 
                                       54
 

<PAGE>
<PAGE>
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.
 
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
 
                                       55
 

<PAGE>
<PAGE>
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.
 
     In  the case of  Additional Collateral Loans,  Articles 8 and  9 of the UCC
generally govern  any  realization upon  the  additional collateral  pledged  to
secure  the related Mortgage Loans. In order  for the Master Servicer to realize
on any such security, it will have to proceed in accordance with the  procedures
specified in Article 8 and Part 5 of Article 9 of the UCC.
 
     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  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'.
 
     Whether actions taken  by a  lender would constitute  participation in  the
management  of a  mortgaged property, or  the business  of a borrower,  so as to
render the secured creditor exemption unavailable to a lender has been a  matter
of  judicial interpretation of the statutory  language, and court decisions have
been inconsistent. In  1990, the Court  of Appeals for  the Eleventh Circuit  in
United  States v. Fleet  Factors Corp. suggested  that the mere  capacity of the
lender to  influence  a borrower's  decisions  regarding disposal  of  hazardous
substances  was  sufficient participation  in the  management of  the borrower's
business to deny the protection of the secured creditor exemption to the lender.
 
     This ambiguity appears to have been resolved by the enactment of the  Asset
Conservation,  Lender Liability  and Deposit  Insurance Protection  Act of 1996,
which was signed into law in September 1996. The new law provides that in  order
to  be deemed to have participated in  the management of a mortgaged property, a
lender must actually participate in the  operational affairs of the property  or
the  borrower. The law also provides that participation in the management of the
property  does  not  include  'merely  having  the  capacity  to  influence,  or
unexercised  right  to  control'  operations. Rather,  a  lender  will  lose the
protection  of   the   secured  creditor   exemption   only  if   it   exercises
decision-making   control  over  the  borrower's  environmental  compliance  and
hazardous substance  handling  and  disposal practices,  or  assumes  day-to-day
management of all operational functions of the mortgaged property.
 
     Traditionally,  residential  mortgage  lenders  have  not  taken  steps  to
evaluate whether hazardous substances are present with respect to any  mortgaged
property  prior to the origination of the  mortgage loan or prior to foreclosure
or accepting a deed-in-lieu of foreclosure. 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.  A  Seller  makes  no
representations  or  warranties or  assumes any  liability  with respect  to the
absence or  effect of  hazardous substances  on any  Mortgaged Property  or  any
casualty resulting from the
 
                                       56
 

<PAGE>
<PAGE>
presence    or   effect   of   hazardous    substances.   See   'Mortgage   Loan
Program -- Representations by Sellers;  Repurchases' above for a description  of
the representations and warranties made by a Seller.
 
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  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. However, in certain cases where a due-on-sale clause is not
enforced upon the transfer of  the Mortgaged Property to  a new home buyer,  the
Master Servicer may enter into an assumption and modification agreement with the
new  home buyer, pursuant to  which such person becomes  liable for repayment of
the Mortgage Loan and,  unless released in writing  by the Master Servicer,  the
original mortgagor or obligor remains liable for repayment of the Mortgage Loan.
 
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
 
                                       57
 

<PAGE>
<PAGE>
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.
 
                                       58


<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  1 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
 
                                       59
 

<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  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
 
          (iii)   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).
 
     The Small Business Job Protection Act of 1996, as part of the repeal of the
bad debt reserve  method for  thrift institutions, repealed  the application  of
Code section 593(d) to any taxable year beginning after December 31, 1995.
 
     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 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.
 
                                       60
 

<PAGE>
<PAGE>
     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.
 
     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
 
                                       61
 

<PAGE>
<PAGE>
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.
 
     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
 
                                       62
 

<PAGE>
<PAGE>
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  '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 'obligations
(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  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
 
                                       63
 

<PAGE>
<PAGE>
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
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
 
                                       64
 

<PAGE>
<PAGE>
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 final regulations  (the 'CONTINGENT  REGULATIONS')
governing  the  calculation of  OID  on instruments  having  contingent interest
payments. The Contingent Regulations 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.
 
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
 
                                       65
 

<PAGE>
<PAGE>
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 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,  or a trust if  a court within  the
United  States is able to exercise  primary supervision of the administration of
the trust  and one  or more  United  States fiduciaries  have the  authority  to
control all substantial decisions of the trust.
 
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  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
 
                                       66
 

<PAGE>
<PAGE>
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
'domestic  building and  loan association'  will constitute  assets described in
Code Section 7701(a)(19)(C); (ii) Certificates held by a real estate  investment
trust  will constitute 'real  estate assets' within the  meaning of Code Section
856(c)(5)(A);  and  (iii)  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 llp, counsel to the Depositor, will deliver its opinion generally to  the
effect  that, assuming compliance with all  provisions of the related Agreement,
the Master REMIC as well  as any Subsidiary REMIC will  each qualify as a  REMIC
and the REMIC Certificates issued by the Master REMIC and the Subsidiary 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) 'real estate assets' within the meaning of Section
 
                                       67
 

<PAGE>
<PAGE>
856(c)(5)(A) of the Code; (ii) 'loans  secured by an interest in real  property'
under  Section 7701(a)(19)(C) of the Code; and  (iii) whether the income on such
Certificates is interest described in Section 856(c)(3)(B) of the Code.
 
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  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
 
                                       68
 

<PAGE>
<PAGE>
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 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
 
                                       69
 

<PAGE>
<PAGE>
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  based on objective financial or  economic information where such rate is
subject to a multiple  of not less  than 0.65 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 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
 
                                       70
 

<PAGE>
<PAGE>
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 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
 
                                       71
 

<PAGE>
<PAGE>
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
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
 
                                       72
 

<PAGE>
<PAGE>
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  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
 
                                       73
 

<PAGE>
<PAGE>
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 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.
 
                                       74
 

<PAGE>
<PAGE>
     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 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
 
                                       75
 

<PAGE>
<PAGE>
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  noninterest 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 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 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
 
                                       76
 

<PAGE>
<PAGE>
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.
 
     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 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.
 
     The  Small Business Job  Protection Act of 1996  has eliminated the special
rule permitting  Section 593  institutions ('thrift  institutions') to  use  net
operating losses and other allowable deductions to offset their excess inclusion
income from REMIC residual certificates that have 'significant value' within the
meaning  of the REMIC  Regulations, effective for  taxable years beginning after
December 31, 1995,  except with  respect to  residual certificates  continuously
held by a thrift institution since November 1, 1995.
 
     In  addition, the Small Business Job  Protection Act of 1996 provides three
rules for determining the effect on excess inclusions on the alternative minimum
taxable income of a residual  holder. First, alternative minimum taxable  income
for  such residual holder is determined without  regard to the special rule that
taxable income  cannot  be  less  than excess  inclusions.  Second,  a  residual
holder's alternative minimum taxable income for tax year cannot be less than the
excess inclusions for the year. Third, the amount of any alternative minimum tax
net  operating loss  deductions must  be computed  without regard  to any excess
inclusions. These rules are effective for tax years beginning after December 31,
1986, unless a  residual holder elects  to have  such rules apply  to tax  years
beginning after August 20, 1996.
 
     Payments.  Any distribution  made on a  Residual Certificate  to a Residual
Certificateholder will  be treated  as a  nontaxable 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
 
                                       77
 

<PAGE>
<PAGE>
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 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
 
                                       78
 

<PAGE>
<PAGE>
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  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
 
                                       79
 

<PAGE>
<PAGE>
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 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.
 
                                       80
 

<PAGE>
<PAGE>
     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. 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 IRS Form 4224 and
the Trustee consents to such transfer in writing.
 
     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 the income
of which  is  includible  in  gross  income  for  United  States  tax  purposes,
regardless  of its source or a trust if a court within the United States is able
to exercise primary supervision  of the administration of  the trust and one  or
more  United States  fiduciaries have the  authority to  control all substantial
decisions of the trust.
 
     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 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
 
                                       81
 

<PAGE>
<PAGE>
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.
 
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'
 
                                       82
 

<PAGE>
<PAGE>
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  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
 
                                       83
 

<PAGE>
<PAGE>
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.
 
                                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 agency or instrumentality thereof. 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
 
                                       84
 

<PAGE>
<PAGE>
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.
 
                             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
 
                                       85
 

<PAGE>
<PAGE>
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.
 
                             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.
 
                                       86


<PAGE>
<PAGE>
                             INDEX TO DEFINED TERMS
<TABLE>
<CAPTION>
                                             PAGE
                                         -------------
<S>                                      <C>
Accrual Certificates..................              29
Accrual Period........................              68
Additional Collateral Loans...........               5
Adjusted Issue Price..................      63, 68, 69
Advance...............................              11
AFR...................................              64
Agency Securities.....................           cover
Agreement.............................           4, 15
Applicable Amount.....................              75
ARM Loans.............................              63
Available Distribution Amount.........              28
Balloon Payments......................           6, 14
Bankruptcy Bond.......................              36
Bankruptcy Bonds......................              10
Buydown Fund..........................              14
Buydown Loans.........................              14
Cede..................................              31
CERCLA................................              56
Certificate Account...................              40
Certificate Balance...................              29
Certificate Register..................              27
Certificates..........................        cover, 4
Charter Act...........................              19
Closing Date..........................               4
Code..................................              12
Collateral Value......................              15
Commission............................               3
Contingent Regulations................              64
Cooperative Loans.....................           5, 16
Cooperatives..........................           5, 16
Cut-off Date..........................              10
Deferred Interest.....................          64, 71
Definitive Certificates...............              32
Depositor.............................       cover, 22
Detailed Description..................              13
Determination Date....................              28
Disqualified Organization.............              79
Distribution Date.....................               8
DTC...................................              31
Eligible Investments..................              41
EPA...................................              56
ERISA.................................              12
Excess Inclusion......................              75
Excess Servicing......................              61
FDIC..................................              24
Federal Long-Term Rate................              76
FHA...................................           5, 16
FHA Insurance.........................              10
FHA Loans.............................              16
FHLMC.................................           cover
FHLMC Act.............................              18
FHLMC Certificate Group...............              18
 
<CAPTION>
                                             PAGE
                                         -------------
<S>                                      <C>
FHLMC Certificates....................               7
FNMA..................................           cover
FNMA Certificates.....................               7
Funding Period........................              12
Garn-St Germain Act...................              57
GNMA..................................           cover
GNMA Certificates.....................               7
GNMA Issuer...........................              16
Guaranty Agreement....................              16
Housing Act...........................              16
HUD...................................              46
Indirect Participant..................              32
Insurance Proceeds....................              41
Insured Expenses......................              41
IRS...................................              60
Issuer................................          65, 73
Labor.................................              81
Legislative History...................              63
Letter of Credit......................              11
Limited Guarantee.....................              11
Liquidation Expenses..................              41
Liquidation Proceeds..................              41
Loan-to-Value Ratio...................              15
Lockout Periods.......................           6, 14
Master REMIC..........................              66
Master Servicer.......................               4
Master Servicing Fee..................              48
Mortgage..............................              39
Mortgage Assets.......................    cover, 4, 13
Mortgage Loans........................        cover, 4
Mortgage Note.........................              39
Mortgage Pool.........................           4, 13
Mortgage Pool Insurance Policy........          10, 34
Mortgage Rate.........................           9, 15
Mortgage Related Security.............              84
Mortgaged Properties..................              13
NCUA..................................              83
OID Regulations.......................          62, 64
Participants..........................              32
Parties in Interest...................              81
Pass-Through Entity...................              79
Pass-Through Rate.....................           9, 13
Payment Lag Certificates..............              72
Phantom Income........................              74
Plans.................................              80
PMBS Agreement........................              21
PMBS Issuer...........................              21
PMBS Servicer.........................              21
PMBS Trustee..........................              21
Policy Statement......................              84
Pool Insurer..........................              34
Pre-Funded Amount.....................               5
</TABLE>
 
                                       87
 

<PAGE>
<PAGE>
<TABLE>
<CAPTION>
                                             PAGE
                                         -------------
<S>                                      <C>
Pre-Funding Account...................       cover, 11
Pre-Issuance Accrued Interest.........              72
Prepayment Assumption.................              63
Primary Insurer.......................              45
Primary Mortgage Insurance Policy.....              13
Principal Prepayments.................              29
Private Mortgage-Backed Securities....           cover
Proposed Regulations..................              79
PTE 83-1..............................              81
Purchase Price........................              25
Rating Agency.........................              41
Record Date...........................              27
Regular Certificates..................              66
Regular Interests.....................              27
Relief Act............................              57
REMIC.................................           2, 12
REMIC Regulations.....................              58
Reserve Fund..........................              10
Residual Certificates.................              66
Residual Interests....................              27
Retained Interest.....................              26
Seller................................           cover
Sellers...............................              13
Senior Certificates...................           8, 33
Series................................        cover, 4
<CAPTION>
                                             PAGE
                                         -------------
<S>                                      <C>
Servicer..............................               4
Single Family Certificates............              81
SMMEA.................................          12, 83
Special Hazard Insurance Policy.......              10
Special Hazard Insurer................              35
Stripped ARM Obligations..............              64
Stripped Bond Certificates............              61
Stripped Coupon Certificates..........              61
Sub-Servicer..........................          11, 15
Subordinated Certificates.............           8, 33
Subsequent Mortgage Assets............        cover, 4
Subsidiary REMIC......................              66
Super-Premium Certificates............              68
Surety Bond...........................              11
Title V...............................              57
Transferor............................       cover, 22
Trust Fund............................       cover, 13
Trustee...............................               4
U.S. Person...........................      65, 79, 80
UCC...................................              31
Underwriter Exemptions................              82
VA....................................               5
VA Guaranty Policy....................              47
VA Insurance..........................              10
VA Loans..............................              16
Weighted Average Rate.................              69
</TABLE>
 
                                       88


<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-17
Certain Legal Considerations................................................................................................   S-18
The Mortgage Pool...........................................................................................................   S-18
MLCC and Its Mortgage Programs..............................................................................................   S-25
Prepayment and Yield Considerations.........................................................................................   S-34
Description of the Certificates.............................................................................................   S-39
The Certificate Insurance Policy and the Certificate Insurer................................................................   S-54
Certain Federal Income Tax Consequences.....................................................................................   S-56
ERISA Considerations........................................................................................................   S-56
Use of Proceeds.............................................................................................................   S-57
Underwriting................................................................................................................   S-57
Experts.....................................................................................................................   S-58
Legal Matters...............................................................................................................   S-58
Certificate Rating..........................................................................................................   S-58
Index of Principal Terms....................................................................................................   S-60
Annex I: Global Clearance, Settlement and Tax Documentation Procedures......................................................    I-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.......................................................................................................     22
Description of the Certificates.............................................................................................     25
Credit Enhancement..........................................................................................................     32
Yield and Prepayment Considerations.........................................................................................     37
The Pooling and Servicing Agreement.........................................................................................     39
Certain Legal Aspects of the Mortgage Loans.................................................................................     51
Certain Federal Income Tax Consequences.....................................................................................     59
State Tax Considerations....................................................................................................     81
ERISA Considerations........................................................................................................     81
Legal Investment............................................................................................................     84
Method of Distribution......................................................................................................     85
Legal Matters...............................................................................................................     86
Financial Information.......................................................................................................     86
Rating......................................................................................................................     86
Index to Defined Terms......................................................................................................     87
</TABLE>
 
                                  $324,728,000
                                 (APPROXIMATE)

                                      MLCC
                           MORTGAGE INVESTORS, INC.,
                                   DEPOSITOR

                           MORTGAGE LOAN ASSET BACKED
                           PASS-THROUGH CERTIFICATES,
                             SERIES 1997-A, CLASS A

                                 MERRILL LYNCH
                              CREDIT CORPORATION,
                                MASTER SERVICER

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

                              MERRILL LYNCH & CO.

                                 MARCH 19, 1997
 
_____________________________________      _____________________________________



                              STATEMENT OF DIFFERENCES
                              ------------------------

The registered trademark symbol shall be expressed as....................... 'r'
The service mark symbol shall be expressed as...............................'sm'


<PAGE>




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